{ "ticker": { "uuid": "c35eebfd-95fc-453e-b5b5-d7183c7dbc19", "symbol": "FLUT", "name": "Flutter Entertainment plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/c35eebfd-95fc-453e-b5b5-d7183c7dbc19/", "api_url": "https://sharemaestro.com/factors/api/tickers/c35eebfd-95fc-453e-b5b5-d7183c7dbc19/" }, "ticker_metadata": { "id": 1557, "uuid": "c35eebfd-95fc-453e-b5b5-d7183c7dbc19", "symbol": "FLUT", "name": "Flutter Entertainment plc", "asset_type": "equity", "market_cap": 16810456000, "stock_exchange_id": 3, "industry": "Gambling", "sector": "Consumer Cyclical", "description": "Flutter Entertainment plc is a sports betting and gaming company in the United Kingdom, Ireland, Australia, the United States, Italy, and internationally. The company is headquartered in Dublin, Ireland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c35eebfd-95fc-453e-b5b5-d7183c7dbc19", "symbol": "FLUT", "name": "Flutter Entertainment plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/c35eebfd-95fc-453e-b5b5-d7183c7dbc19/", "api_url": "https://sharemaestro.com/factors/api/tickers/c35eebfd-95fc-453e-b5b5-d7183c7dbc19/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.28, "quality": 0.13, "momentum": 0.02, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 100.49, "market_cap": 17987710000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.077, "shareholder_yield": 0, "roe": -0.0547, "piotroski_f_score": 4, "momentum_12_1": -0.5946, "volatility_252d": 0.4051 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.313177+00:00", "batch_id": "" }, "size": { "price_close": 100.49, "market_cap": 17987710000, "market_cap_usd": 17987710000, "enterprise_value": 26600710000, "shares_outstanding": 179000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.9845, "ptbv_ratio": null, "ps_ratio": 1.0567, "pcf_ratio": 13.5424, "pfcf_ratio": 9.328, "ev_ebitda": 12.9886, "ev_ebit": 65.0384, "ev_sales": 1.5627, "ev_fcf": 13.7944, "earnings_yield": null, "fcf_yield": 0.0725, "price_to_sales": 1.0567, "price_to_book": 1.9845, "price_to_cashflow": 13.5424, "ebitda_to_ev": 0.077, "sales_yield": 0.6399 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4425, "operating_margin": 0.024, "net_margin": -0.0291, "ebitda_margin": 0.1203, "fcf_margin": 0.1133, "roe": -0.0547, "roa": -0.0174, "roic": 0.0174, "roc_greenblatt": null, "asset_turnover": 0.5978, "cash_conversion": -3.8878, "accruals_ratio": -0.0641, "sbc_to_revenue": 0.0148, "piotroski_f_score": 4, "altman_z_score": 1.6048, "earnings_stability_5y": 25.5584, "revenue_stability_5y": 0.4772, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2645, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0703, "net_debt_to_ebitda": 4.2056, "debt_to_assets": 0.4256, "interest_coverage": 0.6225, "current_ratio": 0.9036, "quick_ratio": 0.9036, "net_debt": 8613000000, "local_beta": 0.0021, "volatility_252d": 0.4051, "volatility_60d": 0.942, "max_drawdown_12m": -0.6993, "risk_adjusted_momentum": -1.4676 }, "growth": { "revenue_growth_1y": 0.189, "revenue_growth_3y_cagr": 0.2008, "revenue_growth_5y_cagr": 0.221, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0648, "book_value_growth_1y": -0.022, "revenue_growth": 0.189, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0069, "price_return_3m": -0.1048, "price_return_6m": -0.518, "price_return_9m": -0.6597, "price_return_12m": -0.5974, "price_return_12m_ex1m": -0.5946, "momentum_6m": -0.518, "momentum_12m": -0.5974, "momentum_12_1": -0.5946, "distance_from_52w_high": -0.6729, "distance_from_52w_low": 0.0878, "relative_strength": -0.6973 }, "raw_ttm": { "revenue_ttm": 17022000000, "gross_profit_ttm": 7532000000, "ebit_ttm": 409000000, "ebitda_ttm": 2048000000, "net_income_ttm": -496000000, "eps_diluted_ttm": -2.7709, "operating_cash_flow_ttm": 1328254747, "capital_expenditure_ttm": 600109817, "fcf_ttm": 1928364564, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 657000000, "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_current_liabilities": 4980000000, "net_ppe": null, "total_assets": 28474000000, "total_debt": 12118000000, "total_equity": 9064000000, "net_working_capital": -3661000000, "book_value_per_share": 50.6369, "retained_earnings": 8231000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13299000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 60, "rank_ev_ebitda": 56, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 77, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 51, "rank_fcf_margin": 67, "rank_piotroski": 83, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 96 }, "composites": { "value_composite": 72, "quality_composite": 87, "momentum_composite": 98, "growth_composite": 22, "yield_composite": 95, "svqf_composite": 29, "vc1_composite": 33, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.1908, "os_score": 0.03, "value_percentile": 0.28, "quality_percentile": 0.13, "momentum_percentile": 0.02, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4127, "ticker_id": 1557, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.313177+00:00", "batch_id": "", "os_score_delta": null, "price_close": 100.49, "market_cap": 17987710000, "market_cap_usd": 17987710000, "enterprise_value": 26600710000, "shares_outstanding": 179000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.98452229, "ptbv_ratio": null, "ps_ratio": 1.05673305, "pcf_ratio": 13.54236455, "pfcf_ratio": 9.32796129, "ev_ebitda": 12.98862793, "ev_ebit": 65.03841076, "ev_sales": 1.5627253, "ev_fcf": 13.79444038, "earnings_yield": null, "fcf_yield": 0.07249297, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44248619, "operating_margin": 0.02402773, "net_margin": -0.02913876, "ebitda_margin": 0.12031489, "fcf_margin": 0.1132866, "roe": -0.05472198, "roa": -0.0174194, "roic": 0.01735306, "roc_greenblatt": null, "asset_turnover": 0.59780853, "cash_conversion": -3.88783178, "accruals_ratio": -0.06406739, "sbc_to_revenue": 0.01480437, "debt_to_equity": 2.07027802, "net_debt_to_ebitda": 4.20556641, "debt_to_assets": 0.42558123, "interest_coverage": 0.62252664, "current_ratio": 0.90361446, "quick_ratio": 0.90361446, "net_debt": 8613000000, "revenue_growth_1y": 0.18901928, "revenue_growth_3y_cagr": 0.20075627, "revenue_growth_5y_cagr": 0.2210329, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06480865, "book_value_growth_1y": -0.02200671, "piotroski_f_score": 4, "altman_z_score": 1.60482631, "earnings_stability_5y": 25.558362, "revenue_stability_5y": 0.477202, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00691768, "price_return_3m": -0.10476615, "price_return_6m": -0.51803357, "price_return_9m": -0.65967895, "price_return_12m": -0.5973797, "price_return_12m_ex1m": -0.5945751, "distance_from_52w_high": -0.67285217, "distance_from_52w_low": 0.08778956, "relative_strength": -0.69734328, "local_beta": 0.0021, "volatility_252d": 0.405124, "volatility_60d": 0.94196, "max_drawdown_12m": -0.69925448, "revenue_ttm": 17022000000, "gross_profit_ttm": 7532000000, "ebit_ttm": 409000000, "ebitda_ttm": 2048000000, "net_income_ttm": -496000000, "eps_diluted_ttm": -2.77094972, "operating_cash_flow_ttm": 1328254747, "capital_expenditure_ttm": 600109817, "fcf_ttm": 1928364564, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 657000000, "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_current_liabilities": 4980000000, "net_ppe": null, "total_assets": 28474000000, "total_debt": 12118000000, "total_equity": 9064000000, "net_working_capital": -3661000000, "book_value_per_share": 50.63687151, "retained_earnings": 8231000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13299000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 60, "rank_ev_ebitda": 56, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 77, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 51, "rank_fcf_margin": 67, "rank_piotroski": 83, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 96, "value_composite": 72, "quality_composite": 87, "momentum_composite": 98, "growth_composite": 22, "yield_composite": 95, "svqf_composite": 29, "vc1_composite": 33, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 100.49, "os": 0.03, "value": 0.28, "quality": 0.13, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0547, "momentum_12_1": -0.5946, "complete_fields": { "id": 4127, "ticker_id": 1557, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.313177+00:00", "batch_id": "", "os_score_delta": null, "price_close": 100.49, "market_cap": 17987710000, "market_cap_usd": 17987710000, "enterprise_value": 26600710000, "shares_outstanding": 179000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.98452229, "ptbv_ratio": null, "ps_ratio": 1.05673305, "pcf_ratio": 13.54236455, "pfcf_ratio": 9.32796129, "ev_ebitda": 12.98862793, "ev_ebit": 65.03841076, "ev_sales": 1.5627253, "ev_fcf": 13.79444038, "earnings_yield": null, "fcf_yield": 0.07249297, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44248619, "operating_margin": 0.02402773, "net_margin": -0.02913876, "ebitda_margin": 0.12031489, "fcf_margin": 0.1132866, "roe": -0.05472198, "roa": -0.0174194, "roic": 0.01735306, "roc_greenblatt": null, "asset_turnover": 0.59780853, "cash_conversion": -3.88783178, "accruals_ratio": -0.06406739, "sbc_to_revenue": 0.01480437, "debt_to_equity": 2.07027802, "net_debt_to_ebitda": 4.20556641, "debt_to_assets": 0.42558123, "interest_coverage": 0.62252664, "current_ratio": 0.90361446, "quick_ratio": 0.90361446, "net_debt": 8613000000, "revenue_growth_1y": 0.18901928, "revenue_growth_3y_cagr": 0.20075627, "revenue_growth_5y_cagr": 0.2210329, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06480865, "book_value_growth_1y": -0.02200671, "piotroski_f_score": 4, "altman_z_score": 1.60482631, "earnings_stability_5y": 25.558362, "revenue_stability_5y": 0.477202, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00691768, "price_return_3m": -0.10476615, "price_return_6m": -0.51803357, "price_return_9m": -0.65967895, "price_return_12m": -0.5973797, "price_return_12m_ex1m": -0.5945751, "distance_from_52w_high": -0.67285217, "distance_from_52w_low": 0.08778956, "relative_strength": -0.69734328, "local_beta": 0.0021, "volatility_252d": 0.405124, "volatility_60d": 0.94196, "max_drawdown_12m": -0.69925448, "revenue_ttm": 17022000000, "gross_profit_ttm": 7532000000, "ebit_ttm": 409000000, "ebitda_ttm": 2048000000, "net_income_ttm": -496000000, "eps_diluted_ttm": -2.77094972, "operating_cash_flow_ttm": 1328254747, "capital_expenditure_ttm": 600109817, "fcf_ttm": 1928364564, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 657000000, "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_current_liabilities": 4980000000, "net_ppe": null, "total_assets": 28474000000, "total_debt": 12118000000, "total_equity": 9064000000, "net_working_capital": -3661000000, "book_value_per_share": 50.63687151, "retained_earnings": 8231000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -13299000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 60, "rank_ev_ebitda": 56, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 77, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 51, "rank_fcf_margin": 67, "rank_piotroski": 83, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 96, "value_composite": 72, "quality_composite": 87, "momentum_composite": 98, "growth_composite": 22, "yield_composite": 95, "svqf_composite": 29, "vc1_composite": 33, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "ebit": 467000000, "ebitda": 1984000000, "pretax_income": -121000000, "tax_provision": 286000000, "net_income": -380000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 12396000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 1184000000, "capital_expenditure": 105000000, "free_cash_flow": 1289000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263602, "ticker_id": 1557, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "467000000", "ebitda": "1984000000", "netIncome": "-380000000", "grossProfit": "7404000000", "depreciation": "None", "totalRevenue": "16383000000", "costOfRevenue": "8979000000", "interestIncome": "73000000", "incomeBeforeTax": "-121000000", "interestExpense": "594999999", "operatingIncome": "553000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "286000000", "reportedCurrency": "USD", "netInterestIncome": "-522000000", "nonInterestIncome": "None", "operatingExpenses": "6851000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "991000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8979000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1517000000", "sellingGeneralAndAdministrative": "2182000000", "netIncomeFromContinuingOperations": "-407000000" }, "balance": { "goodwill": "15825000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "29280000000", "longTermDebt": "12157000000", "shortTermDebt": "239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7019000000", "reportedCurrency": "USD", "retainedEarnings": "8124000000", "totalLiabilities": "19582000000", "otherCurrentAssets": "751000000", "totalCurrentAssets": "4796000000", "currentLongTermDebt": "109000000", "longTermInvestments": "None", "shortTermInvestments": "23000000", "currentNetReceivables": "190000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24484000000", "currentAccountsPayable": "386000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13348000000", "totalShareholderEquity": "9038000000", "capitalLeaseObligations": "606000000", "otherCurrentLiabilities": "4418000000", "totalCurrentLiabilities": "5043000000", "otherNonCurrentLiabilities": "801000000", "totalNonCurrentLiabilities": "14539000000", "cashAndShortTermInvestments": "3832000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "7019000000", "cashAndCashEquivalentsAtCarryingValue": "3832000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-407000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1184000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4038000000", "cashflowFromInvestment": "-5090999999", "stockBasedCompensation": "246000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1123000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1517000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "research_and_development": 991000000, "selling_general_admin": 2182000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 467000000, "depreciation_amortisation": 1517000000, "ebitda": 1984000000, "interest_expense": 594999999, "interest_income": null, "other_non_operating": null, "pretax_income": -121000000, "tax_provision": 286000000, "effective_tax_rate": null, "net_income": -380000000, "net_income_continuing_ops": -407000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3832000000, "short_term_investments": 23000000, "net_receivables": 190000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4796000000, "net_ppe": null, "goodwill": 15825000000, "intangible_assets": 7019000000, "goodwill_and_intangibles": 22844000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24484000000, "total_assets": 29280000000, "short_term_debt": 239000000, "accounts_payable": 386000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5043000000, "long_term_debt": 12157000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14539000000, "total_liabilities": 19582000000, "total_debt": 12396000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8124000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "operating_cash_flow": 1184000000, "stock_based_compensation": 246000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5090999999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4038000000, "free_cash_flow": 1289000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "467000000", "ebitda": "1984000000", "netIncome": "-380000000", "grossProfit": "7404000000", "depreciation": "None", "totalRevenue": "16383000000", "costOfRevenue": "8979000000", "interestIncome": "73000000", "incomeBeforeTax": "-121000000", "interestExpense": "594999999", "operatingIncome": "553000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "286000000", "reportedCurrency": "USD", "netInterestIncome": "-522000000", "nonInterestIncome": "None", "operatingExpenses": "6851000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "991000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8979000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1517000000", "sellingGeneralAndAdministrative": "2182000000", "netIncomeFromContinuingOperations": "-407000000" }, "balance": { "goodwill": "15825000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "29280000000", "longTermDebt": "12157000000", "shortTermDebt": "239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7019000000", "reportedCurrency": "USD", "retainedEarnings": "8124000000", "totalLiabilities": "19582000000", "otherCurrentAssets": "751000000", "totalCurrentAssets": "4796000000", "currentLongTermDebt": "109000000", "longTermInvestments": "None", "shortTermInvestments": "23000000", "currentNetReceivables": "190000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24484000000", "currentAccountsPayable": "386000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13348000000", "totalShareholderEquity": "9038000000", "capitalLeaseObligations": "606000000", "otherCurrentLiabilities": "4418000000", "totalCurrentLiabilities": "5043000000", "otherNonCurrentLiabilities": "801000000", "totalNonCurrentLiabilities": "14539000000", "cashAndShortTermInvestments": "3832000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "7019000000", "cashAndCashEquivalentsAtCarryingValue": "3832000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-407000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1184000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4038000000", "cashflowFromInvestment": "-5090999999", "stockBasedCompensation": "246000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1123000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1517000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 14048000000, "cost_of_revenue": 7346000000, "gross_profit": 6702000000, "ebit": 506000000, "ebitda": 1603000000, "pretax_income": 16000000, "tax_provision": -146000000, "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": 3461000000, "total_current_assets": 4344000000, "total_assets": 24508000000, "short_term_debt": 291000000, "long_term_debt": 6683000000, "total_debt": 6974000000, "total_liabilities": 13241000000, "total_equity": 9293000000, "shares_outstanding": 180000000, "goodwill_and_intangibles": 18716000000 }, "cash_flow": { "operating_cash_flow": 1602000000, "capital_expenditure": 661000000, "free_cash_flow": 2263000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263607, "ticker_id": 1557, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "506000000", "ebitda": "1603000000", "netIncome": "109000000", "grossProfit": "6702000000", "depreciation": "None", "totalRevenue": "14048000000", "costOfRevenue": "7346000000", "interestIncome": "71000000", "incomeBeforeTax": "16000000", "interestExpense": "498000000", "operatingIncome": "869000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-146000000", "reportedCurrency": "USD", "netInterestIncome": "-427000000", "nonInterestIncome": "None", "operatingExpenses": "5833000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "820000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7346000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1097000000", "sellingGeneralAndAdministrative": "1808000000", "netIncomeFromContinuingOperations": "162000000" }, "balance": { "goodwill": "13352000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24508000000", "longTermDebt": "6683000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5364000000", "reportedCurrency": "USD", "retainedEarnings": "9573000000", "totalLiabilities": "13241000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "4344000000", "currentLongTermDebt": "53000000", "longTermInvestments": "None", "shortTermInvestments": "130000000", "currentNetReceivables": "491000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20164000000", "currentAccountsPayable": "266000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7402000000", "totalShareholderEquity": "9293000000", "capitalLeaseObligations": "547000000", "otherCurrentLiabilities": "3513000000", "totalCurrentLiabilities": "4590000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "8651000000", "cashAndShortTermInvestments": "3461000000", "commonStockSharesOutstanding": "180000000", "intangibleAssetsExcludingGoodwill": "5364000000", "cashAndCashEquivalentsAtCarryingValue": "3461000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1602000000", "capitalExpenditures": "661000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469000000", "cashflowFromInvestment": "-811000000", "stockBasedCompensation": "202000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1097000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14048000000, "cost_of_revenue": 7346000000, "gross_profit": 6702000000, "research_and_development": 820000000, "selling_general_admin": 1808000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 506000000, "depreciation_amortisation": 1097000000, "ebitda": 1603000000, "interest_expense": 498000000, "interest_income": null, "other_non_operating": null, "pretax_income": 16000000, "tax_provision": -146000000, "effective_tax_rate": null, "net_income": 109000000, "net_income_continuing_ops": 162000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3461000000, "short_term_investments": 130000000, "net_receivables": 491000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4344000000, "net_ppe": null, "goodwill": 13352000000, "intangible_assets": 5364000000, "goodwill_and_intangibles": 18716000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20164000000, "total_assets": 24508000000, "short_term_debt": 291000000, "accounts_payable": 266000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4590000000, "long_term_debt": 6683000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8651000000, "total_liabilities": 13241000000, "total_debt": 6974000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9573000000, "total_equity": 9293000000, "shares_outstanding": 180000000, "operating_cash_flow": 1602000000, "stock_based_compensation": 202000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 661000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -811000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -469000000, "free_cash_flow": 2263000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "506000000", "ebitda": "1603000000", "netIncome": "109000000", "grossProfit": "6702000000", "depreciation": "None", "totalRevenue": "14048000000", "costOfRevenue": "7346000000", "interestIncome": "71000000", "incomeBeforeTax": "16000000", "interestExpense": "498000000", "operatingIncome": "869000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-146000000", "reportedCurrency": "USD", "netInterestIncome": "-427000000", "nonInterestIncome": "None", "operatingExpenses": "5833000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "820000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7346000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1097000000", "sellingGeneralAndAdministrative": "1808000000", "netIncomeFromContinuingOperations": "162000000" }, "balance": { "goodwill": "13352000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24508000000", "longTermDebt": "6683000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5364000000", "reportedCurrency": "USD", "retainedEarnings": "9573000000", "totalLiabilities": "13241000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "4344000000", "currentLongTermDebt": "53000000", "longTermInvestments": "None", "shortTermInvestments": "130000000", "currentNetReceivables": "491000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20164000000", "currentAccountsPayable": "266000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7402000000", "totalShareholderEquity": "9293000000", "capitalLeaseObligations": "547000000", "otherCurrentLiabilities": "3513000000", "totalCurrentLiabilities": "4590000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "8651000000", "cashAndShortTermInvestments": "3461000000", "commonStockSharesOutstanding": "180000000", "intangibleAssetsExcludingGoodwill": "5364000000", "cashAndCashEquivalentsAtCarryingValue": "3461000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1602000000", "capitalExpenditures": "661000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469000000", "cashflowFromInvestment": "-811000000", "stockBasedCompensation": "202000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1097000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 11790000000, "cost_of_revenue": 6202000000, "gross_profit": 5588000000, "ebit": -661000000, "ebitda": 624000000, "pretax_income": -1091000000, "tax_provision": 120000000, "net_income": -1222000000, "net_income_to_common": -1222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3271000000, "total_current_assets": 3976000000, "total_assets": 24635000000, "short_term_debt": 174000000, "long_term_debt": 7005000000, "total_debt": 7179000000, "total_liabilities": 13267000000, "total_equity": 10044000000, "shares_outstanding": 177000000, "goodwill_and_intangibles": 19626000000 }, "cash_flow": { "operating_cash_flow": 937000000, "capital_expenditure": 602000000, "free_cash_flow": 1539000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263612, "ticker_id": 1557, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-661000000", "ebitda": "624000000", "netIncome": "-1222000000", "grossProfit": "5588000000", "depreciation": "None", "totalRevenue": "11790000000", "costOfRevenue": "6202000000", "interestIncome": "45000000", "incomeBeforeTax": "-1091000000", "interestExpense": "430000000", "operatingIncome": "-549000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "120000000", "reportedCurrency": "USD", "netInterestIncome": "-414000000", "nonInterestIncome": "None", "operatingExpenses": "6137000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "765000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6202000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1285000000", "sellingGeneralAndAdministrative": "1596000000", "netIncomeFromContinuingOperations": "-1211000000" }, "balance": { "goodwill": "13745000000", "inventory": "1", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24635000000", "longTermDebt": "7005000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5881000000", "reportedCurrency": "USD", "retainedEarnings": "10106000000", "totalLiabilities": "13267000000", "otherCurrentAssets": "205000000", "totalCurrentAssets": "3976000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "172000000", "currentNetReceivables": "328000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20659000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7533000000", "totalShareholderEquity": "10044000000", "capitalLeaseObligations": "477000000", "otherCurrentLiabilities": "4018132727", "totalCurrentLiabilities": "4526000000", "otherNonCurrentLiabilities": "580000000", "totalNonCurrentLiabilities": "8741000000", "cashAndShortTermInvestments": "3271000000", "commonStockSharesOutstanding": "177000000", "intangibleAssetsExcludingGoodwill": "5881000000", "cashAndCashEquivalentsAtCarryingValue": "3271000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1211000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "937000000", "capitalExpenditures": "602000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113000000", "cashflowFromInvestment": "-602000000", "stockBasedCompensation": "190000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1285000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11790000000, "cost_of_revenue": 6202000000, "gross_profit": 5588000000, "research_and_development": 765000000, "selling_general_admin": 1596000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -661000000, "depreciation_amortisation": 1285000000, "ebitda": 624000000, "interest_expense": 430000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1091000000, "tax_provision": 120000000, "effective_tax_rate": null, "net_income": -1222000000, "net_income_continuing_ops": -1211000000, "net_income_to_common": -1222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3271000000, "short_term_investments": 172000000, "net_receivables": 328000000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3976000000, "net_ppe": null, "goodwill": 13745000000, "intangible_assets": 5881000000, "goodwill_and_intangibles": 19626000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20659000000, "total_assets": 24635000000, "short_term_debt": 174000000, "accounts_payable": 240000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4526000000, "long_term_debt": 7005000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8741000000, "total_liabilities": 13267000000, "total_debt": 7179000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10106000000, "total_equity": 10044000000, "shares_outstanding": 177000000, "operating_cash_flow": 937000000, "stock_based_compensation": 190000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 602000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -602000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113000000, "free_cash_flow": 1539000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-661000000", "ebitda": "624000000", "netIncome": "-1222000000", "grossProfit": "5588000000", "depreciation": "None", "totalRevenue": "11790000000", "costOfRevenue": "6202000000", "interestIncome": "45000000", "incomeBeforeTax": "-1091000000", "interestExpense": "430000000", "operatingIncome": "-549000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "120000000", "reportedCurrency": "USD", "netInterestIncome": "-414000000", "nonInterestIncome": "None", "operatingExpenses": "6137000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "765000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6202000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1285000000", "sellingGeneralAndAdministrative": "1596000000", "netIncomeFromContinuingOperations": "-1211000000" }, "balance": { "goodwill": "13745000000", "inventory": "1", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24635000000", "longTermDebt": "7005000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5881000000", "reportedCurrency": "USD", "retainedEarnings": "10106000000", "totalLiabilities": "13267000000", "otherCurrentAssets": "205000000", "totalCurrentAssets": "3976000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "172000000", "currentNetReceivables": "328000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20659000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7533000000", "totalShareholderEquity": "10044000000", "capitalLeaseObligations": "477000000", "otherCurrentLiabilities": "4018132727", "totalCurrentLiabilities": "4526000000", "otherNonCurrentLiabilities": "580000000", "totalNonCurrentLiabilities": "8741000000", "cashAndShortTermInvestments": "3271000000", "commonStockSharesOutstanding": "177000000", "intangibleAssetsExcludingGoodwill": "5881000000", "cashAndCashEquivalentsAtCarryingValue": "3271000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1211000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "937000000", "capitalExpenditures": "602000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113000000", "cashflowFromInvestment": "-602000000", "stockBasedCompensation": "190000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1285000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 9463000000, "cost_of_revenue": 4813000000, "gross_profit": 4650000000, "ebit": -88000000, "ebitda": 987000000, "pretax_income": -295000000, "tax_provision": 75000000, "net_income": -432000000, "net_income_to_common": -432000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2515384190, "total_current_assets": 3487447680, "total_assets": 24638038380, "short_term_debt": 144227710, "long_term_debt": 6707000000, "total_debt": 6851227710, "total_liabilities": 12203781370, "total_equity": 12279924940, "shares_outstanding": 177000000, "goodwill_and_intangibles": 20136425710 }, "cash_flow": { "operating_cash_flow": 1163000000, "capital_expenditure": 429000000, "free_cash_flow": 1592000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263617, "ticker_id": 1557, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-88000000", "ebitda": "987000000", "netIncome": "-432000000", "grossProfit": "4650000000", "depreciation": "None", "totalRevenue": "9463000000", "costOfRevenue": "4813000000", "interestIncome": "7000000", "incomeBeforeTax": "-295000000", "interestExpense": "219000000", "operatingIncome": "-88000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "75000000", "reportedCurrency": "GBP", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "4738000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "552000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4813000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1075000000", "sellingGeneralAndAdministrative": "1172000000", "netIncomeFromContinuingOperations": "-370000000" }, "balance": { "goodwill": "13063494000", "inventory": "-280427580", "commonStock": "582925340", "currentDebt": "None", "investments": "None", "totalAssets": "24638038380", "longTermDebt": "6707000000", "shortTermDebt": "144227710", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7072931710", "reportedCurrency": "USD", "retainedEarnings": "11275142570", "totalLiabilities": "12203781370", "otherCurrentAssets": "539260070", "totalCurrentAssets": "3487447680", "currentLongTermDebt": "43000000", "longTermInvestments": "None", "shortTermInvestments": "166000200", "currentNetReceivables": "266803220", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21150590700", "currentAccountsPayable": "245872760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7196469540", "totalShareholderEquity": "12279924940", "capitalLeaseObligations": "494000000", "otherCurrentLiabilities": "1829361380", "totalCurrentLiabilities": "3988214950", "otherNonCurrentLiabilities": "502000000", "totalNonCurrentLiabilities": "8215566420", "cashAndShortTermInvestments": "2515384190", "commonStockSharesOutstanding": "177000000", "intangibleAssetsExcludingGoodwill": "7072931710", "cashAndCashEquivalentsAtCarryingValue": "2515384190", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-370000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1163000000", "capitalExpenditures": "429000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1783000000", "cashflowFromInvestment": "-2517000000", "stockBasedCompensation": "181000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1075000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9463000000, "cost_of_revenue": 4813000000, "gross_profit": 4650000000, "research_and_development": 552000000, "selling_general_admin": 1172000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88000000, "depreciation_amortisation": 1075000000, "ebitda": 987000000, "interest_expense": 219000000, "interest_income": null, "other_non_operating": null, "pretax_income": -295000000, "tax_provision": 75000000, "effective_tax_rate": null, "net_income": -432000000, "net_income_continuing_ops": -370000000, "net_income_to_common": -432000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2515384190, "short_term_investments": 166000200, "net_receivables": 266803220, "inventory": -280427580, "other_current_assets": null, "total_current_assets": 3487447680, "net_ppe": null, "goodwill": 13063494000, "intangible_assets": 7072931710, "goodwill_and_intangibles": 20136425710, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21150590700, "total_assets": 24638038380, "short_term_debt": 144227710, "accounts_payable": 245872760, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3988214950, "long_term_debt": 6707000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8215566420, "total_liabilities": 12203781370, "total_debt": 6851227710, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11275142570, "total_equity": 12279924940, "shares_outstanding": 177000000, "operating_cash_flow": 1163000000, "stock_based_compensation": 181000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 429000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2517000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1783000000, "free_cash_flow": 1592000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-88000000", "ebitda": "987000000", "netIncome": "-432000000", "grossProfit": "4650000000", "depreciation": "None", "totalRevenue": "9463000000", "costOfRevenue": "4813000000", "interestIncome": "7000000", "incomeBeforeTax": "-295000000", "interestExpense": "219000000", "operatingIncome": "-88000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "75000000", "reportedCurrency": "GBP", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "4738000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "552000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4813000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1075000000", "sellingGeneralAndAdministrative": "1172000000", "netIncomeFromContinuingOperations": "-370000000" }, "balance": { "goodwill": "13063494000", "inventory": "-280427580", "commonStock": "582925340", "currentDebt": "None", "investments": "None", "totalAssets": "24638038380", "longTermDebt": "6707000000", "shortTermDebt": "144227710", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7072931710", "reportedCurrency": "USD", "retainedEarnings": "11275142570", "totalLiabilities": "12203781370", "otherCurrentAssets": "539260070", "totalCurrentAssets": "3487447680", "currentLongTermDebt": "43000000", "longTermInvestments": "None", "shortTermInvestments": "166000200", "currentNetReceivables": "266803220", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21150590700", "currentAccountsPayable": "245872760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7196469540", "totalShareholderEquity": "12279924940", "capitalLeaseObligations": "494000000", "otherCurrentLiabilities": "1829361380", "totalCurrentLiabilities": "3988214950", "otherNonCurrentLiabilities": "502000000", "totalNonCurrentLiabilities": "8215566420", "cashAndShortTermInvestments": "2515384190", "commonStockSharesOutstanding": "177000000", "intangibleAssetsExcludingGoodwill": "7072931710", "cashAndCashEquivalentsAtCarryingValue": "2515384190", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-370000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1163000000", "capitalExpenditures": "429000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1783000000", "cashflowFromInvestment": "-2517000000", "stockBasedCompensation": "181000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1075000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 8308000000, "cost_of_revenue": 3881000000, "gross_profit": 4427000000, "ebit": -449000000, "ebitda": 561000000, "pretax_income": -563000000, "tax_provision": 194000000, "net_income": -923000000, "net_income_to_common": -923000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2206805385, "total_current_assets": 2657160010, "total_assets": 22721575975, "short_term_debt": 93050715, "long_term_debt": 4790806273.11, "total_debt": 4883856988.11, "total_liabilities": 8786452595, "total_equity": 13884331505, "shares_outstanding": 176000000, "goodwill_and_intangibles": 19263529680 }, "cash_flow": { "operating_cash_flow": 553000000, "capital_expenditure": 359000000, "free_cash_flow": 912000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263619, "ticker_id": 1557, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-449000000", "ebitda": "561000000", "netIncome": "-923000000", "grossProfit": "4427000000", "depreciation": "None", "totalRevenue": "8308000000", "costOfRevenue": "3881000000", "interestIncome": "7000000", "incomeBeforeTax": "-563000000", "interestExpense": "222000000", "operatingIncome": "-449000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "194000000", "reportedCurrency": "GBP", "netInterestIncome": "-242000000", "nonInterestIncome": "None", "operatingExpenses": "4876000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "634000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3881000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1010000000", "sellingGeneralAndAdministrative": "1423000000", "netIncomeFromContinuingOperations": "-757000000" }, "balance": { "goodwill": "12659773260", "inventory": "1", "commonStock": "646885320", "currentDebt": "None", "investments": "None", "totalAssets": "22721575975", "longTermDebt": "4790806273.11", "shortTermDebt": "93050715", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6603756420", "reportedCurrency": "USD", "retainedEarnings": "13295687535", "totalLiabilities": "8786452595", "otherCurrentAssets": "169170805", "totalCurrentAssets": "2657160010", "currentLongTermDebt": "29826976.54", "longTermInvestments": "None", "shortTermInvestments": "112419350", "currentNetReceivables": "168764470", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20064415965", "currentAccountsPayable": "100500190", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5195399310", "totalShareholderEquity": "13884331505", "capitalLeaseObligations": "356844008.96", "otherCurrentLiabilities": "1581974250", "totalCurrentLiabilities": "2809264745", "otherNonCurrentLiabilities": "22808864.42", "totalNonCurrentLiabilities": "5977187850", "cashAndShortTermInvestments": "2206805385", "commonStockSharesOutstanding": "176000000", "intangibleAssetsExcludingGoodwill": "6603756420", "cashAndCashEquivalentsAtCarryingValue": "2206805385", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-757000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "553000000", "capitalExpenditures": "359000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "361000000", "cashflowFromInvestment": "-254000000", "stockBasedCompensation": "488000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1010000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8308000000, "cost_of_revenue": 3881000000, "gross_profit": 4427000000, "research_and_development": 634000000, "selling_general_admin": 1423000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -449000000, "depreciation_amortisation": 1010000000, "ebitda": 561000000, "interest_expense": 222000000, "interest_income": null, "other_non_operating": null, "pretax_income": -563000000, "tax_provision": 194000000, "effective_tax_rate": null, "net_income": -923000000, "net_income_continuing_ops": -757000000, "net_income_to_common": -923000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2206805385, "short_term_investments": 112419350, "net_receivables": 168764470, "inventory": 1, "other_current_assets": null, "total_current_assets": 2657160010, "net_ppe": null, "goodwill": 12659773260, "intangible_assets": 6603756420, "goodwill_and_intangibles": 19263529680, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20064415965, "total_assets": 22721575975, "short_term_debt": 93050715, "accounts_payable": 100500190, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2809264745, "long_term_debt": 4790806273.11, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5977187850, "total_liabilities": 8786452595, "total_debt": 4883856988.11, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13295687535, "total_equity": 13884331505, "shares_outstanding": 176000000, "operating_cash_flow": 553000000, "stock_based_compensation": 488000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 359000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -254000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 361000000, "free_cash_flow": 912000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-449000000", "ebitda": "561000000", "netIncome": "-923000000", "grossProfit": "4427000000", "depreciation": "None", "totalRevenue": "8308000000", "costOfRevenue": "3881000000", "interestIncome": "7000000", "incomeBeforeTax": "-563000000", "interestExpense": "222000000", "operatingIncome": "-449000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "194000000", "reportedCurrency": "GBP", "netInterestIncome": "-242000000", "nonInterestIncome": "None", "operatingExpenses": "4876000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "634000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3881000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1010000000", "sellingGeneralAndAdministrative": "1423000000", "netIncomeFromContinuingOperations": "-757000000" }, "balance": { "goodwill": "12659773260", "inventory": "1", "commonStock": "646885320", "currentDebt": "None", "investments": "None", "totalAssets": "22721575975", "longTermDebt": "4790806273.11", "shortTermDebt": "93050715", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6603756420", "reportedCurrency": "USD", "retainedEarnings": "13295687535", "totalLiabilities": "8786452595", "otherCurrentAssets": "169170805", "totalCurrentAssets": "2657160010", "currentLongTermDebt": "29826976.54", "longTermInvestments": "None", "shortTermInvestments": "112419350", "currentNetReceivables": "168764470", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20064415965", "currentAccountsPayable": "100500190", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5195399310", "totalShareholderEquity": "13884331505", "capitalLeaseObligations": "356844008.96", "otherCurrentLiabilities": "1581974250", "totalCurrentLiabilities": "2809264745", "otherNonCurrentLiabilities": "22808864.42", "totalNonCurrentLiabilities": "5977187850", "cashAndShortTermInvestments": "2206805385", "commonStockSharesOutstanding": "176000000", "intangibleAssetsExcludingGoodwill": "6603756420", "cashAndCashEquivalentsAtCarryingValue": "2206805385", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-757000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "553000000", "capitalExpenditures": "359000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "361000000", "cashflowFromInvestment": "-254000000", "stockBasedCompensation": "488000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1010000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 6036102564, "cost_of_revenue": 2104615384, "gross_profit": 3931487179, "ebit": 355008547, "ebitda": 1175658119, "pretax_income": 1504273, "tax_provision": 48957264, "net_income": 51829059, "net_income_to_common": 51829059, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1628447535, "total_current_assets": 1997250645, "total_assets": 23227487790, "short_term_debt": 101837775, "long_term_debt": 4208539460.59, "total_debt": 4310377235.59, "total_liabilities": 8196642285, "total_equity": 14988743445, "shares_outstanding": 132848999, "goodwill_and_intangibles": 20565079275 }, "cash_flow": { "operating_cash_flow": 1360644343, "capital_expenditure": 289055153, "free_cash_flow": 1649699496, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263620, "ticker_id": 1557, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "355008547", "ebitda": "1175658119", "netIncome": "51829059", "grossProfit": "3931487179", "depreciation": "None", "totalRevenue": "6036102564", "costOfRevenue": "2104615384", "interestIncome": "1907954.81", "incomeBeforeTax": "1504273", "interestExpense": "191749458", "operatingIncome": "141538461", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "48957264", "reportedCurrency": "GBP", "netInterestIncome": "-196655627.79", "nonInterestIncome": "None", "operatingExpenses": "3789948719", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "260376068", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2104615384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "820649572", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-47290022.76" }, "balance": { "goodwill": "13008853065", "inventory": "None", "commonStock": "3392359815", "currentDebt": "None", "investments": "None", "totalAssets": "23227487790", "longTermDebt": "4208539460.59", "shortTermDebt": "101837775", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7556226210", "reportedCurrency": "USD", "retainedEarnings": "11465839905", "totalLiabilities": "8196642285", "otherCurrentAssets": "132457455", "totalCurrentAssets": "1997250645", "currentLongTermDebt": "69231503.06", "longTermInvestments": "None", "shortTermInvestments": "113183460", "currentNetReceivables": "123162195", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21230237145", "currentAccountsPayable": "108945915", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4522280685", "totalShareholderEquity": "14988743445", "capitalLeaseObligations": "264388023.50", "otherCurrentLiabilities": "1562560572", "totalCurrentLiabilities": "2708884815", "otherNonCurrentLiabilities": "17444158.25", "totalNonCurrentLiabilities": "5487757470", "cashAndShortTermInvestments": "1628447535", "commonStockSharesOutstanding": "132848999", "intangibleAssetsExcludingGoodwill": "7556226210", "cashAndCashEquivalentsAtCarryingValue": "1628447535", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47290022", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1360644343", "capitalExpenditures": "289055153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1028660206", "cashflowFromInvestment": "320127560", "stockBasedCompensation": "71003175", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "879703449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6036102564, "cost_of_revenue": 2104615384, "gross_profit": 3931487179, "research_and_development": 260376068, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 355008547, "depreciation_amortisation": 820649572, "ebitda": 1175658119, "interest_expense": 191749458, "interest_income": null, "other_non_operating": null, "pretax_income": 1504273, "tax_provision": 48957264, "effective_tax_rate": null, "net_income": 51829059, "net_income_continuing_ops": -47290022.76, "net_income_to_common": 51829059, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1628447535, "short_term_investments": 113183460, "net_receivables": 123162195, "inventory": null, "other_current_assets": null, "total_current_assets": 1997250645, "net_ppe": null, "goodwill": 13008853065, "intangible_assets": 7556226210, "goodwill_and_intangibles": 20565079275, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21230237145, "total_assets": 23227487790, "short_term_debt": 101837775, "accounts_payable": 108945915, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2708884815, "long_term_debt": 4208539460.59, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5487757470, "total_liabilities": 8196642285, "total_debt": 4310377235.59, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11465839905, "total_equity": 14988743445, "shares_outstanding": 132848999, "operating_cash_flow": 1360644343, "stock_based_compensation": 71003175, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289055153, "acquisitions": null, "other_investing": null, "investing_cash_flow": 320127560, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1028660206, "free_cash_flow": 1649699496, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "355008547", "ebitda": "1175658119", "netIncome": "51829059", "grossProfit": "3931487179", "depreciation": "None", "totalRevenue": "6036102564", "costOfRevenue": "2104615384", "interestIncome": "1907954.81", "incomeBeforeTax": "1504273", "interestExpense": "191749458", "operatingIncome": "141538461", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "48957264", "reportedCurrency": "GBP", "netInterestIncome": "-196655627.79", "nonInterestIncome": "None", "operatingExpenses": "3789948719", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "260376068", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2104615384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "820649572", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-47290022.76" }, "balance": { "goodwill": "13008853065", "inventory": "None", "commonStock": "3392359815", "currentDebt": "None", "investments": "None", "totalAssets": "23227487790", "longTermDebt": "4208539460.59", "shortTermDebt": "101837775", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7556226210", "reportedCurrency": "USD", "retainedEarnings": "11465839905", "totalLiabilities": "8196642285", "otherCurrentAssets": "132457455", "totalCurrentAssets": "1997250645", "currentLongTermDebt": "69231503.06", "longTermInvestments": "None", "shortTermInvestments": "113183460", "currentNetReceivables": "123162195", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21230237145", "currentAccountsPayable": "108945915", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4522280685", "totalShareholderEquity": "14988743445", "capitalLeaseObligations": "264388023.50", "otherCurrentLiabilities": "1562560572", "totalCurrentLiabilities": "2708884815", "otherNonCurrentLiabilities": "17444158.25", "totalNonCurrentLiabilities": "5487757470", "cashAndShortTermInvestments": "1628447535", "commonStockSharesOutstanding": "132848999", "intangibleAssetsExcludingGoodwill": "7556226210", "cashAndCashEquivalentsAtCarryingValue": "1628447535", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47290022", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1360644343", "capitalExpenditures": "289055153", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1028660206", "cashflowFromInvestment": "320127560", "stockBasedCompensation": "71003175", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "879703449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 2730081419, "cost_of_revenue": 1158498568, "gross_profit": 1571582850, "ebit": 189702388, "ebitda": 518715471, "pretax_income": 173117779, "tax_provision": 30362587, "net_income": 183706413, "net_income_to_common": 183706413, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 393715700, "total_current_assets": 479294550, "total_assets": 7155239700, "short_term_debt": 388019275, "long_term_debt": null, "total_debt": 388019275, "total_liabilities": 1605067100, "total_equity": 5278731325, "shares_outstanding": 80327000, "goodwill_and_intangibles": 6198240300 }, "cash_flow": { "operating_cash_flow": 549902973, "capital_expenditure": 171500498.24, "free_cash_flow": 721403471.24, "dividends_paid": 204804111.82, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263621, "ticker_id": 1557, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189702388", "ebitda": "518715471", "netIncome": "183706413", "grossProfit": "1571582850", "depreciation": "None", "totalRevenue": "2730081419", "costOfRevenue": "1158498568", "interestIncome": "None", "incomeBeforeTax": "173117779", "interestExpense": "19929721", "operatingIncome": "215855035", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "30362587", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1355727815", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67741739", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1158498568", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329013083", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5458367425", "inventory": "1", "commonStock": "567390425", "currentDebt": "None", "investments": "None", "totalAssets": "7155239700", "longTermDebt": "None", "shortTermDebt": "388019275", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "739872875", "reportedCurrency": "None", "retainedEarnings": "4688952625", "totalLiabilities": "1605067100", "otherCurrentAssets": "60673550", "totalCurrentAssets": "479294550", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24905300", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6675945150", "currentAccountsPayable": "33516175", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "716292325", "totalShareholderEquity": "5278731325", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "487640461", "totalCurrentLiabilities": "1173066125", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "432000975", "cashAndShortTermInvestments": "393715700", "commonStockSharesOutstanding": "80327000", "intangibleAssetsExcludingGoodwill": "739872875", "cashAndCashEquivalentsAtCarryingValue": "393715700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146719462", "profitLoss": "None", "dividendPayout": "204804111.82", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "549902973", "capitalExpenditures": "171500498.24", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-269969056.49", "cashflowFromInvestment": "-307075051.14", "stockBasedCompensation": "22420936", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204804111.82", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113809199.14", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337887449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2730081419, "cost_of_revenue": 1158498568, "gross_profit": 1571582850, "research_and_development": 67741739, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189702388, "depreciation_amortisation": 329013083, "ebitda": 518715471, "interest_expense": 19929721, "interest_income": null, "other_non_operating": null, "pretax_income": 173117779, "tax_provision": 30362587, "effective_tax_rate": null, "net_income": 183706413, "net_income_continuing_ops": null, "net_income_to_common": 183706413, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 393715700, "short_term_investments": null, "net_receivables": 24905300, "inventory": 1, "other_current_assets": null, "total_current_assets": 479294550, "net_ppe": null, "goodwill": 5458367425, "intangible_assets": 739872875, "goodwill_and_intangibles": 6198240300, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6675945150, "total_assets": 7155239700, "short_term_debt": 388019275, "accounts_payable": 33516175, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1173066125, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 432000975, "total_liabilities": 1605067100, "total_debt": 388019275, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4688952625, "total_equity": 5278731325, "shares_outstanding": 80327000, "operating_cash_flow": 549902973, "stock_based_compensation": 22420936, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171500498.24, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307075051.14, "dividends_paid": 204804111.82, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -269969056.49, "free_cash_flow": 721403471.24, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189702388", "ebitda": "518715471", "netIncome": "183706413", "grossProfit": "1571582850", "depreciation": "None", "totalRevenue": "2730081419", "costOfRevenue": "1158498568", "interestIncome": "None", "incomeBeforeTax": "173117779", "interestExpense": "19929721", "operatingIncome": "215855035", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "30362587", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1355727815", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67741739", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1158498568", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329013083", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5458367425", "inventory": "1", "commonStock": "567390425", "currentDebt": "None", "investments": "None", "totalAssets": "7155239700", "longTermDebt": "None", "shortTermDebt": "388019275", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "739872875", "reportedCurrency": "None", "retainedEarnings": "4688952625", "totalLiabilities": "1605067100", "otherCurrentAssets": "60673550", "totalCurrentAssets": "479294550", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24905300", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6675945150", "currentAccountsPayable": "33516175", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "716292325", "totalShareholderEquity": "5278731325", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "487640461", "totalCurrentLiabilities": "1173066125", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "432000975", "cashAndShortTermInvestments": "393715700", "commonStockSharesOutstanding": "80327000", "intangibleAssetsExcludingGoodwill": "739872875", "cashAndCashEquivalentsAtCarryingValue": "393715700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146719462", "profitLoss": "None", "dividendPayout": "204804111.82", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "GBP", "changeInInventory": "None", "operatingCashflow": "549902973", "capitalExpenditures": "171500498.24", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-269969056.49", "cashflowFromInvestment": "-307075051.14", "stockBasedCompensation": "22420936", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204804111.82", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113809199.14", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337887449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "ebit": 401000000, "ebitda": 817000000, "pretax_income": 234000000, "tax_provision": 25000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_assets": 28474000000, "short_term_debt": 324000000, "long_term_debt": 11794000000, "total_debt": 12118000000, "total_liabilities": 18765000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22363000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 177000000, "free_cash_flow": 507000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263600, "ticker_id": 1557, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "401000000", "ebitda": "817000000", "netIncome": "216000000", "grossProfit": "1837000000", "depreciation": "None", "totalRevenue": "4304000000", "costOfRevenue": "2467000000", "interestIncome": "11000000", "incomeBeforeTax": "234000000", "interestExpense": "167000000", "operatingIncome": "79000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "1758000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "259000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2467000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416000000", "sellingGeneralAndAdministrative": "533000000", "netIncomeFromContinuingOperations": "209000000" }, "balance": { "goodwill": "15649000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "28474000000", "longTermDebt": "11794000000", "shortTermDebt": "324000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6714000000", "reportedCurrency": "USD", "retainedEarnings": "8231000000", "totalLiabilities": "18765000000", "otherCurrentAssets": "371000000", "totalCurrentAssets": "4500000000", "currentLongTermDebt": "171000000", "longTermInvestments": "None", "shortTermInvestments": "23000000", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23974000000", "currentAccountsPayable": "427000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12560000000", "totalShareholderEquity": "9064000000", "capitalLeaseObligations": "595000000", "otherCurrentLiabilities": "4229000000", "totalCurrentLiabilities": "4980000000", "otherNonCurrentLiabilities": "511000000", "totalNonCurrentLiabilities": "13784999999", "cashAndShortTermInvestments": "3505000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "6714000000", "cashAndCashEquivalentsAtCarryingValue": "3505000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "330000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-458000000", "cashflowFromInvestment": "-172000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "416000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "research_and_development": 259000000, "selling_general_admin": 533000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 401000000, "depreciation_amortisation": 416000000, "ebitda": 817000000, "interest_expense": 167000000, "interest_income": null, "other_non_operating": null, "pretax_income": 234000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 216000000, "net_income_continuing_ops": 209000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3505000000, "short_term_investments": 23000000, "net_receivables": 601000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4500000000, "net_ppe": null, "goodwill": 15649000000, "intangible_assets": 6714000000, "goodwill_and_intangibles": 22363000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23974000000, "total_assets": 28474000000, "short_term_debt": 324000000, "accounts_payable": 427000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4980000000, "long_term_debt": 11794000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13784999999, "total_liabilities": 18765000000, "total_debt": 12118000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8231000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "operating_cash_flow": 330000000, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -458000000, "free_cash_flow": 507000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "401000000", "ebitda": "817000000", "netIncome": "216000000", "grossProfit": "1837000000", "depreciation": "None", "totalRevenue": "4304000000", "costOfRevenue": "2467000000", "interestIncome": "11000000", "incomeBeforeTax": "234000000", "interestExpense": "167000000", "operatingIncome": "79000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "1758000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "259000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2467000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416000000", "sellingGeneralAndAdministrative": "533000000", "netIncomeFromContinuingOperations": "209000000" }, "balance": { "goodwill": "15649000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "28474000000", "longTermDebt": "11794000000", "shortTermDebt": "324000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6714000000", "reportedCurrency": "USD", "retainedEarnings": "8231000000", "totalLiabilities": "18765000000", "otherCurrentAssets": "371000000", "totalCurrentAssets": "4500000000", "currentLongTermDebt": "171000000", "longTermInvestments": "None", "shortTermInvestments": "23000000", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23974000000", "currentAccountsPayable": "427000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12560000000", "totalShareholderEquity": "9064000000", "capitalLeaseObligations": "595000000", "otherCurrentLiabilities": "4229000000", "totalCurrentLiabilities": "4980000000", "otherNonCurrentLiabilities": "511000000", "totalNonCurrentLiabilities": "13784999999", "cashAndShortTermInvestments": "3505000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "6714000000", "cashAndCashEquivalentsAtCarryingValue": "3505000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "330000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-458000000", "cashflowFromInvestment": "-172000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "416000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 4737000000, "cost_of_revenue": 2627000000, "gross_profit": 2110000000, "ebit": 337000000, "ebitda": 772000000, "pretax_income": 154000000, "tax_provision": 144000000, "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": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 12396000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 430254747, "capital_expenditure": 36109817, "free_cash_flow": 466364564, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263601, "ticker_id": 1557, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "337000000", "ebitda": "772000000", "netIncome": "23000000", "grossProfit": "2110000000", "depreciation": "None", "totalRevenue": "4737000000", "costOfRevenue": "2627000000", "interestIncome": "15000000", "incomeBeforeTax": "154000000", "interestExpense": "187000000", "operatingIncome": "258000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "144000000", "reportedCurrency": "USD", "netInterestIncome": "-172000000", "nonInterestIncome": "None", "operatingExpenses": "1852000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "245000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2627000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435000000", "sellingGeneralAndAdministrative": "524000000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "15825000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "29280000000", "longTermDebt": "12157000000", "shortTermDebt": "239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7019000000", "reportedCurrency": "USD", "retainedEarnings": "8124000000", "totalLiabilities": "19582000000", "otherCurrentAssets": "751000000", "totalCurrentAssets": "4796000000", "currentLongTermDebt": "109000000", "longTermInvestments": "None", "shortTermInvestments": "23000000", "currentNetReceivables": "190000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24484000000", "currentAccountsPayable": "386000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13348000000", "totalShareholderEquity": "9038000000", "capitalLeaseObligations": "606000000", "otherCurrentLiabilities": "4418000000", "totalCurrentLiabilities": "5043000000", "otherNonCurrentLiabilities": "801000000", "totalNonCurrentLiabilities": "14539000000", "cashAndShortTermInvestments": "3832000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "7019000000", "cashAndCashEquivalentsAtCarryingValue": "3832000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "430254747", "capitalExpenditures": "36109817", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163132558", "cashflowFromInvestment": "-276377323", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275288902", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4737000000, "cost_of_revenue": 2627000000, "gross_profit": 2110000000, "research_and_development": 245000000, "selling_general_admin": 524000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 337000000, "depreciation_amortisation": 435000000, "ebitda": 772000000, "interest_expense": 187000000, "interest_income": null, "other_non_operating": null, "pretax_income": 154000000, "tax_provision": 144000000, "effective_tax_rate": null, "net_income": 23000000, "net_income_continuing_ops": 10000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3832000000, "short_term_investments": 23000000, "net_receivables": 190000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4796000000, "net_ppe": null, "goodwill": 15825000000, "intangible_assets": 7019000000, "goodwill_and_intangibles": 22844000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24484000000, "total_assets": 29280000000, "short_term_debt": 239000000, "accounts_payable": 386000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5043000000, "long_term_debt": 12157000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14539000000, "total_liabilities": 19582000000, "total_debt": 12396000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8124000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "operating_cash_flow": 430254747, "stock_based_compensation": 60000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36109817, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276377323, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163132558, "free_cash_flow": 466364564, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "337000000", "ebitda": "772000000", "netIncome": "23000000", "grossProfit": "2110000000", "depreciation": "None", "totalRevenue": "4737000000", "costOfRevenue": "2627000000", "interestIncome": "15000000", "incomeBeforeTax": "154000000", "interestExpense": "187000000", "operatingIncome": "258000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "144000000", "reportedCurrency": "USD", "netInterestIncome": "-172000000", "nonInterestIncome": "None", "operatingExpenses": "1852000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "245000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2627000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435000000", "sellingGeneralAndAdministrative": "524000000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "15825000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "29280000000", "longTermDebt": "12157000000", "shortTermDebt": "239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7019000000", "reportedCurrency": "USD", "retainedEarnings": "8124000000", "totalLiabilities": "19582000000", "otherCurrentAssets": "751000000", "totalCurrentAssets": "4796000000", "currentLongTermDebt": "109000000", "longTermInvestments": "None", "shortTermInvestments": "23000000", "currentNetReceivables": "190000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24484000000", "currentAccountsPayable": "386000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13348000000", "totalShareholderEquity": "9038000000", "capitalLeaseObligations": "606000000", "otherCurrentLiabilities": "4418000000", "totalCurrentLiabilities": "5043000000", "otherNonCurrentLiabilities": "801000000", "totalNonCurrentLiabilities": "14539000000", "cashAndShortTermInvestments": "3832000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "7019000000", "cashAndCashEquivalentsAtCarryingValue": "3832000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "430254747", "capitalExpenditures": "36109817", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163132558", "cashflowFromInvestment": "-276377323", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275288902", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "435000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 3794000000, "cost_of_revenue": 2168000000, "gross_profit": 1626000000, "ebit": -664000000, "ebitda": -245000000, "pretax_income": -834000000, "tax_provision": -45000000, "net_income": -760000000, "net_income_to_common": -760000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3666000000, "total_current_assets": 4782000000, "total_assets": 29339000000, "short_term_debt": 273000000, "long_term_debt": 11953000000, "total_debt": 12226000000, "total_liabilities": 19420000000, "total_equity": 9244000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 23045000000 }, "cash_flow": { "operating_cash_flow": 209000000, "capital_expenditure": 184000000, "free_cash_flow": 393000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263603, "ticker_id": 1557, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-664000000", "ebitda": "-245000000", "netIncome": "-760000000", "grossProfit": "1626000000", "depreciation": "None", "totalRevenue": "3794000000", "costOfRevenue": "2168000000", "interestIncome": "18000000", "incomeBeforeTax": "-834000000", "interestExpense": "172000000", "operatingIncome": "-317000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-45000000", "reportedCurrency": "USD", "netInterestIncome": "-154000000", "nonInterestIncome": "None", "operatingExpenses": "1943000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "275000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2168000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419000000", "sellingGeneralAndAdministrative": "702000000", "netIncomeFromContinuingOperations": "-789000000" }, "balance": { "goodwill": "15804000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "29339000000", "longTermDebt": "11953000000", "shortTermDebt": "273000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7241000000", "reportedCurrency": "USD", "retainedEarnings": "8340000000", "totalLiabilities": "19420000000", "otherCurrentAssets": "932000000", "totalCurrentAssets": "4782000000", "currentLongTermDebt": "146000000", "longTermInvestments": "None", "shortTermInvestments": "26000000", "currentNetReceivables": "158000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24557000000", "currentAccountsPayable": "402000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12684000000", "totalShareholderEquity": "9244000000", "capitalLeaseObligations": "585000000", "otherCurrentLiabilities": "4287000000", "totalCurrentLiabilities": "4962000000", "otherNonCurrentLiabilities": "933000000", "totalNonCurrentLiabilities": "14458000000", "cashAndShortTermInvestments": "3666000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "7241000000", "cashAndCashEquivalentsAtCarryingValue": "3666000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-789000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209000000", "capitalExpenditures": "184000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "255000000", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-245000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "419000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3794000000, "cost_of_revenue": 2168000000, "gross_profit": 1626000000, "research_and_development": 275000000, "selling_general_admin": 702000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -664000000, "depreciation_amortisation": 419000000, "ebitda": -245000000, "interest_expense": 172000000, "interest_income": null, "other_non_operating": null, "pretax_income": -834000000, "tax_provision": -45000000, "effective_tax_rate": null, "net_income": -760000000, "net_income_continuing_ops": -789000000, "net_income_to_common": -760000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3666000000, "short_term_investments": 26000000, "net_receivables": 158000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4782000000, "net_ppe": null, "goodwill": 15804000000, "intangible_assets": 7241000000, "goodwill_and_intangibles": 23045000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24557000000, "total_assets": 29339000000, "short_term_debt": 273000000, "accounts_payable": 402000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4962000000, "long_term_debt": 11953000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14458000000, "total_liabilities": 19420000000, "total_debt": 12226000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8340000000, "total_equity": 9244000000, "shares_outstanding": 179000000, "operating_cash_flow": 209000000, "stock_based_compensation": 71000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 255000000, "free_cash_flow": 393000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-664000000", "ebitda": "-245000000", "netIncome": "-760000000", "grossProfit": "1626000000", "depreciation": "None", "totalRevenue": "3794000000", "costOfRevenue": "2168000000", "interestIncome": "18000000", "incomeBeforeTax": "-834000000", "interestExpense": "172000000", "operatingIncome": "-317000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-45000000", "reportedCurrency": "USD", "netInterestIncome": "-154000000", "nonInterestIncome": "None", "operatingExpenses": "1943000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "275000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2168000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419000000", "sellingGeneralAndAdministrative": "702000000", "netIncomeFromContinuingOperations": "-789000000" }, "balance": { "goodwill": "15804000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "29339000000", "longTermDebt": "11953000000", "shortTermDebt": "273000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7241000000", "reportedCurrency": "USD", "retainedEarnings": "8340000000", "totalLiabilities": "19420000000", "otherCurrentAssets": "932000000", "totalCurrentAssets": "4782000000", "currentLongTermDebt": "146000000", "longTermInvestments": "None", "shortTermInvestments": "26000000", "currentNetReceivables": "158000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24557000000", "currentAccountsPayable": "402000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12684000000", "totalShareholderEquity": "9244000000", "capitalLeaseObligations": "585000000", "otherCurrentLiabilities": "4287000000", "totalCurrentLiabilities": "4962000000", "otherNonCurrentLiabilities": "933000000", "totalNonCurrentLiabilities": "14458000000", "cashAndShortTermInvestments": "3666000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "7241000000", "cashAndCashEquivalentsAtCarryingValue": "3666000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-789000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209000000", "capitalExpenditures": "184000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "255000000", "cashflowFromInvestment": "-170000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-245000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "419000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 4187000000, "cost_of_revenue": 2228000000, "gross_profit": 1959000000, "ebit": 335000000, "ebitda": 704000000, "pretax_income": 205000000, "tax_provision": 168000000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3436000000, "total_current_assets": 4394000000, "total_assets": 29874000000, "short_term_debt": 192000000, "long_term_debt": 9882000000, "total_debt": 10074000000, "total_liabilities": 17232000000, "total_equity": 10215000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 24032000000 }, "cash_flow": { "operating_cash_flow": 359000000, "capital_expenditure": 203000000, "free_cash_flow": 562000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263604, "ticker_id": 1557, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "335000000", "ebitda": "704000000", "netIncome": "25000000", "grossProfit": "1959000000", "depreciation": "None", "totalRevenue": "4187000000", "costOfRevenue": "2228000000", "interestIncome": "20000000", "incomeBeforeTax": "205000000", "interestExpense": "131000000", "operatingIncome": "389000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "168000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "1570000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "256000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2228000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369000000", "sellingGeneralAndAdministrative": "525000000", "netIncomeFromContinuingOperations": "37000000" }, "balance": { "goodwill": "16487000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "29874000000", "longTermDebt": "9882000000", "shortTermDebt": "192000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7545000000", "reportedCurrency": "USD", "retainedEarnings": "9249000000", "totalLiabilities": "17232000000", "otherCurrentAssets": "338000000", "totalCurrentAssets": "4394000000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "590000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25480000000", "currentAccountsPayable": "350000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10560000000", "totalShareholderEquity": "10215000000", "capitalLeaseObligations": "608000000", "otherCurrentLiabilities": "3318000000", "totalCurrentLiabilities": "4626000000", "otherNonCurrentLiabilities": "1145000000", "totalNonCurrentLiabilities": "12606000000", "cashAndShortTermInvestments": "3436000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "7545000000", "cashAndCashEquivalentsAtCarryingValue": "3436000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359000000", "capitalExpenditures": "203000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2533000000", "cashflowFromInvestment": "-2865000000", "stockBasedCompensation": "72000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-355000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4187000000, "cost_of_revenue": 2228000000, "gross_profit": 1959000000, "research_and_development": 256000000, "selling_general_admin": 525000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 335000000, "depreciation_amortisation": 369000000, "ebitda": 704000000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 205000000, "tax_provision": 168000000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 37000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3436000000, "short_term_investments": 30000000, "net_receivables": 590000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4394000000, "net_ppe": null, "goodwill": 16487000000, "intangible_assets": 7545000000, "goodwill_and_intangibles": 24032000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25480000000, "total_assets": 29874000000, "short_term_debt": 192000000, "accounts_payable": 350000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4626000000, "long_term_debt": 9882000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12606000000, "total_liabilities": 17232000000, "total_debt": 10074000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9249000000, "total_equity": 10215000000, "shares_outstanding": 179000000, "operating_cash_flow": 359000000, "stock_based_compensation": 72000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2865000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2533000000, "free_cash_flow": 562000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "335000000", "ebitda": "704000000", "netIncome": "25000000", "grossProfit": "1959000000", "depreciation": "None", "totalRevenue": "4187000000", "costOfRevenue": "2228000000", "interestIncome": "20000000", "incomeBeforeTax": "205000000", "interestExpense": "131000000", "operatingIncome": "389000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "168000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "1570000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "256000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2228000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369000000", "sellingGeneralAndAdministrative": "525000000", "netIncomeFromContinuingOperations": "37000000" }, "balance": { "goodwill": "16487000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "29874000000", "longTermDebt": "9882000000", "shortTermDebt": "192000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7545000000", "reportedCurrency": "USD", "retainedEarnings": "9249000000", "totalLiabilities": "17232000000", "otherCurrentAssets": "338000000", "totalCurrentAssets": "4394000000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "590000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25480000000", "currentAccountsPayable": "350000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10560000000", "totalShareholderEquity": "10215000000", "capitalLeaseObligations": "608000000", "otherCurrentLiabilities": "3318000000", "totalCurrentLiabilities": "4626000000", "otherNonCurrentLiabilities": "1145000000", "totalNonCurrentLiabilities": "12606000000", "cashAndShortTermInvestments": "3436000000", "commonStockSharesOutstanding": "179000000", "intangibleAssetsExcludingGoodwill": "7545000000", "cashAndCashEquivalentsAtCarryingValue": "3436000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359000000", "capitalExpenditures": "203000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2533000000", "cashflowFromInvestment": "-2865000000", "stockBasedCompensation": "72000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-355000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 3665000000, "cost_of_revenue": 1956000000, "gross_profit": 1709000000, "ebit": 459000000, "ebitda": 753000000, "pretax_income": 354000000, "tax_provision": 19000000, "net_income": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3339000000, "total_current_assets": 4241000000, "total_assets": 24825000000, "short_term_debt": 189000000, "long_term_debt": 6756000000, "total_debt": 6945000000, "total_liabilities": 13052000000, "total_equity": 9863000000, "shares_outstanding": 180000000, "goodwill_and_intangibles": 19192000000 }, "cash_flow": { "operating_cash_flow": 188000000, "capital_expenditure": 100000000, "free_cash_flow": 288000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263605, "ticker_id": 1557, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459000000", "ebitda": "753000000", "netIncome": "332000000", "grossProfit": "1709000000", "depreciation": "None", "totalRevenue": "3665000000", "costOfRevenue": "1956000000", "interestIncome": "20000000", "incomeBeforeTax": "354000000", "interestExpense": "105000000", "operatingIncome": "223000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "1486000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "215000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1956000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294000000", "sellingGeneralAndAdministrative": "431000000", "netIncomeFromContinuingOperations": "335000000" }, "balance": { "goodwill": "13736000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24825000000", "longTermDebt": "6756000000", "shortTermDebt": "189000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5456000000", "reportedCurrency": "USD", "retainedEarnings": "9748000000", "totalLiabilities": "13052000000", "otherCurrentAssets": "250000000", "totalCurrentAssets": "4241000000", "currentLongTermDebt": "68000000", "longTermInvestments": "None", "shortTermInvestments": "127000000", "currentNetReceivables": "525000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20584000000", "currentAccountsPayable": "359000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7391000000", "totalShareholderEquity": "9863000000", "capitalLeaseObligations": "567000000", "otherCurrentLiabilities": "3337000000", "totalCurrentLiabilities": "4469000000", "otherNonCurrentLiabilities": "786000000", "totalNonCurrentLiabilities": "8583000000", "cashAndShortTermInvestments": "3339000000", "commonStockSharesOutstanding": "180000000", "intangibleAssetsExcludingGoodwill": "5456000000", "cashAndCashEquivalentsAtCarryingValue": "3339000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188000000", "capitalExpenditures": "100000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "57000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-244000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3665000000, "cost_of_revenue": 1956000000, "gross_profit": 1709000000, "research_and_development": 215000000, "selling_general_admin": 431000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459000000, "depreciation_amortisation": 294000000, "ebitda": 753000000, "interest_expense": 105000000, "interest_income": null, "other_non_operating": null, "pretax_income": 354000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 332000000, "net_income_continuing_ops": 335000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3339000000, "short_term_investments": 127000000, "net_receivables": 525000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4241000000, "net_ppe": null, "goodwill": 13736000000, "intangible_assets": 5456000000, "goodwill_and_intangibles": 19192000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20584000000, "total_assets": 24825000000, "short_term_debt": 189000000, "accounts_payable": 359000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4469000000, "long_term_debt": 6756000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8583000000, "total_liabilities": 13052000000, "total_debt": 6945000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9748000000, "total_equity": 9863000000, "shares_outstanding": 180000000, "operating_cash_flow": 188000000, "stock_based_compensation": 57000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -271000000, "free_cash_flow": 288000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459000000", "ebitda": "753000000", "netIncome": "332000000", "grossProfit": "1709000000", "depreciation": "None", "totalRevenue": "3665000000", "costOfRevenue": "1956000000", "interestIncome": "20000000", "incomeBeforeTax": "354000000", "interestExpense": "105000000", "operatingIncome": "223000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "1486000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "215000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1956000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294000000", "sellingGeneralAndAdministrative": "431000000", "netIncomeFromContinuingOperations": "335000000" }, "balance": { "goodwill": "13736000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24825000000", "longTermDebt": "6756000000", "shortTermDebt": "189000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5456000000", "reportedCurrency": "USD", "retainedEarnings": "9748000000", "totalLiabilities": "13052000000", "otherCurrentAssets": "250000000", "totalCurrentAssets": "4241000000", "currentLongTermDebt": "68000000", "longTermInvestments": "None", "shortTermInvestments": "127000000", "currentNetReceivables": "525000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20584000000", "currentAccountsPayable": "359000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7391000000", "totalShareholderEquity": "9863000000", "capitalLeaseObligations": "567000000", "otherCurrentLiabilities": "3337000000", "totalCurrentLiabilities": "4469000000", "otherNonCurrentLiabilities": "786000000", "totalNonCurrentLiabilities": "8583000000", "cashAndShortTermInvestments": "3339000000", "commonStockSharesOutstanding": "180000000", "intangibleAssetsExcludingGoodwill": "5456000000", "cashAndCashEquivalentsAtCarryingValue": "3339000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188000000", "capitalExpenditures": "100000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "57000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-244000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 3792000000, "cost_of_revenue": 1966000000, "gross_profit": 1826000000, "ebit": 70000000, "ebitda": 340000000, "pretax_income": -42000000, "tax_provision": -198000000, "net_income": 130000000, "net_income_to_common": 130000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3461000000, "total_current_assets": 4344000000, "total_assets": 24508000000, "short_term_debt": 291000000, "long_term_debt": 6683000000, "total_debt": 6974000000, "total_liabilities": 13241000000, "total_equity": 9293000000, "shares_outstanding": 178000000, "goodwill_and_intangibles": 18716000000 }, "cash_flow": { "operating_cash_flow": 652000000, "capital_expenditure": 179000000, "free_cash_flow": 831000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263606, "ticker_id": 1557, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70000000", "ebitda": "340000000", "netIncome": "130000000", "grossProfit": "1826000000", "depreciation": "None", "totalRevenue": "3792000000", "costOfRevenue": "1966000000", "interestIncome": "18000000", "incomeBeforeTax": "-42000000", "interestExpense": "120000000", "operatingIncome": "279000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-198000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "1547000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "201000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1966000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000000", "sellingGeneralAndAdministrative": "516000000", "netIncomeFromContinuingOperations": "156000000" }, "balance": { "goodwill": "13352000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24508000000", "longTermDebt": "6683000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5364000000", "reportedCurrency": "USD", "retainedEarnings": "9573000000", "totalLiabilities": "13241000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "4344000000", "currentLongTermDebt": "53000000", "longTermInvestments": "None", "shortTermInvestments": "130000000", "currentNetReceivables": "491000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20164000000", "currentAccountsPayable": "266000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7402000000", "totalShareholderEquity": "9293000000", "capitalLeaseObligations": "547000000", "otherCurrentLiabilities": "3513000000", "totalCurrentLiabilities": "4590000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "8651000000", "cashAndShortTermInvestments": "3461000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "5364000000", "cashAndCashEquivalentsAtCarryingValue": "3461000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "652000000", "capitalExpenditures": "179000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3792000000, "cost_of_revenue": 1966000000, "gross_profit": 1826000000, "research_and_development": 201000000, "selling_general_admin": 516000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70000000, "depreciation_amortisation": 270000000, "ebitda": 340000000, "interest_expense": 120000000, "interest_income": null, "other_non_operating": null, "pretax_income": -42000000, "tax_provision": -198000000, "effective_tax_rate": null, "net_income": 130000000, "net_income_continuing_ops": 156000000, "net_income_to_common": 130000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3461000000, "short_term_investments": 130000000, "net_receivables": 491000000, "inventory": null, "other_current_assets": null, "total_current_assets": 4344000000, "net_ppe": null, "goodwill": 13352000000, "intangible_assets": 5364000000, "goodwill_and_intangibles": 18716000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20164000000, "total_assets": 24508000000, "short_term_debt": 291000000, "accounts_payable": 266000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4590000000, "long_term_debt": 6683000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8651000000, "total_liabilities": 13241000000, "total_debt": 6974000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9573000000, "total_equity": 9293000000, "shares_outstanding": 178000000, "operating_cash_flow": 652000000, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -225000000, "free_cash_flow": 831000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70000000", "ebitda": "340000000", "netIncome": "130000000", "grossProfit": "1826000000", "depreciation": "None", "totalRevenue": "3792000000", "costOfRevenue": "1966000000", "interestIncome": "18000000", "incomeBeforeTax": "-42000000", "interestExpense": "120000000", "operatingIncome": "279000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-198000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "1547000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "201000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1966000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000000", "sellingGeneralAndAdministrative": "516000000", "netIncomeFromContinuingOperations": "156000000" }, "balance": { "goodwill": "13352000000", "inventory": "None", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24508000000", "longTermDebt": "6683000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5364000000", "reportedCurrency": "USD", "retainedEarnings": "9573000000", "totalLiabilities": "13241000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "4344000000", "currentLongTermDebt": "53000000", "longTermInvestments": "None", "shortTermInvestments": "130000000", "currentNetReceivables": "491000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20164000000", "currentAccountsPayable": "266000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7402000000", "totalShareholderEquity": "9293000000", "capitalLeaseObligations": "547000000", "otherCurrentLiabilities": "3513000000", "totalCurrentLiabilities": "4590000000", "otherNonCurrentLiabilities": "935000000", "totalNonCurrentLiabilities": "8651000000", "cashAndShortTermInvestments": "3461000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "5364000000", "cashAndCashEquivalentsAtCarryingValue": "3461000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "652000000", "capitalExpenditures": "179000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-225000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 3248000000, "cost_of_revenue": 1752000000, "gross_profit": 1496000000, "ebit": -25000000, "ebitda": 233000000, "pretax_income": -130000000, "tax_provision": -16000000, "net_income": -119000000, "net_income_to_common": -119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3354000000, "total_current_assets": 4170000000, "total_assets": 25480000000, "short_term_debt": 197000000, "long_term_debt": 6843000000, "total_debt": 7040000000, "total_liabilities": 13470000000, "total_equity": 10245000000, "shares_outstanding": 178000000, "goodwill_and_intangibles": 20166000000 }, "cash_flow": { "operating_cash_flow": 290000000, "capital_expenditure": 178000000, "free_cash_flow": 468000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263608, "ticker_id": 1557, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25000000", "ebitda": "233000000", "netIncome": "-119000000", "grossProfit": "1496000000", "depreciation": "None", "totalRevenue": "3248000000", "costOfRevenue": "1752000000", "interestIncome": "21000000", "incomeBeforeTax": "-130000000", "interestExpense": "105000000", "operatingIncome": "97000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-105000000", "nonInterestIncome": "None", "operatingExpenses": "1399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "213000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1752000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258000000", "sellingGeneralAndAdministrative": "438000000", "netIncomeFromContinuingOperations": "-114000000" }, "balance": { "goodwill": "14344000000", "inventory": "15000000", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "25480000000", "longTermDebt": "6843000000", "shortTermDebt": "197000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5822000000", "reportedCurrency": "USD", "retainedEarnings": "9728000000", "totalLiabilities": "13470000000", "otherCurrentAssets": "558000000", "totalCurrentAssets": "4170000000", "currentLongTermDebt": "67000000", "longTermInvestments": "None", "shortTermInvestments": "156000000", "currentNetReceivables": "87000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21310000000", "currentAccountsPayable": "270000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7477000000", "totalShareholderEquity": "10245000000", "capitalLeaseObligations": "567000000", "otherCurrentLiabilities": "4243000000", "totalCurrentLiabilities": "4710000000", "otherNonCurrentLiabilities": "747000000", "totalNonCurrentLiabilities": "8760000000", "cashAndShortTermInvestments": "3354000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "5822000000", "cashAndCashEquivalentsAtCarryingValue": "3354000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290000000", "capitalExpenditures": "178000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-211000000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3248000000, "cost_of_revenue": 1752000000, "gross_profit": 1496000000, "research_and_development": 213000000, "selling_general_admin": 438000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25000000, "depreciation_amortisation": 258000000, "ebitda": 233000000, "interest_expense": 105000000, "interest_income": null, "other_non_operating": null, "pretax_income": -130000000, "tax_provision": -16000000, "effective_tax_rate": null, "net_income": -119000000, "net_income_continuing_ops": -114000000, "net_income_to_common": -119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3354000000, "short_term_investments": 156000000, "net_receivables": 87000000, "inventory": 15000000, "other_current_assets": null, "total_current_assets": 4170000000, "net_ppe": null, "goodwill": 14344000000, "intangible_assets": 5822000000, "goodwill_and_intangibles": 20166000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21310000000, "total_assets": 25480000000, "short_term_debt": 197000000, "accounts_payable": 270000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4710000000, "long_term_debt": 6843000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8760000000, "total_liabilities": 13470000000, "total_debt": 7040000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9728000000, "total_equity": 10245000000, "shares_outstanding": 178000000, "operating_cash_flow": 290000000, "stock_based_compensation": 53000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14000000, "free_cash_flow": 468000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25000000", "ebitda": "233000000", "netIncome": "-119000000", "grossProfit": "1496000000", "depreciation": "None", "totalRevenue": "3248000000", "costOfRevenue": "1752000000", "interestIncome": "21000000", "incomeBeforeTax": "-130000000", "interestExpense": "105000000", "operatingIncome": "97000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-105000000", "nonInterestIncome": "None", "operatingExpenses": "1399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "213000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1752000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258000000", "sellingGeneralAndAdministrative": "438000000", "netIncomeFromContinuingOperations": "-114000000" }, "balance": { "goodwill": "14344000000", "inventory": "15000000", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "25480000000", "longTermDebt": "6843000000", "shortTermDebt": "197000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5822000000", "reportedCurrency": "USD", "retainedEarnings": "9728000000", "totalLiabilities": "13470000000", "otherCurrentAssets": "558000000", "totalCurrentAssets": "4170000000", "currentLongTermDebt": "67000000", "longTermInvestments": "None", "shortTermInvestments": "156000000", "currentNetReceivables": "87000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21310000000", "currentAccountsPayable": "270000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7477000000", "totalShareholderEquity": "10245000000", "capitalLeaseObligations": "567000000", "otherCurrentLiabilities": "4243000000", "totalCurrentLiabilities": "4710000000", "otherNonCurrentLiabilities": "747000000", "totalNonCurrentLiabilities": "8760000000", "cashAndShortTermInvestments": "3354000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "5822000000", "cashAndCashEquivalentsAtCarryingValue": "3354000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290000000", "capitalExpenditures": "178000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-211000000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 3611000000, "cost_of_revenue": 1835000000, "gross_profit": 1776000000, "ebit": 369000000, "ebitda": 641000000, "pretax_income": 350000000, "tax_provision": 53000000, "net_income": 261000000, "net_income_to_common": 261000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3235000000, "total_current_assets": 3925000000, "total_assets": 24322000000, "short_term_debt": 177000000, "long_term_debt": 6737000000, "total_debt": 6914000000, "total_liabilities": 12838000000, "total_equity": 9883000000, "shares_outstanding": 180000000, "goodwill_and_intangibles": 19343000000 }, "cash_flow": { "operating_cash_flow": 323000000, "capital_expenditure": 152000000, "free_cash_flow": 475000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263609, "ticker_id": 1557, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369000000", "ebitda": "641000000", "netIncome": "261000000", "grossProfit": "1776000000", "depreciation": "None", "totalRevenue": "3611000000", "costOfRevenue": "1835000000", "interestIncome": "16000000", "incomeBeforeTax": "350000000", "interestExpense": "108000000", "operatingIncome": "369000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-108000000", "nonInterestIncome": "None", "operatingExpenses": "1407000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "216000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1835000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "297000000" }, "balance": { "goodwill": "13679000000", "inventory": "14000000", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24322000000", "longTermDebt": "6737000000", "shortTermDebt": "177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5664000000", "reportedCurrency": "USD", "retainedEarnings": "10018000000", "totalLiabilities": "12838000000", "otherCurrentAssets": "277000000", "totalCurrentAssets": "3925000000", "currentLongTermDebt": "53000000", "longTermInvestments": "None", "shortTermInvestments": "174000000", "currentNetReceivables": "225000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20397000000", "currentAccountsPayable": "234000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7288000000", "totalShareholderEquity": "9883000000", "capitalLeaseObligations": "498000000", "otherCurrentLiabilities": "3858982913", "totalCurrentLiabilities": "4378000000", "otherNonCurrentLiabilities": "612000000", "totalNonCurrentLiabilities": "8460000000", "cashAndShortTermInvestments": "3235000000", "commonStockSharesOutstanding": "180000000", "intangibleAssetsExcludingGoodwill": "5664000000", "cashAndCashEquivalentsAtCarryingValue": "3235000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "323000000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-177000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3611000000, "cost_of_revenue": 1835000000, "gross_profit": 1776000000, "research_and_development": 216000000, "selling_general_admin": 445000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369000000, "depreciation_amortisation": 272000000, "ebitda": 641000000, "interest_expense": 108000000, "interest_income": null, "other_non_operating": null, "pretax_income": 350000000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 261000000, "net_income_continuing_ops": 297000000, "net_income_to_common": 261000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3235000000, "short_term_investments": 174000000, "net_receivables": 225000000, "inventory": 14000000, "other_current_assets": null, "total_current_assets": 3925000000, "net_ppe": null, "goodwill": 13679000000, "intangible_assets": 5664000000, "goodwill_and_intangibles": 19343000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20397000000, "total_assets": 24322000000, "short_term_debt": 177000000, "accounts_payable": 234000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4378000000, "long_term_debt": 6737000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8460000000, "total_liabilities": 12838000000, "total_debt": 6914000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10018000000, "total_equity": 9883000000, "shares_outstanding": 180000000, "operating_cash_flow": 323000000, "stock_based_compensation": 59000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49000000, "free_cash_flow": 475000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369000000", "ebitda": "641000000", "netIncome": "261000000", "grossProfit": "1776000000", "depreciation": "None", "totalRevenue": "3611000000", "costOfRevenue": "1835000000", "interestIncome": "16000000", "incomeBeforeTax": "350000000", "interestExpense": "108000000", "operatingIncome": "369000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-108000000", "nonInterestIncome": "None", "operatingExpenses": "1407000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "216000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1835000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "297000000" }, "balance": { "goodwill": "13679000000", "inventory": "14000000", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24322000000", "longTermDebt": "6737000000", "shortTermDebt": "177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5664000000", "reportedCurrency": "USD", "retainedEarnings": "10018000000", "totalLiabilities": "12838000000", "otherCurrentAssets": "277000000", "totalCurrentAssets": "3925000000", "currentLongTermDebt": "53000000", "longTermInvestments": "None", "shortTermInvestments": "174000000", "currentNetReceivables": "225000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20397000000", "currentAccountsPayable": "234000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7288000000", "totalShareholderEquity": "9883000000", "capitalLeaseObligations": "498000000", "otherCurrentLiabilities": "3858982913", "totalCurrentLiabilities": "4378000000", "otherNonCurrentLiabilities": "612000000", "totalNonCurrentLiabilities": "8460000000", "cashAndShortTermInvestments": "3235000000", "commonStockSharesOutstanding": "180000000", "intangibleAssetsExcludingGoodwill": "5664000000", "cashAndCashEquivalentsAtCarryingValue": "3235000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "323000000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-177000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 3397000000, "cost_of_revenue": 1793000000, "gross_profit": 1604000000, "ebit": 124000000, "ebitda": 421000000, "pretax_income": -162000000, "tax_provision": 15000000, "net_income": -196000000, "net_income_to_common": -196000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3157000000, "total_current_assets": 3860000000, "total_assets": 24390000000, "short_term_debt": 174000000, "long_term_debt": 6790000000, "total_debt": 6964000000, "total_liabilities": 13254000000, "total_equity": 9500000000, "shares_outstanding": 178000000, "goodwill_and_intangibles": 19465000000 }, "cash_flow": { "operating_cash_flow": 337000000, "capital_expenditure": 152000000, "free_cash_flow": 489000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263610, "ticker_id": 1557, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124000000", "ebitda": "421000000", "netIncome": "-196000000", "grossProfit": "1604000000", "depreciation": "None", "totalRevenue": "3397000000", "costOfRevenue": "1793000000", "interestIncome": "16000000", "incomeBeforeTax": "-162000000", "interestExpense": "128000000", "operatingIncome": "124000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "1480000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1793000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297000000", "sellingGeneralAndAdministrative": "409000000", "netIncomeFromContinuingOperations": "-177000000" }, "balance": { "goodwill": "13678000000", "inventory": "15000000", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24390000000", "longTermDebt": "6790000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5787000000", "reportedCurrency": "USD", "retainedEarnings": "9694000000", "totalLiabilities": "13254000000", "otherCurrentAssets": "250000000", "totalCurrentAssets": "3860000000", "currentLongTermDebt": "46000000", "longTermInvestments": "None", "shortTermInvestments": "173000000", "currentNetReceivables": "265000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20530000000", "currentAccountsPayable": "265000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7326000000", "totalShareholderEquity": "9500000000", "capitalLeaseObligations": "490000000", "otherCurrentLiabilities": "3998092500", "totalCurrentLiabilities": "4586000000", "otherNonCurrentLiabilities": "733000000", "totalNonCurrentLiabilities": "8668000000", "cashAndShortTermInvestments": "3157000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "5787000000", "cashAndCashEquivalentsAtCarryingValue": "3157000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337000000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181000000", "cashflowFromInvestment": "-259000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3397000000, "cost_of_revenue": 1793000000, "gross_profit": 1604000000, "research_and_development": 190000000, "selling_general_admin": 409000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124000000, "depreciation_amortisation": 297000000, "ebitda": 421000000, "interest_expense": 128000000, "interest_income": null, "other_non_operating": null, "pretax_income": -162000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -196000000, "net_income_continuing_ops": -177000000, "net_income_to_common": -196000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3157000000, "short_term_investments": 173000000, "net_receivables": 265000000, "inventory": 15000000, "other_current_assets": null, "total_current_assets": 3860000000, "net_ppe": null, "goodwill": 13678000000, "intangible_assets": 5787000000, "goodwill_and_intangibles": 19465000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20530000000, "total_assets": 24390000000, "short_term_debt": 174000000, "accounts_payable": 265000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4586000000, "long_term_debt": 6790000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8668000000, "total_liabilities": 13254000000, "total_debt": 6964000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9694000000, "total_equity": 9500000000, "shares_outstanding": 178000000, "operating_cash_flow": 337000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181000000, "free_cash_flow": 489000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124000000", "ebitda": "421000000", "netIncome": "-196000000", "grossProfit": "1604000000", "depreciation": "None", "totalRevenue": "3397000000", "costOfRevenue": "1793000000", "interestIncome": "16000000", "incomeBeforeTax": "-162000000", "interestExpense": "128000000", "operatingIncome": "124000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "1480000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1793000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297000000", "sellingGeneralAndAdministrative": "409000000", "netIncomeFromContinuingOperations": "-177000000" }, "balance": { "goodwill": "13678000000", "inventory": "15000000", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24390000000", "longTermDebt": "6790000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5787000000", "reportedCurrency": "USD", "retainedEarnings": "9694000000", "totalLiabilities": "13254000000", "otherCurrentAssets": "250000000", "totalCurrentAssets": "3860000000", "currentLongTermDebt": "46000000", "longTermInvestments": "None", "shortTermInvestments": "173000000", "currentNetReceivables": "265000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20530000000", "currentAccountsPayable": "265000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7326000000", "totalShareholderEquity": "9500000000", "capitalLeaseObligations": "490000000", "otherCurrentLiabilities": "3998092500", "totalCurrentLiabilities": "4586000000", "otherNonCurrentLiabilities": "733000000", "totalNonCurrentLiabilities": "8668000000", "cashAndShortTermInvestments": "3157000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "5787000000", "cashAndCashEquivalentsAtCarryingValue": "3157000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337000000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181000000", "cashflowFromInvestment": "-259000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 3313000000, "cost_of_revenue": 1784000000, "gross_profit": 1529000000, "ebit": 106000000, "ebitda": 474000000, "pretax_income": -816000000, "tax_provision": 86000000, "net_income": -912000000, "net_income_to_common": -912000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3271000000, "total_current_assets": 3976000000, "total_assets": 24635000000, "short_term_debt": 174000000, "long_term_debt": 7005000000, "total_debt": 7179000000, "total_liabilities": 13267000000, "total_equity": 10044000000, "shares_outstanding": 176498000, "goodwill_and_intangibles": 19626000000 }, "cash_flow": { "operating_cash_flow": 391000000, "capital_expenditure": 219000000, "free_cash_flow": 610000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263611, "ticker_id": 1557, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106000000", "ebitda": "474000000", "netIncome": "-912000000", "grossProfit": "1529000000", "depreciation": "None", "totalRevenue": "3313000000", "costOfRevenue": "1784000000", "interestIncome": "15000000", "incomeBeforeTax": "-816000000", "interestExpense": "108686885", "operatingIncome": "-619000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "86000000", "reportedCurrency": "USD", "netInterestIncome": "-148000000", "nonInterestIncome": "None", "operatingExpenses": "2148000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "207000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1784000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368000000", "sellingGeneralAndAdministrative": "415000000", "netIncomeFromContinuingOperations": "-902000000" }, "balance": { "goodwill": "13745000000", "inventory": "-1902000000", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24635000000", "longTermDebt": "7005000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5881000000", "reportedCurrency": "USD", "retainedEarnings": "10106000000", "totalLiabilities": "13267000000", "otherCurrentAssets": "205000000", "totalCurrentAssets": "3976000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "172000000", "currentNetReceivables": "328000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20659000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7533000000", "totalShareholderEquity": "10044000000", "capitalLeaseObligations": "477000000", "otherCurrentLiabilities": "4018132727", "totalCurrentLiabilities": "4526000000", "otherNonCurrentLiabilities": "580000000", "totalNonCurrentLiabilities": "8741000000", "cashAndShortTermInvestments": "3271000000", "commonStockSharesOutstanding": "176498000", "intangibleAssetsExcludingGoodwill": "5881000000", "cashAndCashEquivalentsAtCarryingValue": "3271000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-902000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "391000000", "capitalExpenditures": "219000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "55000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22377949", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3313000000, "cost_of_revenue": 1784000000, "gross_profit": 1529000000, "research_and_development": 207000000, "selling_general_admin": 415000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106000000, "depreciation_amortisation": 368000000, "ebitda": 474000000, "interest_expense": 108686885, "interest_income": null, "other_non_operating": null, "pretax_income": -816000000, "tax_provision": 86000000, "effective_tax_rate": null, "net_income": -912000000, "net_income_continuing_ops": -902000000, "net_income_to_common": -912000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3271000000, "short_term_investments": 172000000, "net_receivables": 328000000, "inventory": -1902000000, "other_current_assets": null, "total_current_assets": 3976000000, "net_ppe": null, "goodwill": 13745000000, "intangible_assets": 5881000000, "goodwill_and_intangibles": 19626000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20659000000, "total_assets": 24635000000, "short_term_debt": 174000000, "accounts_payable": 240000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4526000000, "long_term_debt": 7005000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8741000000, "total_liabilities": 13267000000, "total_debt": 7179000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10106000000, "total_equity": 10044000000, "shares_outstanding": 176498000, "operating_cash_flow": 391000000, "stock_based_compensation": 55000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 296000000, "free_cash_flow": 610000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106000000", "ebitda": "474000000", "netIncome": "-912000000", "grossProfit": "1529000000", "depreciation": "None", "totalRevenue": "3313000000", "costOfRevenue": "1784000000", "interestIncome": "15000000", "incomeBeforeTax": "-816000000", "interestExpense": "108686885", "operatingIncome": "-619000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "86000000", "reportedCurrency": "USD", "netInterestIncome": "-148000000", "nonInterestIncome": "None", "operatingExpenses": "2148000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "207000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1784000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368000000", "sellingGeneralAndAdministrative": "415000000", "netIncomeFromContinuingOperations": "-902000000" }, "balance": { "goodwill": "13745000000", "inventory": "-1902000000", "commonStock": "36000000", "currentDebt": "None", "investments": "None", "totalAssets": "24635000000", "longTermDebt": "7005000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5881000000", "reportedCurrency": "USD", "retainedEarnings": "10106000000", "totalLiabilities": "13267000000", "otherCurrentAssets": "205000000", "totalCurrentAssets": "3976000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "172000000", "currentNetReceivables": "328000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20659000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7533000000", "totalShareholderEquity": "10044000000", "capitalLeaseObligations": "477000000", "otherCurrentLiabilities": "4018132727", "totalCurrentLiabilities": "4526000000", "otherNonCurrentLiabilities": "580000000", "totalNonCurrentLiabilities": "8741000000", "cashAndShortTermInvestments": "3271000000", "commonStockSharesOutstanding": "176498000", "intangibleAssetsExcludingGoodwill": "5881000000", "cashAndCashEquivalentsAtCarryingValue": "3271000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-902000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "391000000", "capitalExpenditures": "219000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "55000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22377949", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 2558000000, "cost_of_revenue": 1386000000, "gross_profit": 1172000000, "ebit": -137000000, "ebitda": 179000000, "pretax_income": -273000000, "tax_provision": -11000000, "net_income": -275000000, "net_income_to_common": -275000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2663075340, "total_current_assets": 3258968160, "total_assets": 20192324100, "short_term_debt": 164802660, "long_term_debt": null, "total_debt": 164802660, "total_liabilities": 10874429220, "total_equity": 8232665040, "shares_outstanding": 178000000, "goodwill_and_intangibles": 15716160840 }, "cash_flow": { "operating_cash_flow": 554000000, "capital_expenditure": 120000000, "free_cash_flow": 674000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263613, "ticker_id": 1557, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-137000000", "ebitda": "179000000", "netIncome": "-275000000", "grossProfit": "1172000000", "depreciation": "None", "totalRevenue": "2558000000", "costOfRevenue": "1386000000", "interestIncome": "None", "incomeBeforeTax": "-273000000", "interestExpense": "92000000", "operatingIncome": "-137000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "1309000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "214000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1386000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316000000", "sellingGeneralAndAdministrative": "394000000", "netIncomeFromContinuingOperations": "-262000000" }, "balance": { "goodwill": "11266226700", "inventory": "None", "commonStock": "29507760", "currentDebt": "None", "investments": "None", "totalAssets": "20192324100", "longTermDebt": "None", "shortTermDebt": "164802660", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4449934140", "reportedCurrency": "None", "retainedEarnings": "8283483960", "totalLiabilities": "10874429220", "otherCurrentAssets": "465000000", "totalCurrentAssets": "3258968160", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "140981520", "currentNetReceivables": "90000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16933355940", "currentAccountsPayable": "196718400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6073680600", "totalShareholderEquity": "8232665040", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4164478940", "totalCurrentLiabilities": "3709781160", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7164648060", "cashAndShortTermInvestments": "2663075340", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "4449934140", "cashAndCashEquivalentsAtCarryingValue": "2663075340", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "554000000", "capitalExpenditures": "120000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2558000000, "cost_of_revenue": 1386000000, "gross_profit": 1172000000, "research_and_development": 214000000, "selling_general_admin": 394000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -137000000, "depreciation_amortisation": 316000000, "ebitda": 179000000, "interest_expense": 92000000, "interest_income": null, "other_non_operating": null, "pretax_income": -273000000, "tax_provision": -11000000, "effective_tax_rate": null, "net_income": -275000000, "net_income_continuing_ops": -262000000, "net_income_to_common": -275000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2663075340, "short_term_investments": 140981520, "net_receivables": 90000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3258968160, "net_ppe": null, "goodwill": 11266226700, "intangible_assets": 4449934140, "goodwill_and_intangibles": 15716160840, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16933355940, "total_assets": 20192324100, "short_term_debt": 164802660, "accounts_payable": 196718400, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3709781160, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7164648060, "total_liabilities": 10874429220, "total_debt": 164802660, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8283483960, "total_equity": 8232665040, "shares_outstanding": 178000000, "operating_cash_flow": 554000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149000000, "free_cash_flow": 674000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-137000000", "ebitda": "179000000", "netIncome": "-275000000", "grossProfit": "1172000000", "depreciation": "None", "totalRevenue": "2558000000", "costOfRevenue": "1386000000", "interestIncome": "None", "incomeBeforeTax": "-273000000", "interestExpense": "92000000", "operatingIncome": "-137000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "1309000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "214000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1386000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316000000", "sellingGeneralAndAdministrative": "394000000", "netIncomeFromContinuingOperations": "-262000000" }, "balance": { "goodwill": "11266226700", "inventory": "None", "commonStock": "29507760", "currentDebt": "None", "investments": "None", "totalAssets": "20192324100", "longTermDebt": "None", "shortTermDebt": "164802660", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4449934140", "reportedCurrency": "None", "retainedEarnings": "8283483960", "totalLiabilities": "10874429220", "otherCurrentAssets": "465000000", "totalCurrentAssets": "3258968160", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "140981520", "currentNetReceivables": "90000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16933355940", "currentAccountsPayable": "196718400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6073680600", "totalShareholderEquity": "8232665040", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4164478940", "totalCurrentLiabilities": "3709781160", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7164648060", "cashAndShortTermInvestments": "2663075340", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "4449934140", "cashAndCashEquivalentsAtCarryingValue": "2663075340", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "554000000", "capitalExpenditures": "120000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "income_statement": { "revenue": 3001000000, "cost_of_revenue": 1491000000, "gross_profit": 1510000000, "ebit": 222000000, "ebitda": 526000000, "pretax_income": 150000000, "tax_provision": 86000000, "net_income": 67000000, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2128829635, "total_current_assets": 2746994942, "total_assets": 24369410844, "short_term_debt": 146941966, "long_term_debt": 6663345231.64, "total_debt": 6810287197.64, "total_liabilities": 11562756202, "total_equity": 12660721718, "shares_outstanding": 180000000, "goodwill_and_intangibles": 20455961554 }, "cash_flow": { "operating_cash_flow": 41000000, "capital_expenditure": 31000000, "free_cash_flow": 72000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263614, "ticker_id": 1557, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:45.622106+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222000000", "ebitda": "526000000", "netIncome": "67000000", "grossProfit": "1510000000", "depreciation": "None", "totalRevenue": "3001000000", "costOfRevenue": "1491000000", "interestIncome": "13288914.40", "incomeBeforeTax": "150000000", "interestExpense": "82000000", "operatingIncome": "222000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "86000000", "reportedCurrency": "USD", "netInterestIncome": "-73987664.44", "nonInterestIncome": "None", "operatingExpenses": "1288000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "176000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1491000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "272573098.90" }, "balance": { "goodwill": "13467452038", "inventory": "1", "commonStock": "616021089", "currentDebt": "None", "investments": "None", "totalAssets": "24369410844", "longTermDebt": "6663345231.64", "shortTermDebt": "146941966", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6988509516", "reportedCurrency": "GBP", "retainedEarnings": "11951490231", "totalLiabilities": "11562756202", "otherCurrentAssets": "318100980", "totalCurrentAssets": "2746994942", "currentLongTermDebt": "41749177", "longTermInvestments": "None", "shortTermInvestments": "178852969", "currentNetReceivables": "121211356", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21622415902", "currentAccountsPayable": "247215670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7187543357", "totalShareholderEquity": "12660721718", "capitalLeaseObligations": "482448948.70", "otherCurrentLiabilities": "2506590318", "totalCurrentLiabilities": "3397954164", "otherNonCurrentLiabilities": "19550218.84", "totalNonCurrentLiabilities": "8164802038", "cashAndShortTermInvestments": "2128829635", "commonStockSharesOutstanding": "180000000", "intangibleAssetsExcludingGoodwill": "6988509516", "cashAndCashEquivalentsAtCarryingValue": "2128829635", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262000000", "cashflowFromInvestment": "-136000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3001000000, "cost_of_revenue": 1491000000, "gross_profit": 1510000000, "research_and_development": 176000000, "selling_general_admin": 445000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222000000, "depreciation_amortisation": 304000000, "ebitda": 526000000, "interest_expense": 82000000, "interest_income": null, "other_non_operating": null, "pretax_income": 150000000, "tax_provision": 86000000, "effective_tax_rate": null, "net_income": 67000000, "net_income_continuing_ops": 272573098.9, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2128829635, "short_term_investments": 178852969, "net_receivables": 121211356, "inventory": 1, "other_current_assets": null, "total_current_assets": 2746994942, "net_ppe": null, "goodwill": 13467452038, "intangible_assets": 6988509516, "goodwill_and_intangibles": 20455961554, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21622415902, "total_assets": 24369410844, "short_term_debt": 146941966, "accounts_payable": 247215670, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3397954164, "long_term_debt": 6663345231.64, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8164802038, "total_liabilities": 11562756202, "total_debt": 6810287197.64, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11951490231, "total_equity": 12660721718, "shares_outstanding": 180000000, "operating_cash_flow": 41000000, "stock_based_compensation": 64000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262000000, "free_cash_flow": 72000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222000000", "ebitda": "526000000", "netIncome": "67000000", "grossProfit": "1510000000", "depreciation": "None", "totalRevenue": "3001000000", "costOfRevenue": "1491000000", "interestIncome": "13288914.40", "incomeBeforeTax": "150000000", "interestExpense": "82000000", "operatingIncome": "222000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "86000000", "reportedCurrency": "USD", "netInterestIncome": "-73987664.44", "nonInterestIncome": "None", "operatingExpenses": "1288000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "176000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1491000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "272573098.90" }, "balance": { "goodwill": "13467452038", "inventory": "1", "commonStock": "616021089", "currentDebt": "None", "investments": "None", "totalAssets": "24369410844", "longTermDebt": "6663345231.64", "shortTermDebt": "146941966", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6988509516", "reportedCurrency": "GBP", "retainedEarnings": "11951490231", "totalLiabilities": "11562756202", "otherCurrentAssets": "318100980", "totalCurrentAssets": "2746994942", "currentLongTermDebt": "41749177", "longTermInvestments": "None", "shortTermInvestments": "178852969", "currentNetReceivables": "121211356", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21622415902", "currentAccountsPayable": "247215670", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7187543357", "totalShareholderEquity": "12660721718", "capitalLeaseObligations": "482448948.70", "otherCurrentLiabilities": "2506590318", "totalCurrentLiabilities": "3397954164", "otherNonCurrentLiabilities": "19550218.84", "totalNonCurrentLiabilities": "8164802038", "cashAndShortTermInvestments": "2128829635", "commonStockSharesOutstanding": "180000000", "intangibleAssetsExcludingGoodwill": "6988509516", "cashAndCashEquivalentsAtCarryingValue": "2128829635", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262000000", "cashflowFromInvestment": "-136000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-166000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }