{ "ticker": { "uuid": "c5b582e0-4557-4c61-95ed-93ee734c7d03", "symbol": "BRSL", "name": "Brightstar Lottery PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/c5b582e0-4557-4c61-95ed-93ee734c7d03/", "api_url": "https://sharemaestro.com/factors/api/tickers/c5b582e0-4557-4c61-95ed-93ee734c7d03/" }, "ticker_metadata": { "id": 557, "uuid": "c5b582e0-4557-4c61-95ed-93ee734c7d03", "symbol": "BRSL", "name": "Brightstar Lottery PLC", "asset_type": "equity", "market_cap": 2067483000, "stock_exchange_id": 3, "industry": "Gambling", "sector": "Consumer Cyclical", "description": "Brightstar Lottery PLC provides lottery solutions in the United States, Italy, rest of Europe, and internationally. The company is headquartered in London, the United Kingdom.", "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": "c5b582e0-4557-4c61-95ed-93ee734c7d03", "symbol": "BRSL", "name": "Brightstar Lottery PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/c5b582e0-4557-4c61-95ed-93ee734c7d03/", "api_url": "https://sharemaestro.com/factors/api/tickers/c5b582e0-4557-4c61-95ed-93ee734c7d03/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.77, "quality": 0.18, "momentum": 0.26, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 11.24, "market_cap": 2101880000, "pe_ratio": 13.3878, "earnings_yield": 0.0747, "ebitda_to_ev": 0.1942, "shareholder_yield": 0.3787, "roe": 0.1851, "piotroski_f_score": 4, "momentum_12_1": 0.1259, "volatility_252d": 0.3223 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.340407+00:00", "batch_id": "" }, "size": { "price_close": 11.24, "market_cap": 2101880000, "market_cap_usd": 2101880000, "enterprise_value": 4835880000, "shares_outstanding": 187000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.3878, "pb_ratio": 2.4786, "ptbv_ratio": null, "ps_ratio": 0.8361, "pcf_ratio": null, "pfcf_ratio": 10.5742, "ev_ebitda": 5.15, "ev_ebit": 9.4451, "ev_sales": 1.9236, "ev_fcf": 24.3284, "earnings_yield": 0.0747, "fcf_yield": 0.0411, "price_to_sales": 0.8361, "price_to_book": 2.4786, "price_to_cashflow": null, "ebitda_to_ev": 0.1942, "sales_yield": 0.5199 }, "yield": { "dividend_yield": 0.3787, "buyback_yield": 0, "shareholder_yield": 0.3787, "debt_paydown_yield": null, "total_yield": 0.3787 }, "quality": { "gross_margin": 0.4558, "operating_margin": 0.2037, "net_margin": 0.0625, "ebitda_margin": 0.3735, "fcf_margin": 0.0791, "roe": 0.1851, "roa": 0.0166, "roic": 0.0804, "roc_greenblatt": null, "asset_turnover": 0.2656, "cash_conversion": 1.2661, "accruals_ratio": 0.0336, "sbc_to_revenue": 0.006, "piotroski_f_score": 4, "altman_z_score": 0.498, "earnings_stability_5y": 1.4501, "revenue_stability_5y": 0.2182, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1211, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.6733, "net_debt_to_ebitda": 2.9116, "debt_to_assets": 0.4235, "interest_coverage": 2.5473, "current_ratio": 0.8821, "quick_ratio": 0.8424, "net_debt": 2734000000, "local_beta": 0.0008, "volatility_252d": 0.3223, "volatility_60d": 0.7165, "max_drawdown_12m": -0.3951, "risk_adjusted_momentum": 0.3908 }, "growth": { "revenue_growth_1y": 0.0329, "revenue_growth_3y_cagr": -0.0112, "revenue_growth_5y_cagr": -0.0422, "eps_growth_1y": -0.466, "eps_growth_3y_cagr": -0.1884, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.8499, "book_value_growth_1y": -0.4515, "revenue_growth": 0.0329, "earnings_growth": -0.466 }, "momentum": { "price_return_1m": -0.121, "price_return_3m": -0.1285, "price_return_6m": -0.2204, "price_return_9m": -0.2939, "price_return_12m": -0.0103, "price_return_12m_ex1m": 0.1259, "momentum_6m": -0.2204, "momentum_12m": -0.0103, "momentum_12_1": 0.1259, "distance_from_52w_high": -0.3533, "distance_from_52w_low": 0.0691, "relative_strength": -0.1102 }, "raw_ttm": { "revenue_ttm": 2514000000, "gross_profit_ttm": 1146000000, "ebit_ttm": 512000000, "ebitda_ttm": 939000000, "net_income_ttm": 157000000, "eps_diluted_ttm": 0.8396, "operating_cash_flow_ttm": -161107512, "capital_expenditure_ttm": 359882257, "fcf_ttm": 198774745, "dividends_paid_ttm": 796069928, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 201000000, "cash_and_equivalents": 1274000000, "total_current_assets": 2776000000, "total_current_liabilities": 3147000000, "net_ppe": null, "total_assets": 9464000000, "total_debt": 4008000000, "total_equity": 848000000, "net_working_capital": -1416000000, "book_value_per_share": 4.5348, "retained_earnings": -477000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1972000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 12, "rank_ev_ebit": 39, "rank_earnings_yield": 34, "rank_fcf_yield": 72, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 21, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 50, "rank_fcf_margin": 74, "rank_piotroski": 78, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 63 }, "composites": { "value_composite": 23, "quality_composite": 82, "momentum_composite": 74, "growth_composite": 92, "yield_composite": 1, "svqf_composite": 17, "vc1_composite": 17, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 81, "overall_composite": 47, "quality_value_composite": 0.3723, "os_score": 0.53, "value_percentile": 0.77, "quality_percentile": 0.18, "momentum_percentile": 0.26, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": 81, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3695, "ticker_id": 557, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.340407+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.24, "market_cap": 2101880000, "market_cap_usd": 2101880000, "enterprise_value": 4835880000, "shares_outstanding": 187000000, "fx_rate_to_usd": null, "pe_ratio": 13.3877707, "pb_ratio": 2.47863208, "ptbv_ratio": null, "ps_ratio": 0.83607001, "pcf_ratio": null, "pfcf_ratio": 10.57418034, "ev_ebitda": 5.15003195, "ev_ebit": 9.44507813, "ev_sales": 1.92357995, "ev_fcf": 24.32844273, "earnings_yield": 0.07469503, "fcf_yield": 0.04110415, "dividend_yield": 0.37874185, "buyback_yield": 0, "shareholder_yield": 0.37874185, "debt_paydown_yield": null, "total_yield": 0.37874185, "gross_margin": 0.45584726, "operating_margin": 0.20365951, "net_margin": 0.06245028, "ebitda_margin": 0.37350835, "fcf_margin": 0.07906712, "roe": 0.18514151, "roa": 0.01658918, "roic": 0.08040201, "roc_greenblatt": null, "asset_turnover": 0.26563821, "cash_conversion": 1.26608118, "accruals_ratio": 0.03361237, "sbc_to_revenue": 0.00596659, "debt_to_equity": 8.67334906, "net_debt_to_ebitda": 2.91160809, "debt_to_assets": 0.42349958, "interest_coverage": 2.54726368, "current_ratio": 0.88210995, "quick_ratio": 0.84238958, "net_debt": 2734000000, "revenue_growth_1y": 0.03286771, "revenue_growth_3y_cagr": -0.01116252, "revenue_growth_5y_cagr": -0.04222164, "eps_growth_1y": -0.46598639, "eps_growth_3y_cagr": -0.18842583, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.84986802, "book_value_growth_1y": -0.45151854, "piotroski_f_score": 4, "altman_z_score": 0.49802922, "earnings_stability_5y": 1.450149, "revenue_stability_5y": 0.218186, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12097537, "price_return_3m": -0.12850652, "price_return_6m": -0.22042433, "price_return_9m": -0.29391219, "price_return_12m": -0.01026716, "price_return_12m_ex1m": 0.12594438, "distance_from_52w_high": -0.35329824, "distance_from_52w_low": 0.06908129, "relative_strength": -0.11023074, "local_beta": 0.0008, "volatility_252d": 0.322269, "volatility_60d": 0.716501, "max_drawdown_12m": -0.39508645, "revenue_ttm": 2514000000, "gross_profit_ttm": 1146000000, "ebit_ttm": 512000000, "ebitda_ttm": 939000000, "net_income_ttm": 157000000, "eps_diluted_ttm": 0.83957219, "operating_cash_flow_ttm": -161107512, "capital_expenditure_ttm": 359882257, "fcf_ttm": 198774745, "dividends_paid_ttm": 796069928, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 201000000, "cash_and_equivalents": 1274000000, "total_current_assets": 2776000000, "total_current_liabilities": 3147000000, "net_ppe": null, "total_assets": 9464000000, "total_debt": 4008000000, "total_equity": 848000000, "net_working_capital": -1416000000, "book_value_per_share": 4.53475936, "retained_earnings": -477000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1972000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 34, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 12, "rank_ev_ebit": 39, "rank_earnings_yield": 34, "rank_fcf_yield": 72, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 21, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 50, "rank_fcf_margin": 74, "rank_piotroski": 78, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 63, "value_composite": 23, "quality_composite": 82, "momentum_composite": 74, "growth_composite": 92, "yield_composite": 1, "svqf_composite": 17, "vc1_composite": 17, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 81, "overall_composite": 47, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.24, "os": 0.53, "value": 0.77, "quality": 0.18, "momentum": 0.26, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.3878, "earnings_yield": 0.0747, "shareholder_yield": 0.3787, "roe": 0.1851, "momentum_12_1": 0.1259, "complete_fields": { "id": 3695, "ticker_id": 557, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.340407+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.24, "market_cap": 2101880000, "market_cap_usd": 2101880000, "enterprise_value": 4835880000, "shares_outstanding": 187000000, "fx_rate_to_usd": null, "pe_ratio": 13.3877707, "pb_ratio": 2.47863208, "ptbv_ratio": null, "ps_ratio": 0.83607001, "pcf_ratio": null, "pfcf_ratio": 10.57418034, "ev_ebitda": 5.15003195, "ev_ebit": 9.44507813, "ev_sales": 1.92357995, "ev_fcf": 24.32844273, "earnings_yield": 0.07469503, "fcf_yield": 0.04110415, "dividend_yield": 0.37874185, "buyback_yield": 0, "shareholder_yield": 0.37874185, "debt_paydown_yield": null, "total_yield": 0.37874185, "gross_margin": 0.45584726, "operating_margin": 0.20365951, "net_margin": 0.06245028, "ebitda_margin": 0.37350835, "fcf_margin": 0.07906712, "roe": 0.18514151, "roa": 0.01658918, "roic": 0.08040201, "roc_greenblatt": null, "asset_turnover": 0.26563821, "cash_conversion": 1.26608118, "accruals_ratio": 0.03361237, "sbc_to_revenue": 0.00596659, "debt_to_equity": 8.67334906, "net_debt_to_ebitda": 2.91160809, "debt_to_assets": 0.42349958, "interest_coverage": 2.54726368, "current_ratio": 0.88210995, "quick_ratio": 0.84238958, "net_debt": 2734000000, "revenue_growth_1y": 0.03286771, "revenue_growth_3y_cagr": -0.01116252, "revenue_growth_5y_cagr": -0.04222164, "eps_growth_1y": -0.46598639, "eps_growth_3y_cagr": -0.18842583, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.84986802, "book_value_growth_1y": -0.45151854, "piotroski_f_score": 4, "altman_z_score": 0.49802922, "earnings_stability_5y": 1.450149, "revenue_stability_5y": 0.218186, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12097537, "price_return_3m": -0.12850652, "price_return_6m": -0.22042433, "price_return_9m": -0.29391219, "price_return_12m": -0.01026716, "price_return_12m_ex1m": 0.12594438, "distance_from_52w_high": -0.35329824, "distance_from_52w_low": 0.06908129, "relative_strength": -0.11023074, "local_beta": 0.0008, "volatility_252d": 0.322269, "volatility_60d": 0.716501, "max_drawdown_12m": -0.39508645, "revenue_ttm": 2514000000, "gross_profit_ttm": 1146000000, "ebit_ttm": 512000000, "ebitda_ttm": 939000000, "net_income_ttm": 157000000, "eps_diluted_ttm": 0.83957219, "operating_cash_flow_ttm": -161107512, "capital_expenditure_ttm": 359882257, "fcf_ttm": 198774745, "dividends_paid_ttm": 796069928, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 201000000, "cash_and_equivalents": 1274000000, "total_current_assets": 2776000000, "total_current_liabilities": 3147000000, "net_ppe": null, "total_assets": 9464000000, "total_debt": 4008000000, "total_equity": 848000000, "net_working_capital": -1416000000, "book_value_per_share": 4.53475936, "retained_earnings": -477000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1972000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 34, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 12, "rank_ev_ebit": 39, "rank_earnings_yield": 34, "rank_fcf_yield": 72, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 21, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 50, "rank_fcf_margin": 74, "rank_piotroski": 78, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 63, "value_composite": 23, "quality_composite": 82, "momentum_composite": 74, "growth_composite": 92, "yield_composite": 1, "svqf_composite": 17, "vc1_composite": 17, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 81, "overall_composite": 47, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 2511000000, "cost_of_revenue": 1244000000, "gross_profit": 1267000000, "ebit": 661000000, "ebitda": 882000000, "pretax_income": 300000000, "tax_provision": 165000000, "net_income": 147000000, "net_income_to_common": 147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446000000, "total_current_assets": 2336000000, "total_assets": 9158000000, "short_term_debt": 118000000, "long_term_debt": 4060000000, "total_debt": 4178000000, "total_liabilities": 7568000000, "total_equity": 875000000, "shares_outstanding": 197000000, "goodwill_and_intangibles": 2832000000 }, "cash_flow": { "operating_cash_flow": -99000000, "capital_expenditure": 316000000, "free_cash_flow": 217000000, "dividends_paid": 770000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230295, "ticker_id": 557, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "661000000", "ebitda": "882000000", "netIncome": "147000000", "grossProfit": "1267000000", "depreciation": "None", "totalRevenue": "2511000000", "costOfRevenue": "1244000000", "interestIncome": "31000000", "incomeBeforeTax": "300000000", "interestExpense": "203000000", "operatingIncome": "882000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "165000000", "reportedCurrency": "USD", "netInterestIncome": "-172000000", "nonInterestIncome": "None", "operatingExpenses": "385000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1244000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "215000000", "netIncomeFromContinuingOperations": "135000000" }, "balance": { "goodwill": "2707000000", "inventory": "116000000", "commonStock": "875000000", "currentDebt": "None", "investments": "None", "totalAssets": "9158000000", "longTermDebt": "4060000000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125000000", "reportedCurrency": "USD", "retainedEarnings": "-513000000", "totalLiabilities": "7568000000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "2336000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6822000000", "currentAccountsPayable": "766000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4250000000", "totalShareholderEquity": "875000000", "capitalLeaseObligations": "97000000", "otherCurrentLiabilities": "2188000000", "totalCurrentLiabilities": "3072000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "4496000000", "cashAndShortTermInvestments": "1446000000", "commonStockSharesOutstanding": "197000000", "intangibleAssetsExcludingGoodwill": "125000000", "cashAndCashEquivalentsAtCarryingValue": "1446000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "770000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "-99000000", "capitalExpenditures": "316000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3033000000", "cashflowFromInvestment": "3819000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "770000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "444000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2511000000, "cost_of_revenue": 1244000000, "gross_profit": 1267000000, "research_and_development": 47000000, "selling_general_admin": 215000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 661000000, "depreciation_amortisation": 221000000, "ebitda": 882000000, "interest_expense": 203000000, "interest_income": null, "other_non_operating": null, "pretax_income": 300000000, "tax_provision": 165000000, "effective_tax_rate": null, "net_income": 147000000, "net_income_continuing_ops": 135000000, "net_income_to_common": 147000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1446000000, "short_term_investments": null, "net_receivables": 526000000, "inventory": 116000000, "other_current_assets": null, "total_current_assets": 2336000000, "net_ppe": null, "goodwill": 2707000000, "intangible_assets": 125000000, "goodwill_and_intangibles": 2832000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6822000000, "total_assets": 9158000000, "short_term_debt": 118000000, "accounts_payable": 766000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3072000000, "long_term_debt": 4060000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4496000000, "total_liabilities": 7568000000, "total_debt": 4178000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -513000000, "total_equity": 875000000, "shares_outstanding": 197000000, "operating_cash_flow": -99000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 316000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3819000000, "dividends_paid": 770000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3033000000, "free_cash_flow": 217000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "661000000", "ebitda": "882000000", "netIncome": "147000000", "grossProfit": "1267000000", "depreciation": "None", "totalRevenue": "2511000000", "costOfRevenue": "1244000000", "interestIncome": "31000000", "incomeBeforeTax": "300000000", "interestExpense": "203000000", "operatingIncome": "882000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "165000000", "reportedCurrency": "USD", "netInterestIncome": "-172000000", "nonInterestIncome": "None", "operatingExpenses": "385000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1244000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "215000000", "netIncomeFromContinuingOperations": "135000000" }, "balance": { "goodwill": "2707000000", "inventory": "116000000", "commonStock": "875000000", "currentDebt": "None", "investments": "None", "totalAssets": "9158000000", "longTermDebt": "4060000000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125000000", "reportedCurrency": "USD", "retainedEarnings": "-513000000", "totalLiabilities": "7568000000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "2336000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6822000000", "currentAccountsPayable": "766000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4250000000", "totalShareholderEquity": "875000000", "capitalLeaseObligations": "97000000", "otherCurrentLiabilities": "2188000000", "totalCurrentLiabilities": "3072000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "4496000000", "cashAndShortTermInvestments": "1446000000", "commonStockSharesOutstanding": "197000000", "intangibleAssetsExcludingGoodwill": "125000000", "cashAndCashEquivalentsAtCarryingValue": "1446000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "770000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "-99000000", "capitalExpenditures": "316000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3033000000", "cashflowFromInvestment": "3819000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "770000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "444000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 2512000000, "cost_of_revenue": 1179000000, "gross_profit": 1333000000, "ebit": 735000000, "ebitda": 1137000000, "pretax_income": 521000000, "tax_provision": 250000000, "net_income": 348000000, "net_income_to_common": 348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584000000, "total_current_assets": 6165000000, "total_assets": 10278000000, "short_term_debt": 232000000, "long_term_debt": 5154000000, "total_debt": 5386000000, "total_liabilities": 8217000000, "total_equity": 1652000000, "shares_outstanding": 204000000, "goodwill_and_intangibles": 3217000000 }, "cash_flow": { "operating_cash_flow": 1030000000, "capital_expenditure": 149000000, "free_cash_flow": 1179000000, "dividends_paid": 161000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230300, "ticker_id": 557, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "735000000", "ebitda": "1137000000", "netIncome": "348000000", "grossProfit": "1333000000", "depreciation": "None", "totalRevenue": "2512000000", "costOfRevenue": "1179000000", "interestIncome": "9000000", "incomeBeforeTax": "521000000", "interestExpense": "214000000", "operatingIncome": "729000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "250000000", "reportedCurrency": "USD", "netInterestIncome": "-205000000", "nonInterestIncome": "None", "operatingExpenses": "604000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1179000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402000000", "sellingGeneralAndAdministrative": "235000000", "netIncomeFromContinuingOperations": "271000000" }, "balance": { "goodwill": "2650000000", "inventory": "113000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10278000000", "longTermDebt": "5154000000", "shortTermDebt": "232000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "567000000", "reportedCurrency": "USD", "retainedEarnings": "-660000000", "totalLiabilities": "8217000000", "otherCurrentAssets": "4979000000", "totalCurrentAssets": "6165000000", "currentLongTermDebt": "208000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4114000000", "currentAccountsPayable": "718000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5469000000", "totalShareholderEquity": "1652000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1607000000", "totalCurrentLiabilities": "2687000000", "otherNonCurrentLiabilities": "60000000", "totalNonCurrentLiabilities": "5530000000", "cashAndShortTermInvestments": "584000000", "commonStockSharesOutstanding": "204000000", "intangibleAssetsExcludingGoodwill": "567000000", "cashAndCashEquivalentsAtCarryingValue": "584000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270000000", "profitLoss": "None", "dividendPayout": "161000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "1030000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-586000000", "cashflowFromInvestment": "-357000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2512000000, "cost_of_revenue": 1179000000, "gross_profit": 1333000000, "research_and_development": 43000000, "selling_general_admin": 235000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 735000000, "depreciation_amortisation": 402000000, "ebitda": 1137000000, "interest_expense": 214000000, "interest_income": null, "other_non_operating": null, "pretax_income": 521000000, "tax_provision": 250000000, "effective_tax_rate": null, "net_income": 348000000, "net_income_continuing_ops": 271000000, "net_income_to_common": 348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 584000000, "short_term_investments": null, "net_receivables": 489000000, "inventory": 113000000, "other_current_assets": null, "total_current_assets": 6165000000, "net_ppe": null, "goodwill": 2650000000, "intangible_assets": 567000000, "goodwill_and_intangibles": 3217000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4114000000, "total_assets": 10278000000, "short_term_debt": 232000000, "accounts_payable": 718000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2687000000, "long_term_debt": 5154000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5530000000, "total_liabilities": 8217000000, "total_debt": 5386000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -660000000, "total_equity": 1652000000, "shares_outstanding": 204000000, "operating_cash_flow": 1030000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -357000000, "dividends_paid": 161000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -586000000, "free_cash_flow": 1179000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "735000000", "ebitda": "1137000000", "netIncome": "348000000", "grossProfit": "1333000000", "depreciation": "None", "totalRevenue": "2512000000", "costOfRevenue": "1179000000", "interestIncome": "9000000", "incomeBeforeTax": "521000000", "interestExpense": "214000000", "operatingIncome": "729000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "250000000", "reportedCurrency": "USD", "netInterestIncome": "-205000000", "nonInterestIncome": "None", "operatingExpenses": "604000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1179000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402000000", "sellingGeneralAndAdministrative": "235000000", "netIncomeFromContinuingOperations": "271000000" }, "balance": { "goodwill": "2650000000", "inventory": "113000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10278000000", "longTermDebt": "5154000000", "shortTermDebt": "232000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "567000000", "reportedCurrency": "USD", "retainedEarnings": "-660000000", "totalLiabilities": "8217000000", "otherCurrentAssets": "4979000000", "totalCurrentAssets": "6165000000", "currentLongTermDebt": "208000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4114000000", "currentAccountsPayable": "718000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5469000000", "totalShareholderEquity": "1652000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1607000000", "totalCurrentLiabilities": "2687000000", "otherNonCurrentLiabilities": "60000000", "totalNonCurrentLiabilities": "5530000000", "cashAndShortTermInvestments": "584000000", "commonStockSharesOutstanding": "204000000", "intangibleAssetsExcludingGoodwill": "567000000", "cashAndCashEquivalentsAtCarryingValue": "584000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270000000", "profitLoss": "None", "dividendPayout": "161000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "1030000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-586000000", "cashflowFromInvestment": "-357000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 2529000000, "cost_of_revenue": 1157000000, "gross_profit": 1372000000, "ebit": 705000000, "ebitda": 1120000000, "pretax_income": 488000000, "tax_provision": 223000000, "net_income": 156000000, "net_income_to_common": 156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 508000000, "total_current_assets": 2125000000, "total_assets": 10465000000, "short_term_debt": 38000000, "long_term_debt": 5654000000, "total_debt": 5692000000, "total_liabilities": 8512000000, "total_equity": 1443000000, "shares_outstanding": 203000000, "goodwill_and_intangibles": 3473000000 }, "cash_flow": { "operating_cash_flow": 1040000000, "capital_expenditure": 147000000, "free_cash_flow": 1187000000, "dividends_paid": 160000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230305, "ticker_id": 557, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "705000000", "ebitda": "1120000000", "netIncome": "156000000", "grossProfit": "1372000000", "depreciation": "None", "totalRevenue": "2529000000", "costOfRevenue": "1157000000", "interestIncome": "10000000", "incomeBeforeTax": "488000000", "interestExpense": "217000000", "operatingIncome": "766000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "223000000", "reportedCurrency": "USD", "netInterestIncome": "-207000000", "nonInterestIncome": "None", "operatingExpenses": "606000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1157000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415000000", "sellingGeneralAndAdministrative": "246000000", "netIncomeFromContinuingOperations": "265000000" }, "balance": { "goodwill": "2678000000", "inventory": "110000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10465000000", "longTermDebt": "5654000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "795000000", "reportedCurrency": "USD", "retainedEarnings": "-1008000000", "totalLiabilities": "8512000000", "otherCurrentAssets": "1049000000", "totalCurrentAssets": "2125000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8343000000", "currentAccountsPayable": "643000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5780000000", "totalShareholderEquity": "1443000000", "capitalLeaseObligations": "110000000", "otherCurrentLiabilities": "876000000", "totalCurrentLiabilities": "1691000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "6821000000", "cashAndShortTermInvestments": "508000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "795000000", "cashAndCashEquivalentsAtCarryingValue": "508000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116000000", "profitLoss": "None", "dividendPayout": "160000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "1040000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-564000000", "cashflowFromInvestment": "-467000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2529000000, "cost_of_revenue": 1157000000, "gross_profit": 1372000000, "research_and_development": 36000000, "selling_general_admin": 246000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 705000000, "depreciation_amortisation": 415000000, "ebitda": 1120000000, "interest_expense": 217000000, "interest_income": null, "other_non_operating": null, "pretax_income": 488000000, "tax_provision": 223000000, "effective_tax_rate": null, "net_income": 156000000, "net_income_continuing_ops": 265000000, "net_income_to_common": 156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 508000000, "short_term_investments": null, "net_receivables": 458000000, "inventory": 110000000, "other_current_assets": null, "total_current_assets": 2125000000, "net_ppe": null, "goodwill": 2678000000, "intangible_assets": 795000000, "goodwill_and_intangibles": 3473000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8343000000, "total_assets": 10465000000, "short_term_debt": 38000000, "accounts_payable": 643000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1691000000, "long_term_debt": 5654000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6821000000, "total_liabilities": 8512000000, "total_debt": 5692000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1008000000, "total_equity": 1443000000, "shares_outstanding": 203000000, "operating_cash_flow": 1040000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -467000000, "dividends_paid": 160000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -564000000, "free_cash_flow": 1187000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "705000000", "ebitda": "1120000000", "netIncome": "156000000", "grossProfit": "1372000000", "depreciation": "None", "totalRevenue": "2529000000", "costOfRevenue": "1157000000", "interestIncome": "10000000", "incomeBeforeTax": "488000000", "interestExpense": "217000000", "operatingIncome": "766000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "223000000", "reportedCurrency": "USD", "netInterestIncome": "-207000000", "nonInterestIncome": "None", "operatingExpenses": "606000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1157000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415000000", "sellingGeneralAndAdministrative": "246000000", "netIncomeFromContinuingOperations": "265000000" }, "balance": { "goodwill": "2678000000", "inventory": "110000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10465000000", "longTermDebt": "5654000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "795000000", "reportedCurrency": "USD", "retainedEarnings": "-1008000000", "totalLiabilities": "8512000000", "otherCurrentAssets": "1049000000", "totalCurrentAssets": "2125000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8343000000", "currentAccountsPayable": "643000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5780000000", "totalShareholderEquity": "1443000000", "capitalLeaseObligations": "110000000", "otherCurrentLiabilities": "876000000", "totalCurrentLiabilities": "1691000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "6821000000", "cashAndShortTermInvestments": "508000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "795000000", "cashAndCashEquivalentsAtCarryingValue": "508000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116000000", "profitLoss": "None", "dividendPayout": "160000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "1040000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-564000000", "cashflowFromInvestment": "-467000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 2597000000, "cost_of_revenue": 1400000000, "gross_profit": 1197000000, "ebit": 996000000, "ebitda": 1415000000, "pretax_income": 772000000, "tax_provision": 212000000, "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": 590000000, "total_current_assets": 2129000000, "total_assets": 10433000000, "short_term_debt": 98000000, "long_term_debt": 5691000000, "total_debt": 5789000000, "total_liabilities": 8454000000, "total_equity": 1429000000, "shares_outstanding": 203414000, "goodwill_and_intangibles": 6760000000 }, "cash_flow": { "operating_cash_flow": 899000000, "capital_expenditure": 162000000, "free_cash_flow": 1061000000, "dividends_paid": 161000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230306, "ticker_id": 557, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "996000000", "ebitda": "1415000000", "netIncome": "275000000", "grossProfit": "1197000000", "depreciation": "None", "totalRevenue": "2597000000", "costOfRevenue": "1400000000", "interestIncome": "8000000", "incomeBeforeTax": "772000000", "interestExpense": "224000000", "operatingIncome": "749000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "212000000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1400000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419000000", "sellingGeneralAndAdministrative": "400000000", "netIncomeFromContinuingOperations": "560000000" }, "balance": { "goodwill": "4482000000", "inventory": "254000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10433000000", "longTermDebt": "5691000000", "shortTermDebt": "98000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2278000000", "reportedCurrency": "USD", "retainedEarnings": "-1164000000", "totalLiabilities": "8454000000", "otherCurrentAssets": "254000000", "totalCurrentAssets": "2129000000", "currentLongTermDebt": "61000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1031000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8299000000", "currentAccountsPayable": "731000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6028000000", "totalShareholderEquity": "1429000000", "capitalLeaseObligations": "276000000", "otherCurrentLiabilities": "829000000", "totalCurrentLiabilities": "1849000000", "otherNonCurrentLiabilities": "370000000", "totalNonCurrentLiabilities": "6605000000", "cashAndShortTermInvestments": "590000000", "commonStockSharesOutstanding": "203414000", "intangibleAssetsExcludingGoodwill": "2278000000", "cashAndCashEquivalentsAtCarryingValue": "590000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "560000000", "profitLoss": "None", "dividendPayout": "161000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "899000000", "capitalExpenditures": "162000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1065000000", "cashflowFromInvestment": "168000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "419000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2597000000, "cost_of_revenue": 1400000000, "gross_profit": 1197000000, "research_and_development": 45000000, "selling_general_admin": 400000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 996000000, "depreciation_amortisation": 419000000, "ebitda": 1415000000, "interest_expense": 224000000, "interest_income": null, "other_non_operating": null, "pretax_income": 772000000, "tax_provision": 212000000, "effective_tax_rate": null, "net_income": 275000000, "net_income_continuing_ops": 560000000, "net_income_to_common": 275000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590000000, "short_term_investments": null, "net_receivables": 1031000000, "inventory": 254000000, "other_current_assets": null, "total_current_assets": 2129000000, "net_ppe": null, "goodwill": 4482000000, "intangible_assets": 2278000000, "goodwill_and_intangibles": 6760000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8299000000, "total_assets": 10433000000, "short_term_debt": 98000000, "accounts_payable": 731000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1849000000, "long_term_debt": 5691000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6605000000, "total_liabilities": 8454000000, "total_debt": 5789000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1164000000, "total_equity": 1429000000, "shares_outstanding": 203414000, "operating_cash_flow": 899000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 168000000, "dividends_paid": 161000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1065000000, "free_cash_flow": 1061000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "996000000", "ebitda": "1415000000", "netIncome": "275000000", "grossProfit": "1197000000", "depreciation": "None", "totalRevenue": "2597000000", "costOfRevenue": "1400000000", "interestIncome": "8000000", "incomeBeforeTax": "772000000", "interestExpense": "224000000", "operatingIncome": "749000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "212000000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1400000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419000000", "sellingGeneralAndAdministrative": "400000000", "netIncomeFromContinuingOperations": "560000000" }, "balance": { "goodwill": "4482000000", "inventory": "254000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10433000000", "longTermDebt": "5691000000", "shortTermDebt": "98000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2278000000", "reportedCurrency": "USD", "retainedEarnings": "-1164000000", "totalLiabilities": "8454000000", "otherCurrentAssets": "254000000", "totalCurrentAssets": "2129000000", "currentLongTermDebt": "61000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1031000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8299000000", "currentAccountsPayable": "731000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6028000000", "totalShareholderEquity": "1429000000", "capitalLeaseObligations": "276000000", "otherCurrentLiabilities": "829000000", "totalCurrentLiabilities": "1849000000", "otherNonCurrentLiabilities": "370000000", "totalNonCurrentLiabilities": "6605000000", "cashAndShortTermInvestments": "590000000", "commonStockSharesOutstanding": "203414000", "intangibleAssetsExcludingGoodwill": "2278000000", "cashAndCashEquivalentsAtCarryingValue": "590000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "560000000", "profitLoss": "None", "dividendPayout": "161000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "899000000", "capitalExpenditures": "162000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1065000000", "cashflowFromInvestment": "168000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "419000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 4089000000, "cost_of_revenue": 2131000000, "gross_profit": 1958000000, "ebit": 884000000, "ebitda": 1410000000, "pretax_income": 529000000, "tax_provision": 274000000, "net_income": 482000000, "net_income_to_common": 482000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 591000000, "total_current_assets": 2487000000, "total_assets": 11322000000, "short_term_debt": 91000000, "long_term_debt": 6478000000, "total_debt": 6569000000, "total_liabilities": 9351000000, "total_equity": 1282000000, "shares_outstanding": 206795000, "goodwill_and_intangibles": 7203000000 }, "cash_flow": { "operating_cash_flow": 978000000, "capital_expenditure": 238000000, "free_cash_flow": 1216000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230307, "ticker_id": 557, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "884000000", "ebitda": "1410000000", "netIncome": "482000000", "grossProfit": "1958000000", "depreciation": "None", "totalRevenue": "4089000000", "costOfRevenue": "2131000000", "interestIncome": "13000000", "incomeBeforeTax": "529000000", "interestExpense": "355000000", "operatingIncome": "902000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "274000000", "reportedCurrency": "USD", "netInterestIncome": "-342000000", "nonInterestIncome": "None", "operatingExpenses": "1056000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "238000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2131000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526000000", "sellingGeneralAndAdministrative": "810000000", "netIncomeFromContinuingOperations": "255000000" }, "balance": { "goodwill": "4656000000", "inventory": "183000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "11322000000", "longTermDebt": "6478000000", "shortTermDebt": "91000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2547000000", "reportedCurrency": "USD", "retainedEarnings": "-1439000000", "totalLiabilities": "9351000000", "otherCurrentAssets": "325000000", "totalCurrentAssets": "2487000000", "currentLongTermDebt": "52000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1388000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8838000000", "currentAccountsPayable": "1035000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6865000000", "totalShareholderEquity": "1282000000", "capitalLeaseObligations": "335000000", "otherCurrentLiabilities": "508000000", "totalCurrentLiabilities": "1914000000", "otherNonCurrentLiabilities": "188000000", "totalNonCurrentLiabilities": "7437000000", "cashAndShortTermInvestments": "591000000", "commonStockSharesOutstanding": "206795000", "intangibleAssetsExcludingGoodwill": "2547000000", "cashAndCashEquivalentsAtCarryingValue": "591000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1085000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "978000000", "capitalExpenditures": "238000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1898000000", "cashflowFromInvestment": "636000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "526000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4089000000, "cost_of_revenue": 2131000000, "gross_profit": 1958000000, "research_and_development": 238000000, "selling_general_admin": 810000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 884000000, "depreciation_amortisation": 526000000, "ebitda": 1410000000, "interest_expense": 355000000, "interest_income": null, "other_non_operating": null, "pretax_income": 529000000, "tax_provision": 274000000, "effective_tax_rate": null, "net_income": 482000000, "net_income_continuing_ops": 255000000, "net_income_to_common": 482000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 591000000, "short_term_investments": null, "net_receivables": 1388000000, "inventory": 183000000, "other_current_assets": null, "total_current_assets": 2487000000, "net_ppe": null, "goodwill": 4656000000, "intangible_assets": 2547000000, "goodwill_and_intangibles": 7203000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8838000000, "total_assets": 11322000000, "short_term_debt": 91000000, "accounts_payable": 1035000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1914000000, "long_term_debt": 6478000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7437000000, "total_liabilities": 9351000000, "total_debt": 6569000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1439000000, "total_equity": 1282000000, "shares_outstanding": 206795000, "operating_cash_flow": 978000000, "stock_based_compensation": 35000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 636000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1898000000, "free_cash_flow": 1216000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "884000000", "ebitda": "1410000000", "netIncome": "482000000", "grossProfit": "1958000000", "depreciation": "None", "totalRevenue": "4089000000", "costOfRevenue": "2131000000", "interestIncome": "13000000", "incomeBeforeTax": "529000000", "interestExpense": "355000000", "operatingIncome": "902000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "274000000", "reportedCurrency": "USD", "netInterestIncome": "-342000000", "nonInterestIncome": "None", "operatingExpenses": "1056000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "238000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2131000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526000000", "sellingGeneralAndAdministrative": "810000000", "netIncomeFromContinuingOperations": "255000000" }, "balance": { "goodwill": "4656000000", "inventory": "183000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "11322000000", "longTermDebt": "6478000000", "shortTermDebt": "91000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2547000000", "reportedCurrency": "USD", "retainedEarnings": "-1439000000", "totalLiabilities": "9351000000", "otherCurrentAssets": "325000000", "totalCurrentAssets": "2487000000", "currentLongTermDebt": "52000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1388000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8838000000", "currentAccountsPayable": "1035000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6865000000", "totalShareholderEquity": "1282000000", "capitalLeaseObligations": "335000000", "otherCurrentLiabilities": "508000000", "totalCurrentLiabilities": "1914000000", "otherNonCurrentLiabilities": "188000000", "totalNonCurrentLiabilities": "7437000000", "cashAndShortTermInvestments": "591000000", "commonStockSharesOutstanding": "206795000", "intangibleAssetsExcludingGoodwill": "2547000000", "cashAndCashEquivalentsAtCarryingValue": "591000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1085000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "978000000", "capitalExpenditures": "238000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1898000000", "cashflowFromInvestment": "636000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "526000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 3115456000, "cost_of_revenue": 1979699000, "gross_profit": 1135757000, "ebit": -429835000, "ebitda": 136359000, "pretax_income": -847707000, "tax_provision": 27698000, "net_income": -897890000, "net_income_to_common": -897890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1106261000, "total_current_assets": 3440085000, "total_assets": 12992488000, "short_term_debt": 448359000, "long_term_debt": null, "total_debt": 448359000, "total_liabilities": 11431325000, "total_equity": 776737000, "shares_outstanding": 204725000, "goodwill_and_intangibles": 6290843000 }, "cash_flow": { "operating_cash_flow": 865631000, "capital_expenditure": 254689000, "free_cash_flow": 1120320000, "dividends_paid": 40887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230308, "ticker_id": 557, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-429835000", "ebitda": "136359000", "netIncome": "-897890000", "grossProfit": "1135757000", "depreciation": "None", "totalRevenue": "3115456000", "costOfRevenue": "1979699000", "interestIncome": "None", "incomeBeforeTax": "-847707000", "interestExpense": "417872000", "operatingIncome": "237914000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27698000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "897843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190948000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1979699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "566194000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4713489000", "inventory": "169207000", "commonStock": "20485000", "currentDebt": "None", "investments": "None", "totalAssets": "12992488000", "longTermDebt": "None", "shortTermDebt": "448359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1577354000", "reportedCurrency": "None", "retainedEarnings": "-1920484000", "totalLiabilities": "11431325000", "otherCurrentAssets": "933307000", "totalCurrentAssets": "3440085000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1231310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9552403000", "currentAccountsPayable": "1126043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8602526000", "totalShareholderEquity": "776737000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "933097000", "totalCurrentLiabilities": "2615041000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8816284000", "cashAndShortTermInvestments": "1106261000", "commonStockSharesOutstanding": "204725000", "intangibleAssetsExcludingGoodwill": "1577354000", "cashAndCashEquivalentsAtCarryingValue": "1106261000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-939331000", "profitLoss": "None", "dividendPayout": "40887000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "16628000", "operatingCashflow": "865631000", "capitalExpenditures": "254689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-413662000", "cashflowFromInvestment": "-292768000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "566194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3115456000, "cost_of_revenue": 1979699000, "gross_profit": 1135757000, "research_and_development": 190948000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -429835000, "depreciation_amortisation": 566194000, "ebitda": 136359000, "interest_expense": 417872000, "interest_income": null, "other_non_operating": null, "pretax_income": -847707000, "tax_provision": 27698000, "effective_tax_rate": null, "net_income": -897890000, "net_income_continuing_ops": null, "net_income_to_common": -897890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1106261000, "short_term_investments": null, "net_receivables": 1231310000, "inventory": 169207000, "other_current_assets": null, "total_current_assets": 3440085000, "net_ppe": null, "goodwill": 4713489000, "intangible_assets": 1577354000, "goodwill_and_intangibles": 6290843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9552403000, "total_assets": 12992488000, "short_term_debt": 448359000, "accounts_payable": 1126043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2615041000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8816284000, "total_liabilities": 11431325000, "total_debt": 448359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1920484000, "total_equity": 776737000, "shares_outstanding": 204725000, "operating_cash_flow": 865631000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 254689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292768000, "dividends_paid": 40887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -413662000, "free_cash_flow": 1120320000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-429835000", "ebitda": "136359000", "netIncome": "-897890000", "grossProfit": "1135757000", "depreciation": "None", "totalRevenue": "3115456000", "costOfRevenue": "1979699000", "interestIncome": "None", "incomeBeforeTax": "-847707000", "interestExpense": "417872000", "operatingIncome": "237914000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "27698000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "897843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190948000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1979699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "566194000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "4713489000", "inventory": "169207000", "commonStock": "20485000", "currentDebt": "None", "investments": "None", "totalAssets": "12992488000", "longTermDebt": "None", "shortTermDebt": "448359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1577354000", "reportedCurrency": "None", "retainedEarnings": "-1920484000", "totalLiabilities": "11431325000", "otherCurrentAssets": "933307000", "totalCurrentAssets": "3440085000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1231310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9552403000", "currentAccountsPayable": "1126043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8602526000", "totalShareholderEquity": "776737000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "933097000", "totalCurrentLiabilities": "2615041000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8816284000", "cashAndShortTermInvestments": "1106261000", "commonStockSharesOutstanding": "204725000", "intangibleAssetsExcludingGoodwill": "1577354000", "cashAndCashEquivalentsAtCarryingValue": "1106261000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-939331000", "profitLoss": "None", "dividendPayout": "40887000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "16628000", "operatingCashflow": "865631000", "capitalExpenditures": "254689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-413662000", "cashflowFromInvestment": "-292768000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "566194000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 587000000, "cost_of_revenue": 366000000, "gross_profit": 221000000, "ebit": 127000000, "ebitda": 281000000, "pretax_income": 92000000, "tax_provision": 29000000, "net_income": 37000000, "net_income_to_common": 37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1274000000, "total_current_assets": 2776000000, "total_assets": 9464000000, "short_term_debt": 229000000, "long_term_debt": 3779000000, "total_debt": 4008000000, "total_liabilities": 7355000000, "total_equity": 848000000, "shares_outstanding": 187000000, "goodwill_and_intangibles": 2820000000 }, "cash_flow": { "operating_cash_flow": 165000000, "capital_expenditure": 110000000, "free_cash_flow": 275000000, "dividends_paid": 41999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230293, "ticker_id": 557, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127000000", "ebitda": "281000000", "netIncome": "37000000", "grossProfit": "221000000", "depreciation": "None", "totalRevenue": "587000000", "costOfRevenue": "366000000", "interestIncome": "5000000", "incomeBeforeTax": "92000000", "interestExpense": "43000000", "operatingIncome": "127000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "63000000" }, "balance": { "goodwill": "2696000000", "inventory": "125000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9464000000", "longTermDebt": "3779000000", "shortTermDebt": "229000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "124000000", "reportedCurrency": "USD", "retainedEarnings": "-477000000", "totalLiabilities": "7355000000", "otherCurrentAssets": "816000000", "totalCurrentAssets": "2776000000", "currentLongTermDebt": "229000000", "longTermInvestments": "68000000", "shortTermInvestments": "None", "currentNetReceivables": "561000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6688000000", "currentAccountsPayable": "730000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4082000000", "totalShareholderEquity": "848000000", "capitalLeaseObligations": "75000000", "otherCurrentLiabilities": "2188000000", "totalCurrentLiabilities": "3147000000", "otherNonCurrentLiabilities": "158000000", "totalNonCurrentLiabilities": "4208000000", "cashAndShortTermInvestments": "1274000000", "commonStockSharesOutstanding": "187000000", "intangibleAssetsExcludingGoodwill": "124000000", "cashAndCashEquivalentsAtCarryingValue": "1274000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36999999", "profitLoss": "None", "dividendPayout": "41999999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8999999", "operatingCashflow": "165000000", "capitalExpenditures": "110000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289999999", "cashflowFromInvestment": "-87999999", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41999999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29999999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153999999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 587000000, "cost_of_revenue": 366000000, "gross_profit": 221000000, "research_and_development": 14000000, "selling_general_admin": 80000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127000000, "depreciation_amortisation": 154000000, "ebitda": 281000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 92000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 37000000, "net_income_continuing_ops": 63000000, "net_income_to_common": 37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1274000000, "short_term_investments": null, "net_receivables": 561000000, "inventory": 125000000, "other_current_assets": null, "total_current_assets": 2776000000, "net_ppe": null, "goodwill": 2696000000, "intangible_assets": 124000000, "goodwill_and_intangibles": 2820000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6688000000, "total_assets": 9464000000, "short_term_debt": 229000000, "accounts_payable": 730000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3147000000, "long_term_debt": 3779000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4208000000, "total_liabilities": 7355000000, "total_debt": 4008000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477000000, "total_equity": 848000000, "shares_outstanding": 187000000, "operating_cash_flow": 165000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87999999, "dividends_paid": 41999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289999999, "free_cash_flow": 275000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127000000", "ebitda": "281000000", "netIncome": "37000000", "grossProfit": "221000000", "depreciation": "None", "totalRevenue": "587000000", "costOfRevenue": "366000000", "interestIncome": "5000000", "incomeBeforeTax": "92000000", "interestExpense": "43000000", "operatingIncome": "127000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "63000000" }, "balance": { "goodwill": "2696000000", "inventory": "125000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9464000000", "longTermDebt": "3779000000", "shortTermDebt": "229000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "124000000", "reportedCurrency": "USD", "retainedEarnings": "-477000000", "totalLiabilities": "7355000000", "otherCurrentAssets": "816000000", "totalCurrentAssets": "2776000000", "currentLongTermDebt": "229000000", "longTermInvestments": "68000000", "shortTermInvestments": "None", "currentNetReceivables": "561000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6688000000", "currentAccountsPayable": "730000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4082000000", "totalShareholderEquity": "848000000", "capitalLeaseObligations": "75000000", "otherCurrentLiabilities": "2188000000", "totalCurrentLiabilities": "3147000000", "otherNonCurrentLiabilities": "158000000", "totalNonCurrentLiabilities": "4208000000", "cashAndShortTermInvestments": "1274000000", "commonStockSharesOutstanding": "187000000", "intangibleAssetsExcludingGoodwill": "124000000", "cashAndCashEquivalentsAtCarryingValue": "1274000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36999999", "profitLoss": "None", "dividendPayout": "41999999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8999999", "operatingCashflow": "165000000", "capitalExpenditures": "110000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289999999", "cashflowFromInvestment": "-87999999", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41999999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29999999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153999999", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 668000000, "cost_of_revenue": 339000000, "gross_profit": 329000000, "ebit": 176000000, "ebitda": 234000000, "pretax_income": 120000000, "tax_provision": 28000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1446000000, "total_current_assets": 2336000000, "total_assets": 9158000000, "short_term_debt": 118000000, "long_term_debt": 4060000000, "total_debt": 4178000000, "total_liabilities": 7568000000, "total_equity": 875000000, "shares_outstanding": 191000000, "goodwill_and_intangibles": 2832000000 }, "cash_flow": { "operating_cash_flow": -194156246, "capital_expenditure": 75886274, "free_cash_flow": -118269972, "dividends_paid": 32575857, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230294, "ticker_id": 557, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176000000", "ebitda": "234000000", "netIncome": "61000000", "grossProfit": "329000000", "depreciation": "None", "totalRevenue": "668000000", "costOfRevenue": "339000000", "interestIncome": "None", "incomeBeforeTax": "120000000", "interestExpense": "73000000", "operatingIncome": "234000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "95000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "51000000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "2707000000", "inventory": "116000000", "commonStock": "875000000", "currentDebt": "None", "investments": "None", "totalAssets": "9158000000", "longTermDebt": "4060000000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125000000", "reportedCurrency": "USD", "retainedEarnings": "-513000000", "totalLiabilities": "7568000000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "2336000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6822000000", "currentAccountsPayable": "766000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4250000000", "totalShareholderEquity": "875000000", "capitalLeaseObligations": "97000000", "otherCurrentLiabilities": "2188000000", "totalCurrentLiabilities": "3072000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "4496000000", "cashAndShortTermInvestments": "1446000000", "commonStockSharesOutstanding": "191000000", "intangibleAssetsExcludingGoodwill": "125000000", "cashAndCashEquivalentsAtCarryingValue": "1446000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61000000", "profitLoss": "None", "dividendPayout": "32575857", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5215641", "operatingCashflow": "-194156246", "capitalExpenditures": "75886274", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42080096", "cashflowFromInvestment": "15839496", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32575857", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16923639", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 668000000, "cost_of_revenue": 339000000, "gross_profit": 329000000, "research_and_development": 13000000, "selling_general_admin": 51000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176000000, "depreciation_amortisation": 58000000, "ebitda": 234000000, "interest_expense": 73000000, "interest_income": null, "other_non_operating": null, "pretax_income": 120000000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 61000000, "net_income_continuing_ops": 92000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1446000000, "short_term_investments": null, "net_receivables": 526000000, "inventory": 116000000, "other_current_assets": null, "total_current_assets": 2336000000, "net_ppe": null, "goodwill": 2707000000, "intangible_assets": 125000000, "goodwill_and_intangibles": 2832000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6822000000, "total_assets": 9158000000, "short_term_debt": 118000000, "accounts_payable": 766000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3072000000, "long_term_debt": 4060000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4496000000, "total_liabilities": 7568000000, "total_debt": 4178000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -513000000, "total_equity": 875000000, "shares_outstanding": 191000000, "operating_cash_flow": -194156246, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75886274, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15839496, "dividends_paid": 32575857, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42080096, "free_cash_flow": -118269972, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176000000", "ebitda": "234000000", "netIncome": "61000000", "grossProfit": "329000000", "depreciation": "None", "totalRevenue": "668000000", "costOfRevenue": "339000000", "interestIncome": "None", "incomeBeforeTax": "120000000", "interestExpense": "73000000", "operatingIncome": "234000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "95000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "51000000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "2707000000", "inventory": "116000000", "commonStock": "875000000", "currentDebt": "None", "investments": "None", "totalAssets": "9158000000", "longTermDebt": "4060000000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "125000000", "reportedCurrency": "USD", "retainedEarnings": "-513000000", "totalLiabilities": "7568000000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "2336000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "526000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6822000000", "currentAccountsPayable": "766000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4250000000", "totalShareholderEquity": "875000000", "capitalLeaseObligations": "97000000", "otherCurrentLiabilities": "2188000000", "totalCurrentLiabilities": "3072000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "4496000000", "cashAndShortTermInvestments": "1446000000", "commonStockSharesOutstanding": "191000000", "intangibleAssetsExcludingGoodwill": "125000000", "cashAndCashEquivalentsAtCarryingValue": "1446000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61000000", "profitLoss": "None", "dividendPayout": "32575857", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5215641", "operatingCashflow": "-194156246", "capitalExpenditures": "75886274", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42080096", "cashflowFromInvestment": "15839496", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32575857", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16923639", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 629000000, "cost_of_revenue": 307000000, "gross_profit": 322000000, "ebit": 170000000, "ebitda": 278000000, "pretax_income": 134000000, "tax_provision": 40000000, "net_income": 117000000, "net_income_to_common": 117000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1696000000, "total_current_assets": 2516000000, "total_assets": 9288000000, "short_term_debt": 151000000, "long_term_debt": 4064000000, "total_debt": 4215000000, "total_liabilities": 7934000000, "total_equity": 871000000, "shares_outstanding": 196000000, "goodwill_and_intangibles": 2811000000 }, "cash_flow": { "operating_cash_flow": -462555604, "capital_expenditure": 69282215, "free_cash_flow": -393273389, "dividends_paid": 677368695, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230296, "ticker_id": 557, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170000000", "ebitda": "278000000", "netIncome": "117000000", "grossProfit": "322000000", "depreciation": "None", "totalRevenue": "629000000", "costOfRevenue": "307000000", "interestIncome": "None", "incomeBeforeTax": "134000000", "interestExpense": "36000000", "operatingIncome": "183000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "139000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "95000000" }, "balance": { "goodwill": "2707000000", "inventory": "115000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "9288000000", "longTermDebt": "4064000000", "shortTermDebt": "151000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "104000000", "reportedCurrency": "USD", "retainedEarnings": "-574000000", "totalLiabilities": "7934000000", "otherCurrentAssets": "100000000", "totalCurrentAssets": "2516000000", "currentLongTermDebt": "117000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "605000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6772000000", "currentAccountsPayable": "758000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4307000000", "totalShareholderEquity": "871000000", "capitalLeaseObligations": "75000000", "otherCurrentLiabilities": "2444000000", "totalCurrentLiabilities": "3420000000", "otherNonCurrentLiabilities": "143000000", "totalNonCurrentLiabilities": "4514000000", "cashAndShortTermInvestments": "1696000000", "commonStockSharesOutstanding": "196000000", "intangibleAssetsExcludingGoodwill": "104000000", "cashAndCashEquivalentsAtCarryingValue": "1696000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "677368695", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2047476", "operatingCashflow": "-462555604", "capitalExpenditures": "69282215", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3404570172", "cashflowFromInvestment": "4056508732", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "677368695", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262548093", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629000000, "cost_of_revenue": 307000000, "gross_profit": 322000000, "research_and_development": 11000000, "selling_general_admin": 44000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170000000, "depreciation_amortisation": 108000000, "ebitda": 278000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 134000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 117000000, "net_income_continuing_ops": 95000000, "net_income_to_common": 117000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1696000000, "short_term_investments": null, "net_receivables": 605000000, "inventory": 115000000, "other_current_assets": null, "total_current_assets": 2516000000, "net_ppe": null, "goodwill": 2707000000, "intangible_assets": 104000000, "goodwill_and_intangibles": 2811000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6772000000, "total_assets": 9288000000, "short_term_debt": 151000000, "accounts_payable": 758000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3420000000, "long_term_debt": 4064000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4514000000, "total_liabilities": 7934000000, "total_debt": 4215000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -574000000, "total_equity": 871000000, "shares_outstanding": 196000000, "operating_cash_flow": -462555604, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69282215, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4056508732, "dividends_paid": 677368695, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3404570172, "free_cash_flow": -393273389, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170000000", "ebitda": "278000000", "netIncome": "117000000", "grossProfit": "322000000", "depreciation": "None", "totalRevenue": "629000000", "costOfRevenue": "307000000", "interestIncome": "None", "incomeBeforeTax": "134000000", "interestExpense": "36000000", "operatingIncome": "183000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "139000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "95000000" }, "balance": { "goodwill": "2707000000", "inventory": "115000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "9288000000", "longTermDebt": "4064000000", "shortTermDebt": "151000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "104000000", "reportedCurrency": "USD", "retainedEarnings": "-574000000", "totalLiabilities": "7934000000", "otherCurrentAssets": "100000000", "totalCurrentAssets": "2516000000", "currentLongTermDebt": "117000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "605000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6772000000", "currentAccountsPayable": "758000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4307000000", "totalShareholderEquity": "871000000", "capitalLeaseObligations": "75000000", "otherCurrentLiabilities": "2444000000", "totalCurrentLiabilities": "3420000000", "otherNonCurrentLiabilities": "143000000", "totalNonCurrentLiabilities": "4514000000", "cashAndShortTermInvestments": "1696000000", "commonStockSharesOutstanding": "196000000", "intangibleAssetsExcludingGoodwill": "104000000", "cashAndCashEquivalentsAtCarryingValue": "1696000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "677368695", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2047476", "operatingCashflow": "-462555604", "capitalExpenditures": "69282215", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3404570172", "cashflowFromInvestment": "4056508732", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "677368695", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262548093", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 630000000, "cost_of_revenue": 356000000, "gross_profit": 274000000, "ebit": 39000000, "ebitda": 146000000, "pretax_income": -10000000, "tax_provision": 50000000, "net_income": -58000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1309000000, "total_current_assets": 7056000000, "total_assets": 11238000000, "short_term_debt": 1861000000, "long_term_debt": 4689000000, "total_debt": 6550000000, "total_liabilities": 9226000000, "total_equity": 1531000000, "shares_outstanding": 203000000, "goodwill_and_intangibles": 2796000000 }, "cash_flow": { "operating_cash_flow": 330604338, "capital_expenditure": 104713768, "free_cash_flow": 435318106, "dividends_paid": 44125377, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230297, "ticker_id": 557, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39000000", "ebitda": "146000000", "netIncome": "-58000000", "grossProfit": "274000000", "depreciation": "None", "totalRevenue": "630000000", "costOfRevenue": "356000000", "interestIncome": "4000000", "incomeBeforeTax": "-10000000", "interestExpense": "49000000", "operatingIncome": "159000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000000", "sellingGeneralAndAdministrative": "100000000", "netIncomeFromContinuingOperations": "-60000000" }, "balance": { "goodwill": "2706000000", "inventory": "117000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "11238000000", "longTermDebt": "4689000000", "shortTermDebt": "1861000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "90000000", "reportedCurrency": "USD", "retainedEarnings": "-691000000", "totalLiabilities": "9226000000", "otherCurrentAssets": "5202000000", "totalCurrentAssets": "7056000000", "currentLongTermDebt": "1861000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4181000000", "currentAccountsPayable": "680000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6629000000", "totalShareholderEquity": "1531000000", "capitalLeaseObligations": "79000000", "otherCurrentLiabilities": "1586000000", "totalCurrentLiabilities": "4127000000", "otherNonCurrentLiabilities": "125000000", "totalNonCurrentLiabilities": "5099000000", "cashAndShortTermInvestments": "1309000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "90000000", "cashAndCashEquivalentsAtCarryingValue": "1309000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96000000", "profitLoss": "None", "dividendPayout": "44125377", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7231509", "operatingCashflow": "330604338", "capitalExpenditures": "104713768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397845565", "cashflowFromInvestment": "-17977452", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44125377", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630000000, "cost_of_revenue": 356000000, "gross_profit": 274000000, "research_and_development": 12000000, "selling_general_admin": 100000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39000000, "depreciation_amortisation": 107000000, "ebitda": 146000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": -10000000, "tax_provision": 50000000, "effective_tax_rate": null, "net_income": -58000000, "net_income_continuing_ops": -60000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1309000000, "short_term_investments": null, "net_receivables": 428000000, "inventory": 117000000, "other_current_assets": null, "total_current_assets": 7056000000, "net_ppe": null, "goodwill": 2706000000, "intangible_assets": 90000000, "goodwill_and_intangibles": 2796000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4181000000, "total_assets": 11238000000, "short_term_debt": 1861000000, "accounts_payable": 680000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4127000000, "long_term_debt": 4689000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5099000000, "total_liabilities": 9226000000, "total_debt": 6550000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691000000, "total_equity": 1531000000, "shares_outstanding": 203000000, "operating_cash_flow": 330604338, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104713768, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17977452, "dividends_paid": 44125377, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397845565, "free_cash_flow": 435318106, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39000000", "ebitda": "146000000", "netIncome": "-58000000", "grossProfit": "274000000", "depreciation": "None", "totalRevenue": "630000000", "costOfRevenue": "356000000", "interestIncome": "4000000", "incomeBeforeTax": "-10000000", "interestExpense": "49000000", "operatingIncome": "159000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000000", "sellingGeneralAndAdministrative": "100000000", "netIncomeFromContinuingOperations": "-60000000" }, "balance": { "goodwill": "2706000000", "inventory": "117000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "11238000000", "longTermDebt": "4689000000", "shortTermDebt": "1861000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "90000000", "reportedCurrency": "USD", "retainedEarnings": "-691000000", "totalLiabilities": "9226000000", "otherCurrentAssets": "5202000000", "totalCurrentAssets": "7056000000", "currentLongTermDebt": "1861000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "428000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4181000000", "currentAccountsPayable": "680000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6629000000", "totalShareholderEquity": "1531000000", "capitalLeaseObligations": "79000000", "otherCurrentLiabilities": "1586000000", "totalCurrentLiabilities": "4127000000", "otherNonCurrentLiabilities": "125000000", "totalNonCurrentLiabilities": "5099000000", "cashAndShortTermInvestments": "1309000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "90000000", "cashAndCashEquivalentsAtCarryingValue": "1309000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96000000", "profitLoss": "None", "dividendPayout": "44125377", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7231509", "operatingCashflow": "330604338", "capitalExpenditures": "104713768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397845565", "cashflowFromInvestment": "-17977452", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44125377", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 583000000, "cost_of_revenue": 327000000, "gross_profit": 256000000, "ebit": 105000000, "ebitda": 207000000, "pretax_income": 56000000, "tax_provision": 48000000, "net_income": 27000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 631000000, "total_current_assets": 6214000000, "total_assets": 10340000000, "short_term_debt": 216000000, "long_term_debt": 5462000000, "total_debt": 5678000000, "total_liabilities": 8345000000, "total_equity": 1642000000, "shares_outstanding": 202000000, "goodwill_and_intangibles": 2754000000 }, "cash_flow": { "operating_cash_flow": 224000000, "capital_expenditure": 76000000, "free_cash_flow": 300000000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230298, "ticker_id": 557, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105000000", "ebitda": "207000000", "netIncome": "27000000", "grossProfit": "256000000", "depreciation": "None", "totalRevenue": "583000000", "costOfRevenue": "327000000", "interestIncome": "3000000", "incomeBeforeTax": "56000000", "interestExpense": "49000000", "operatingIncome": "138000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "118000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "327000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "2668000000", "inventory": "113000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10340000000", "longTermDebt": "5462000000", "shortTermDebt": "216000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "86000000", "reportedCurrency": "USD", "retainedEarnings": "-633000000", "totalLiabilities": "8345000000", "otherCurrentAssets": "5038000000", "totalCurrentAssets": "6214000000", "currentLongTermDebt": "216000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4126000000", "currentAccountsPayable": "688000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5758000000", "totalShareholderEquity": "1642000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "1605000000", "totalCurrentLiabilities": "2509000000", "otherNonCurrentLiabilities": "127000000", "totalNonCurrentLiabilities": "5836000000", "cashAndShortTermInvestments": "631000000", "commonStockSharesOutstanding": "202000000", "intangibleAssetsExcludingGoodwill": "86000000", "cashAndCashEquivalentsAtCarryingValue": "631000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "224000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79000000", "cashflowFromInvestment": "-116000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 583000000, "cost_of_revenue": 327000000, "gross_profit": 256000000, "research_and_development": 11000000, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105000000, "depreciation_amortisation": 102000000, "ebitda": 207000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": 56000000, "tax_provision": 48000000, "effective_tax_rate": null, "net_income": 27000000, "net_income_continuing_ops": 8000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 631000000, "short_term_investments": null, "net_receivables": 432000000, "inventory": 113000000, "other_current_assets": null, "total_current_assets": 6214000000, "net_ppe": null, "goodwill": 2668000000, "intangible_assets": 86000000, "goodwill_and_intangibles": 2754000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4126000000, "total_assets": 10340000000, "short_term_debt": 216000000, "accounts_payable": 688000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2509000000, "long_term_debt": 5462000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5836000000, "total_liabilities": 8345000000, "total_debt": 5678000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -633000000, "total_equity": 1642000000, "shares_outstanding": 202000000, "operating_cash_flow": 224000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116000000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79000000, "free_cash_flow": 300000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105000000", "ebitda": "207000000", "netIncome": "27000000", "grossProfit": "256000000", "depreciation": "None", "totalRevenue": "583000000", "costOfRevenue": "327000000", "interestIncome": "3000000", "incomeBeforeTax": "56000000", "interestExpense": "49000000", "operatingIncome": "138000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "118000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "327000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "2668000000", "inventory": "113000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10340000000", "longTermDebt": "5462000000", "shortTermDebt": "216000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "86000000", "reportedCurrency": "USD", "retainedEarnings": "-633000000", "totalLiabilities": "8345000000", "otherCurrentAssets": "5038000000", "totalCurrentAssets": "6214000000", "currentLongTermDebt": "216000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4126000000", "currentAccountsPayable": "688000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5758000000", "totalShareholderEquity": "1642000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "1605000000", "totalCurrentLiabilities": "2509000000", "otherNonCurrentLiabilities": "127000000", "totalNonCurrentLiabilities": "5836000000", "cashAndShortTermInvestments": "631000000", "commonStockSharesOutstanding": "202000000", "intangibleAssetsExcludingGoodwill": "86000000", "cashAndCashEquivalentsAtCarryingValue": "631000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "224000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79000000", "cashflowFromInvestment": "-116000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 652000000, "cost_of_revenue": 366000000, "gross_profit": 286000000, "ebit": 254000000, "ebitda": 355000000, "pretax_income": 206000000, "tax_provision": 89000000, "net_income": 218000000, "net_income_to_common": 218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584000000, "total_current_assets": 6165000000, "total_assets": 10278000000, "short_term_debt": 232000000, "long_term_debt": 5154000000, "total_debt": 5386000000, "total_liabilities": 8217000000, "total_equity": 1652000000, "shares_outstanding": 204000000, "goodwill_and_intangibles": 3217000000 }, "cash_flow": { "operating_cash_flow": 306000000, "capital_expenditure": 45000000, "free_cash_flow": 351000000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230299, "ticker_id": 557, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254000000", "ebitda": "355000000", "netIncome": "218000000", "grossProfit": "286000000", "depreciation": "None", "totalRevenue": "652000000", "costOfRevenue": "366000000", "interestIncome": "2000000", "incomeBeforeTax": "206000000", "interestExpense": "48000000", "operatingIncome": "180000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "106000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "93000000", "netIncomeFromContinuingOperations": "117000000" }, "balance": { "goodwill": "2650000000", "inventory": "113000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10278000000", "longTermDebt": "5154000000", "shortTermDebt": "232000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "567000000", "reportedCurrency": "USD", "retainedEarnings": "-660000000", "totalLiabilities": "8217000000", "otherCurrentAssets": "4979000000", "totalCurrentAssets": "6165000000", "currentLongTermDebt": "208000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4114000000", "currentAccountsPayable": "718000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5469000000", "totalShareholderEquity": "1652000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1607000000", "totalCurrentLiabilities": "2687000000", "otherNonCurrentLiabilities": "60000000", "totalNonCurrentLiabilities": "5530000000", "cashAndShortTermInvestments": "584000000", "commonStockSharesOutstanding": "204000000", "intangibleAssetsExcludingGoodwill": "567000000", "cashAndCashEquivalentsAtCarryingValue": "584000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115000000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "306000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000000", "cashflowFromInvestment": "-87000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 652000000, "cost_of_revenue": 366000000, "gross_profit": 286000000, "research_and_development": 11000000, "selling_general_admin": 93000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254000000, "depreciation_amortisation": 101000000, "ebitda": 355000000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": 206000000, "tax_provision": 89000000, "effective_tax_rate": null, "net_income": 218000000, "net_income_continuing_ops": 117000000, "net_income_to_common": 218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 584000000, "short_term_investments": null, "net_receivables": 489000000, "inventory": 113000000, "other_current_assets": null, "total_current_assets": 6165000000, "net_ppe": null, "goodwill": 2650000000, "intangible_assets": 567000000, "goodwill_and_intangibles": 3217000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4114000000, "total_assets": 10278000000, "short_term_debt": 232000000, "accounts_payable": 718000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2687000000, "long_term_debt": 5154000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5530000000, "total_liabilities": 8217000000, "total_debt": 5386000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -660000000, "total_equity": 1652000000, "shares_outstanding": 204000000, "operating_cash_flow": 306000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87000000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81000000, "free_cash_flow": 351000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254000000", "ebitda": "355000000", "netIncome": "218000000", "grossProfit": "286000000", "depreciation": "None", "totalRevenue": "652000000", "costOfRevenue": "366000000", "interestIncome": "2000000", "incomeBeforeTax": "206000000", "interestExpense": "48000000", "operatingIncome": "180000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "106000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "93000000", "netIncomeFromContinuingOperations": "117000000" }, "balance": { "goodwill": "2650000000", "inventory": "113000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10278000000", "longTermDebt": "5154000000", "shortTermDebt": "232000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "567000000", "reportedCurrency": "USD", "retainedEarnings": "-660000000", "totalLiabilities": "8217000000", "otherCurrentAssets": "4979000000", "totalCurrentAssets": "6165000000", "currentLongTermDebt": "208000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "489000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4114000000", "currentAccountsPayable": "718000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5469000000", "totalShareholderEquity": "1652000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1607000000", "totalCurrentLiabilities": "2687000000", "otherNonCurrentLiabilities": "60000000", "totalNonCurrentLiabilities": "5530000000", "cashAndShortTermInvestments": "584000000", "commonStockSharesOutstanding": "204000000", "intangibleAssetsExcludingGoodwill": "567000000", "cashAndCashEquivalentsAtCarryingValue": "584000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115000000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "306000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000000", "cashflowFromInvestment": "-87000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 586000000, "cost_of_revenue": 283000000, "gross_profit": 303000000, "ebit": 68000000, "ebitda": 169000000, "pretax_income": 15000000, "tax_provision": 61000000, "net_income": 7000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 501000000, "total_current_assets": 6055000000, "total_assets": 10252000000, "short_term_debt": 274000000, "long_term_debt": 5406000000, "total_debt": 5680000000, "total_liabilities": 8358000000, "total_equity": 1482000000, "shares_outstanding": 202000000, "goodwill_and_intangibles": 3322000000 }, "cash_flow": { "operating_cash_flow": 261000000, "capital_expenditure": 30000000, "free_cash_flow": 291000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230301, "ticker_id": 557, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68000000", "ebitda": "169000000", "netIncome": "7000000", "grossProfit": "303000000", "depreciation": "None", "totalRevenue": "586000000", "costOfRevenue": "283000000", "interestIncome": "2000000", "incomeBeforeTax": "15000000", "interestExpense": "53000000", "operatingIncome": "110000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "193000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "101000000", "netIncomeFromContinuingOperations": "-46000000" }, "balance": { "goodwill": "2684000000", "inventory": "123000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10252000000", "longTermDebt": "5406000000", "shortTermDebt": "274000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "638000000", "reportedCurrency": "USD", "retainedEarnings": "-877000000", "totalLiabilities": "8358000000", "otherCurrentAssets": "5001000000", "totalCurrentAssets": "6055000000", "currentLongTermDebt": "251000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4196000000", "currentAccountsPayable": "662000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5764000000", "totalShareholderEquity": "1482000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1466000000", "totalCurrentLiabilities": "2563000000", "otherNonCurrentLiabilities": "32000000", "totalNonCurrentLiabilities": "5795000000", "cashAndShortTermInvestments": "501000000", "commonStockSharesOutstanding": "202000000", "intangibleAssetsExcludingGoodwill": "638000000", "cashAndCashEquivalentsAtCarryingValue": "501000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "261000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-54000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 586000000, "cost_of_revenue": 283000000, "gross_profit": 303000000, "research_and_development": 12000000, "selling_general_admin": 101000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68000000, "depreciation_amortisation": 101000000, "ebitda": 169000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 15000000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": 7000000, "net_income_continuing_ops": -46000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 501000000, "short_term_investments": null, "net_receivables": 430000000, "inventory": 123000000, "other_current_assets": null, "total_current_assets": 6055000000, "net_ppe": null, "goodwill": 2684000000, "intangible_assets": 638000000, "goodwill_and_intangibles": 3322000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4196000000, "total_assets": 10252000000, "short_term_debt": 274000000, "accounts_payable": 662000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2563000000, "long_term_debt": 5406000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5795000000, "total_liabilities": 8358000000, "total_debt": 5680000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -877000000, "total_equity": 1482000000, "shares_outstanding": 202000000, "operating_cash_flow": 261000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72000000, "free_cash_flow": 291000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68000000", "ebitda": "169000000", "netIncome": "7000000", "grossProfit": "303000000", "depreciation": "None", "totalRevenue": "586000000", "costOfRevenue": "283000000", "interestIncome": "2000000", "incomeBeforeTax": "15000000", "interestExpense": "53000000", "operatingIncome": "110000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "193000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "101000000", "netIncomeFromContinuingOperations": "-46000000" }, "balance": { "goodwill": "2684000000", "inventory": "123000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10252000000", "longTermDebt": "5406000000", "shortTermDebt": "274000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "638000000", "reportedCurrency": "USD", "retainedEarnings": "-877000000", "totalLiabilities": "8358000000", "otherCurrentAssets": "5001000000", "totalCurrentAssets": "6055000000", "currentLongTermDebt": "251000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "430000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4196000000", "currentAccountsPayable": "662000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5764000000", "totalShareholderEquity": "1482000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1466000000", "totalCurrentLiabilities": "2563000000", "otherNonCurrentLiabilities": "32000000", "totalNonCurrentLiabilities": "5795000000", "cashAndShortTermInvestments": "501000000", "commonStockSharesOutstanding": "202000000", "intangibleAssetsExcludingGoodwill": "638000000", "cashAndCashEquivalentsAtCarryingValue": "501000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "261000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-54000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 613000000, "cost_of_revenue": 326000000, "gross_profit": 287000000, "ebit": 180000000, "ebitda": 280000000, "pretax_income": 127000000, "tax_provision": 43000000, "net_income": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 438000000, "total_current_assets": 1963000000, "total_assets": 10042000000, "short_term_debt": 713000000, "long_term_debt": 4834000000, "total_debt": 5547000000, "total_liabilities": 8165000000, "total_equity": 1503000000, "shares_outstanding": 203000000, "goodwill_and_intangibles": 5977000000 }, "cash_flow": { "operating_cash_flow": 343000000, "capital_expenditure": 39000000, "free_cash_flow": 382000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230302, "ticker_id": 557, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180000000", "ebitda": "280000000", "netIncome": "42000000", "grossProfit": "287000000", "depreciation": "None", "totalRevenue": "613000000", "costOfRevenue": "326000000", "interestIncome": "5000000", "incomeBeforeTax": "127000000", "interestExpense": "53000000", "operatingIncome": "179000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "108000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "199000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "4485000000", "inventory": "310000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10042000000", "longTermDebt": "4834000000", "shortTermDebt": "713000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1492000000", "reportedCurrency": "USD", "retainedEarnings": "-885000000", "totalLiabilities": "8165000000", "otherCurrentAssets": "564000000", "totalCurrentAssets": "1963000000", "currentLongTermDebt": "713000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8079000000", "currentAccountsPayable": "695000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5746000000", "totalShareholderEquity": "1503000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "923000000", "totalCurrentLiabilities": "2331000000", "otherNonCurrentLiabilities": "452000000", "totalNonCurrentLiabilities": "5834000000", "cashAndShortTermInvestments": "438000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "1492000000", "cashAndCashEquivalentsAtCarryingValue": "438000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "343000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 613000000, "cost_of_revenue": 326000000, "gross_profit": 287000000, "research_and_development": 11000000, "selling_general_admin": 199000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180000000, "depreciation_amortisation": 100000000, "ebitda": 280000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 127000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": 42000000, "net_income_continuing_ops": 85000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 438000000, "short_term_investments": null, "net_receivables": 651000000, "inventory": 310000000, "other_current_assets": null, "total_current_assets": 1963000000, "net_ppe": null, "goodwill": 4485000000, "intangible_assets": 1492000000, "goodwill_and_intangibles": 5977000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8079000000, "total_assets": 10042000000, "short_term_debt": 713000000, "accounts_payable": 695000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2331000000, "long_term_debt": 4834000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5834000000, "total_liabilities": 8165000000, "total_debt": 5547000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -885000000, "total_equity": 1503000000, "shares_outstanding": 203000000, "operating_cash_flow": 343000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171000000, "free_cash_flow": 382000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180000000", "ebitda": "280000000", "netIncome": "42000000", "grossProfit": "287000000", "depreciation": "None", "totalRevenue": "613000000", "costOfRevenue": "326000000", "interestIncome": "5000000", "incomeBeforeTax": "127000000", "interestExpense": "53000000", "operatingIncome": "179000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "108000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "199000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "4485000000", "inventory": "310000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10042000000", "longTermDebt": "4834000000", "shortTermDebt": "713000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1492000000", "reportedCurrency": "USD", "retainedEarnings": "-885000000", "totalLiabilities": "8165000000", "otherCurrentAssets": "564000000", "totalCurrentAssets": "1963000000", "currentLongTermDebt": "713000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8079000000", "currentAccountsPayable": "695000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5746000000", "totalShareholderEquity": "1503000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "923000000", "totalCurrentLiabilities": "2331000000", "otherNonCurrentLiabilities": "452000000", "totalNonCurrentLiabilities": "5834000000", "cashAndShortTermInvestments": "438000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "1492000000", "cashAndCashEquivalentsAtCarryingValue": "438000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "343000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 661000000, "cost_of_revenue": 330000000, "gross_profit": 331000000, "ebit": 226000000, "ebitda": 325000000, "pretax_income": 173000000, "tax_provision": 57000000, "net_income": 82000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377000000, "total_current_assets": 1944000000, "total_assets": 10128000000, "short_term_debt": 721000000, "long_term_debt": 4817000000, "total_debt": 5538000000, "total_liabilities": 8270000000, "total_equity": 1504000000, "shares_outstanding": 203000000, "goodwill_and_intangibles": 6013000000 }, "cash_flow": { "operating_cash_flow": 120000000, "capital_expenditure": 35000000, "free_cash_flow": 155000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230303, "ticker_id": 557, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226000000", "ebitda": "325000000", "netIncome": "82000000", "grossProfit": "331000000", "depreciation": "None", "totalRevenue": "661000000", "costOfRevenue": "330000000", "interestIncome": "6000000", "incomeBeforeTax": "173000000", "interestExpense": "53000000", "operatingIncome": "219000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "102000000", "netIncomeFromContinuingOperations": "116000000" }, "balance": { "goodwill": "4491000000", "inventory": "321000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10128000000", "longTermDebt": "4817000000", "shortTermDebt": "721000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1522000000", "reportedCurrency": "USD", "retainedEarnings": "-926000000", "totalLiabilities": "8270000000", "otherCurrentAssets": "523000000", "totalCurrentAssets": "1944000000", "currentLongTermDebt": "721000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8184000000", "currentAccountsPayable": "733000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5744000000", "totalShareholderEquity": "1504000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "982000000", "totalCurrentLiabilities": "2436000000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "5834000000", "cashAndShortTermInvestments": "377000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "1522000000", "cashAndCashEquivalentsAtCarryingValue": "377000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "120000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 661000000, "cost_of_revenue": 330000000, "gross_profit": 331000000, "research_and_development": 11000000, "selling_general_admin": 102000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226000000, "depreciation_amortisation": 99000000, "ebitda": 325000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 173000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 82000000, "net_income_continuing_ops": 116000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377000000, "short_term_investments": null, "net_receivables": 723000000, "inventory": 321000000, "other_current_assets": null, "total_current_assets": 1944000000, "net_ppe": null, "goodwill": 4491000000, "intangible_assets": 1522000000, "goodwill_and_intangibles": 6013000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8184000000, "total_assets": 10128000000, "short_term_debt": 721000000, "accounts_payable": 733000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2436000000, "long_term_debt": 4817000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5834000000, "total_liabilities": 8270000000, "total_debt": 5538000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -926000000, "total_equity": 1504000000, "shares_outstanding": 203000000, "operating_cash_flow": 120000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252000000, "free_cash_flow": 155000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226000000", "ebitda": "325000000", "netIncome": "82000000", "grossProfit": "331000000", "depreciation": "None", "totalRevenue": "661000000", "costOfRevenue": "330000000", "interestIncome": "6000000", "incomeBeforeTax": "173000000", "interestExpense": "53000000", "operatingIncome": "219000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "102000000", "netIncomeFromContinuingOperations": "116000000" }, "balance": { "goodwill": "4491000000", "inventory": "321000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10128000000", "longTermDebt": "4817000000", "shortTermDebt": "721000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1522000000", "reportedCurrency": "USD", "retainedEarnings": "-926000000", "totalLiabilities": "8270000000", "otherCurrentAssets": "523000000", "totalCurrentAssets": "1944000000", "currentLongTermDebt": "721000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8184000000", "currentAccountsPayable": "733000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5744000000", "totalShareholderEquity": "1504000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "982000000", "totalCurrentLiabilities": "2436000000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "5834000000", "cashAndShortTermInvestments": "377000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "1522000000", "cashAndCashEquivalentsAtCarryingValue": "377000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "120000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99000000", "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": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "income_statement": { "revenue": 681000000, "cost_of_revenue": 366000000, "gross_profit": 315000000, "ebit": 142000000, "ebitda": 244000000, "pretax_income": 88000000, "tax_provision": 15000000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 654000000, "total_current_assets": 2123000000, "total_assets": 10465000000, "short_term_debt": 66000000, "long_term_debt": null, "total_debt": 66000000, "total_liabilities": 8511000000, "total_equity": 1443000000, "shares_outstanding": 200000000, "goodwill_and_intangibles": 2765000000 }, "cash_flow": { "operating_cash_flow": 390668487, "capital_expenditure": 41762757, "free_cash_flow": 432431244, "dividends_paid": 38623076, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230304, "ticker_id": 557, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:07.400359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142000000", "ebitda": "244000000", "netIncome": "-8000000", "grossProfit": "315000000", "depreciation": "None", "totalRevenue": "681000000", "costOfRevenue": "366000000", "interestIncome": "None", "incomeBeforeTax": "88000000", "interestExpense": "54000000", "operatingIncome": "210000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "105000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2678000000", "inventory": "110000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10465000000", "longTermDebt": "None", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "87000000", "reportedCurrency": "None", "retainedEarnings": "-1008000000", "totalLiabilities": "8511000000", "otherCurrentAssets": "902000000", "totalCurrentAssets": "2123000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8342000000", "currentAccountsPayable": "643000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5802000000", "totalShareholderEquity": "1443000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "949000000", "totalCurrentLiabilities": "1691000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6820000000", "cashAndShortTermInvestments": "654000000", "commonStockSharesOutstanding": "200000000", "intangibleAssetsExcludingGoodwill": "87000000", "cashAndCashEquivalentsAtCarryingValue": "654000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38000000", "profitLoss": "None", "dividendPayout": "38623076", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "16275274", "operatingCashflow": "390668487", "capitalExpenditures": "41762757", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243622448", "cashflowFromInvestment": "-119008915", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38623076", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 681000000, "cost_of_revenue": 366000000, "gross_profit": 315000000, "research_and_development": 10000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142000000, "depreciation_amortisation": 102000000, "ebitda": 244000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": 88000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -8000000, "net_income_continuing_ops": null, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 654000000, "short_term_investments": null, "net_receivables": 457000000, "inventory": 110000000, "other_current_assets": null, "total_current_assets": 2123000000, "net_ppe": null, "goodwill": 2678000000, "intangible_assets": 87000000, "goodwill_and_intangibles": 2765000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8342000000, "total_assets": 10465000000, "short_term_debt": 66000000, "accounts_payable": 643000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1691000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6820000000, "total_liabilities": 8511000000, "total_debt": 66000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1008000000, "total_equity": 1443000000, "shares_outstanding": 200000000, "operating_cash_flow": 390668487, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41762757, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119008915, "dividends_paid": 38623076, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243622448, "free_cash_flow": 432431244, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142000000", "ebitda": "244000000", "netIncome": "-8000000", "grossProfit": "315000000", "depreciation": "None", "totalRevenue": "681000000", "costOfRevenue": "366000000", "interestIncome": "None", "incomeBeforeTax": "88000000", "interestExpense": "54000000", "operatingIncome": "210000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "105000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "2678000000", "inventory": "110000000", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "10465000000", "longTermDebt": "None", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "87000000", "reportedCurrency": "None", "retainedEarnings": "-1008000000", "totalLiabilities": "8511000000", "otherCurrentAssets": "902000000", "totalCurrentAssets": "2123000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8342000000", "currentAccountsPayable": "643000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5802000000", "totalShareholderEquity": "1443000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "949000000", "totalCurrentLiabilities": "1691000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6820000000", "cashAndShortTermInvestments": "654000000", "commonStockSharesOutstanding": "200000000", "intangibleAssetsExcludingGoodwill": "87000000", "cashAndCashEquivalentsAtCarryingValue": "654000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38000000", "profitLoss": "None", "dividendPayout": "38623076", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "16275274", "operatingCashflow": "390668487", "capitalExpenditures": "41762757", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243622448", "cashflowFromInvestment": "-119008915", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38623076", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 10, "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" ] } } }