{ "ticker": { "uuid": "caa7fa64-406b-4d8f-9794-8ae13fc389d9", "symbol": "REYN", "name": "Reynolds Consumer Products Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/caa7fa64-406b-4d8f-9794-8ae13fc389d9/", "api_url": "https://sharemaestro.com/factors/api/tickers/caa7fa64-406b-4d8f-9794-8ae13fc389d9/" }, "ticker_metadata": { "id": 7997, "uuid": "caa7fa64-406b-4d8f-9794-8ae13fc389d9", "symbol": "REYN", "name": "Reynolds Consumer Products Inc", "asset_type": "equity", "market_cap": 4567329000, "stock_exchange_id": 2, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Reynolds Consumer Products Inc. produces and sells kitchen, waste and storage products, and tableware categories in the United States and internationally.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "caa7fa64-406b-4d8f-9794-8ae13fc389d9", "symbol": "REYN", "name": "Reynolds Consumer Products Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/caa7fa64-406b-4d8f-9794-8ae13fc389d9/", "api_url": "https://sharemaestro.com/factors/api/tickers/caa7fa64-406b-4d8f-9794-8ae13fc389d9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.58, "value": 0.77, "quality": 0.28, "momentum": 0.26, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 22.46, "market_cap": 4757028000, "pe_ratio": 14.4591, "earnings_yield": 0.0692, "ebitda_to_ev": 0.1041, "shareholder_yield": 0.0404, "roe": 0.1453, "piotroski_f_score": 5, "momentum_12_1": 0.0363, "volatility_252d": 0.2231 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:16.452272+00:00", "batch_id": "" }, "size": { "price_close": 22.46, "market_cap": 4757028000, "market_cap_usd": 4757028000, "enterprise_value": 6241028000, "shares_outstanding": 211800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.4591, "pb_ratio": 2.1002, "ptbv_ratio": null, "ps_ratio": 1.2585, "pcf_ratio": 9.6688, "pfcf_ratio": 7.2295, "ev_ebitda": 9.6016, "ev_ebit": 12.1421, "ev_sales": 1.6511, "ev_fcf": 9.4848, "earnings_yield": 0.0692, "fcf_yield": 0.1054, "price_to_sales": 1.2585, "price_to_book": 2.1002, "price_to_cashflow": 9.6688, "ebitda_to_ev": 0.1041, "sales_yield": 0.6057 }, "yield": { "dividend_yield": 0.0404, "buyback_yield": 0, "shareholder_yield": 0.0404, "debt_paydown_yield": null, "total_yield": 0.0404 }, "quality": { "gross_margin": 0.2466, "operating_margin": 0.136, "net_margin": 0.087, "ebitda_margin": 0.172, "fcf_margin": 0.1741, "roe": 0.1453, "roa": 0.0667, "roic": 0.1054, "roc_greenblatt": null, "asset_turnover": 0.7667, "cash_conversion": 2, "accruals_ratio": -0.0331, "sbc_to_revenue": 0.005, "piotroski_f_score": 5, "altman_z_score": 2.5317, "earnings_stability_5y": 0.3606, "revenue_stability_5y": 0.0825, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.189, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1766, "net_debt_to_ebitda": 2.2831, "debt_to_assets": 0.3154, "interest_coverage": 5.9767, "current_ratio": 1.7938, "quick_ratio": 0.7597, "net_debt": 1484000000, "local_beta": 0.0001, "volatility_252d": 0.2231, "volatility_60d": 0.5387, "max_drawdown_12m": -0.1628, "risk_adjusted_momentum": 0.1626 }, "growth": { "revenue_growth_1y": 0.0277, "revenue_growth_3y_cagr": -0.0085, "revenue_growth_5y_cagr": 0.0266, "eps_growth_1y": -0.0179, "eps_growth_3y_cagr": 0.0527, "eps_growth_5y_cagr": -0.0368, "fcf_growth_1y": 0.1424, "book_value_growth_1y": 0.0518, "revenue_growth": 0.0277, "earnings_growth": -0.0179 }, "momentum": { "price_return_1m": 0.0377, "price_return_3m": 0.0002, "price_return_6m": -0.0452, "price_return_9m": -0.0272, "price_return_12m": 0.0753, "price_return_12m_ex1m": 0.0363, "momentum_6m": -0.0452, "momentum_12m": 0.0753, "momentum_12_1": 0.0363, "distance_from_52w_high": -0.0849, "distance_from_52w_low": 0.1069, "relative_strength": -0.0826 }, "raw_ttm": { "revenue_ttm": 3780000000, "gross_profit_ttm": 932000000, "ebit_ttm": 514000000, "ebitda_ttm": 650000000, "net_income_ttm": 329000000, "eps_diluted_ttm": 1.5534, "operating_cash_flow_ttm": 492000000, "capital_expenditure_ttm": 166000000, "fcf_ttm": 658000000, "dividends_paid_ttm": 192000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 86000000, "cash_and_equivalents": 71000000, "total_current_assets": 1105000000, "total_current_liabilities": 616000000, "net_ppe": null, "total_assets": 4930000000, "total_debt": 1555000000, "total_equity": 2265000000, "net_working_capital": 443000000, "book_value_per_share": 10.6941, "retained_earnings": 813000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -567000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 37, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 42, "rank_ev_ebitda": 36, "rank_ev_ebit": 49, "rank_earnings_yield": 37, "rank_fcf_yield": 38, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 29, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 77, "rank_fcf_margin": 53, "rank_piotroski": 68, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 61 }, "composites": { "value_composite": 23, "quality_composite": 72, "momentum_composite": 74, "growth_composite": 94, "yield_composite": 13, "svqf_composite": 19, "vc1_composite": 23, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.4643, "os_score": 0.58, "value_percentile": 0.77, "quality_percentile": 0.28, "momentum_percentile": 0.26, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2570, "ticker_id": 7997, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:16.452272+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.46, "market_cap": 4757028000, "market_cap_usd": 4757028000, "enterprise_value": 6241028000, "shares_outstanding": 211800000, "fx_rate_to_usd": null, "pe_ratio": 14.45905167, "pb_ratio": 2.10023311, "ptbv_ratio": null, "ps_ratio": 1.25847302, "pcf_ratio": 9.6687561, "pfcf_ratio": 7.22952584, "ev_ebitda": 9.60158154, "ev_ebit": 12.14207782, "ev_sales": 1.65106561, "ev_fcf": 9.48484498, "earnings_yield": 0.06916083, "fcf_yield": 0.10543135, "dividend_yield": 0.04036133, "buyback_yield": 0, "shareholder_yield": 0.04036133, "debt_paydown_yield": null, "total_yield": 0.04036133, "gross_margin": 0.24656085, "operating_margin": 0.13597884, "net_margin": 0.08703704, "ebitda_margin": 0.17195767, "fcf_margin": 0.17407407, "roe": 0.14525386, "roa": 0.06673428, "roic": 0.1053901, "roc_greenblatt": null, "asset_turnover": 0.76673428, "cash_conversion": 2, "accruals_ratio": -0.03306288, "sbc_to_revenue": 0.00502646, "debt_to_equity": 1.17660044, "net_debt_to_ebitda": 2.28307692, "debt_to_assets": 0.31541582, "interest_coverage": 5.97674419, "current_ratio": 1.79383117, "quick_ratio": 0.75974026, "net_debt": 1484000000, "revenue_growth_1y": 0.02773246, "revenue_growth_3y_cagr": -0.00845483, "revenue_growth_5y_cagr": 0.02661716, "eps_growth_1y": -0.01791045, "eps_growth_3y_cagr": 0.0527266, "eps_growth_5y_cagr": -0.03676562, "fcf_growth_1y": 0.14236111, "book_value_growth_1y": 0.05182073, "piotroski_f_score": 5, "altman_z_score": 2.53169033, "earnings_stability_5y": 0.360584, "revenue_stability_5y": 0.082537, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03767221, "price_return_3m": 0.00018703, "price_return_6m": -0.04521823, "price_return_9m": -0.02724241, "price_return_12m": 0.07533059, "price_return_12m_ex1m": 0.03629121, "distance_from_52w_high": -0.08487518, "distance_from_52w_low": 0.10689468, "relative_strength": -0.08261046, "local_beta": 0.0001, "volatility_252d": 0.223148, "volatility_60d": 0.538727, "max_drawdown_12m": -0.16283599, "revenue_ttm": 3780000000, "gross_profit_ttm": 932000000, "ebit_ttm": 514000000, "ebitda_ttm": 650000000, "net_income_ttm": 329000000, "eps_diluted_ttm": 1.55335222, "operating_cash_flow_ttm": 492000000, "capital_expenditure_ttm": 166000000, "fcf_ttm": 658000000, "dividends_paid_ttm": 192000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 86000000, "cash_and_equivalents": 71000000, "total_current_assets": 1105000000, "total_current_liabilities": 616000000, "net_ppe": null, "total_assets": 4930000000, "total_debt": 1555000000, "total_equity": 2265000000, "net_working_capital": 443000000, "book_value_per_share": 10.69405099, "retained_earnings": 813000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -567000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 37, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 42, "rank_ev_ebitda": 36, "rank_ev_ebit": 49, "rank_earnings_yield": 37, "rank_fcf_yield": 38, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 29, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 77, "rank_fcf_margin": 53, "rank_piotroski": 68, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 61, "value_composite": 23, "quality_composite": 72, "momentum_composite": 74, "growth_composite": 94, "yield_composite": 13, "svqf_composite": 19, "vc1_composite": 23, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.46, "os": 0.58, "value": 0.77, "quality": 0.28, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.4591, "earnings_yield": 0.0692, "shareholder_yield": 0.0404, "roe": 0.1453, "momentum_12_1": 0.0363, "complete_fields": { "id": 2570, "ticker_id": 7997, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:16.452272+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.46, "market_cap": 4757028000, "market_cap_usd": 4757028000, "enterprise_value": 6241028000, "shares_outstanding": 211800000, "fx_rate_to_usd": null, "pe_ratio": 14.45905167, "pb_ratio": 2.10023311, "ptbv_ratio": null, "ps_ratio": 1.25847302, "pcf_ratio": 9.6687561, "pfcf_ratio": 7.22952584, "ev_ebitda": 9.60158154, "ev_ebit": 12.14207782, "ev_sales": 1.65106561, "ev_fcf": 9.48484498, "earnings_yield": 0.06916083, "fcf_yield": 0.10543135, "dividend_yield": 0.04036133, "buyback_yield": 0, "shareholder_yield": 0.04036133, "debt_paydown_yield": null, "total_yield": 0.04036133, "gross_margin": 0.24656085, "operating_margin": 0.13597884, "net_margin": 0.08703704, "ebitda_margin": 0.17195767, "fcf_margin": 0.17407407, "roe": 0.14525386, "roa": 0.06673428, "roic": 0.1053901, "roc_greenblatt": null, "asset_turnover": 0.76673428, "cash_conversion": 2, "accruals_ratio": -0.03306288, "sbc_to_revenue": 0.00502646, "debt_to_equity": 1.17660044, "net_debt_to_ebitda": 2.28307692, "debt_to_assets": 0.31541582, "interest_coverage": 5.97674419, "current_ratio": 1.79383117, "quick_ratio": 0.75974026, "net_debt": 1484000000, "revenue_growth_1y": 0.02773246, "revenue_growth_3y_cagr": -0.00845483, "revenue_growth_5y_cagr": 0.02661716, "eps_growth_1y": -0.01791045, "eps_growth_3y_cagr": 0.0527266, "eps_growth_5y_cagr": -0.03676562, "fcf_growth_1y": 0.14236111, "book_value_growth_1y": 0.05182073, "piotroski_f_score": 5, "altman_z_score": 2.53169033, "earnings_stability_5y": 0.360584, "revenue_stability_5y": 0.082537, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03767221, "price_return_3m": 0.00018703, "price_return_6m": -0.04521823, "price_return_9m": -0.02724241, "price_return_12m": 0.07533059, "price_return_12m_ex1m": 0.03629121, "distance_from_52w_high": -0.08487518, "distance_from_52w_low": 0.10689468, "relative_strength": -0.08261046, "local_beta": 0.0001, "volatility_252d": 0.223148, "volatility_60d": 0.538727, "max_drawdown_12m": -0.16283599, "revenue_ttm": 3780000000, "gross_profit_ttm": 932000000, "ebit_ttm": 514000000, "ebitda_ttm": 650000000, "net_income_ttm": 329000000, "eps_diluted_ttm": 1.55335222, "operating_cash_flow_ttm": 492000000, "capital_expenditure_ttm": 166000000, "fcf_ttm": 658000000, "dividends_paid_ttm": 192000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 86000000, "cash_and_equivalents": 71000000, "total_current_assets": 1105000000, "total_current_liabilities": 616000000, "net_ppe": null, "total_assets": 4930000000, "total_debt": 1555000000, "total_equity": 2265000000, "net_working_capital": 443000000, "book_value_per_share": 10.69405099, "retained_earnings": 813000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -567000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 37, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 34, "rank_pcf": 42, "rank_ev_ebitda": 36, "rank_ev_ebit": 49, "rank_earnings_yield": 37, "rank_fcf_yield": 38, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 29, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 77, "rank_fcf_margin": 53, "rank_piotroski": 68, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 61, "value_composite": 23, "quality_composite": 72, "momentum_composite": 74, "growth_composite": 94, "yield_composite": 13, "svqf_composite": 19, "vc1_composite": 23, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 3721000000, "cost_of_revenue": 2807000000, "gross_profit": 914000000, "ebit": 479000000, "ebitda": 614000000, "pretax_income": 393000000, "tax_provision": 92000000, "net_income": 301000000, "net_income_to_common": 301000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 1116000000, "total_assets": 4936000000, "short_term_debt": 23000000, "long_term_debt": 1580000000, "total_debt": 1603000000, "total_liabilities": 2683000000, "total_equity": 2253000000, "shares_outstanding": 210400000, "goodwill_and_intangibles": 2838000000 }, "cash_flow": { "operating_cash_flow": 477000000, "capital_expenditure": 161000000, "free_cash_flow": 638000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158686, "ticker_id": 7997, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479000000", "ebitda": "614000000", "netIncome": "301000000", "grossProfit": "914000000", "depreciation": "None", "totalRevenue": "3721000000", "costOfRevenue": "2807000000", "interestIncome": "18000000", "incomeBeforeTax": "393000000", "interestExpense": "86000000", "operatingIncome": "492000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "422000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2807000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "382000000", "netIncomeFromContinuingOperations": "301000000" }, "balance": { "goodwill": "1895000000", "inventory": "584000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4936000000", "longTermDebt": "1580000000", "shortTermDebt": "23000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "943000000", "reportedCurrency": "USD", "retainedEarnings": "802000000", "totalLiabilities": "2683000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "1116000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3820000000", "currentAccountsPayable": "387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1765000000", "totalShareholderEquity": "2253000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "167000000", "totalCurrentLiabilities": "577000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "2106000000", "cashAndShortTermInvestments": "147000000", "commonStockSharesOutstanding": "210400000", "intangibleAssetsExcludingGoodwill": "943000000", "cashAndCashEquivalentsAtCarryingValue": "147000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "477000000", "capitalExpenditures": "161000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000000", "cashflowFromInvestment": "-161000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3721000000, "cost_of_revenue": 2807000000, "gross_profit": 914000000, "research_and_development": null, "selling_general_admin": 382000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479000000, "depreciation_amortisation": 135000000, "ebitda": 614000000, "interest_expense": 86000000, "interest_income": null, "other_non_operating": null, "pretax_income": 393000000, "tax_provision": 92000000, "effective_tax_rate": null, "net_income": 301000000, "net_income_continuing_ops": 301000000, "net_income_to_common": 301000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147000000, "short_term_investments": null, "net_receivables": 365000000, "inventory": 584000000, "other_current_assets": null, "total_current_assets": 1116000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 943000000, "goodwill_and_intangibles": 2838000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3820000000, "total_assets": 4936000000, "short_term_debt": 23000000, "accounts_payable": 387000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577000000, "long_term_debt": 1580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2106000000, "total_liabilities": 2683000000, "total_debt": 1603000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 802000000, "total_equity": 2253000000, "shares_outstanding": 210400000, "operating_cash_flow": 477000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306000000, "free_cash_flow": 638000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "479000000", "ebitda": "614000000", "netIncome": "301000000", "grossProfit": "914000000", "depreciation": "None", "totalRevenue": "3721000000", "costOfRevenue": "2807000000", "interestIncome": "18000000", "incomeBeforeTax": "393000000", "interestExpense": "86000000", "operatingIncome": "492000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "92000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "422000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2807000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "382000000", "netIncomeFromContinuingOperations": "301000000" }, "balance": { "goodwill": "1895000000", "inventory": "584000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4936000000", "longTermDebt": "1580000000", "shortTermDebt": "23000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "943000000", "reportedCurrency": "USD", "retainedEarnings": "802000000", "totalLiabilities": "2683000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "1116000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3820000000", "currentAccountsPayable": "387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1765000000", "totalShareholderEquity": "2253000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "167000000", "totalCurrentLiabilities": "577000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "2106000000", "cashAndShortTermInvestments": "147000000", "commonStockSharesOutstanding": "210400000", "intangibleAssetsExcludingGoodwill": "943000000", "cashAndCashEquivalentsAtCarryingValue": "147000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "301000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "477000000", "capitalExpenditures": "161000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000000", "cashflowFromInvestment": "-161000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 3695000000, "cost_of_revenue": 2717000000, "gross_profit": 978000000, "ebit": 578000000, "ebitda": 707000000, "pretax_income": 451000000, "tax_provision": 99000000, "net_income": 352000000, "net_income_to_common": 352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137000000, "total_current_assets": 1101000000, "total_assets": 4873000000, "short_term_debt": 21000000, "long_term_debt": 1686000000, "total_debt": 1707000000, "total_liabilities": 2731000000, "total_equity": 2142000000, "shares_outstanding": 210400000, "goodwill_and_intangibles": 2867000000 }, "cash_flow": { "operating_cash_flow": 489000000, "capital_expenditure": 120000000, "free_cash_flow": 609000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158691, "ticker_id": 7997, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "578000000", "ebitda": "707000000", "netIncome": "352000000", "grossProfit": "978000000", "depreciation": "None", "totalRevenue": "3695000000", "costOfRevenue": "2717000000", "interestIncome": "33000000", "incomeBeforeTax": "451000000", "interestExpense": "98000000", "operatingIncome": "549000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "99000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "429000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2717000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129000000", "sellingGeneralAndAdministrative": "351000000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "1895000000", "inventory": "567000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4873000000", "longTermDebt": "1686000000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "972000000", "reportedCurrency": "USD", "retainedEarnings": "694000000", "totalLiabilities": "2731000000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "1101000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3772000000", "currentAccountsPayable": "319000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1794000000", "totalShareholderEquity": "2142000000", "capitalLeaseObligations": "93000000", "otherCurrentLiabilities": "194000000", "totalCurrentLiabilities": "539000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "2192000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "210400000", "intangibleAssetsExcludingGoodwill": "972000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-42000000", "operatingCashflow": "489000000", "capitalExpenditures": "120000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3695000000, "cost_of_revenue": 2717000000, "gross_profit": 978000000, "research_and_development": 45000000, "selling_general_admin": 351000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 578000000, "depreciation_amortisation": 129000000, "ebitda": 707000000, "interest_expense": 98000000, "interest_income": null, "other_non_operating": null, "pretax_income": 451000000, "tax_provision": 99000000, "effective_tax_rate": null, "net_income": 352000000, "net_income_continuing_ops": 352000000, "net_income_to_common": 352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137000000, "short_term_investments": null, "net_receivables": 350000000, "inventory": 567000000, "other_current_assets": null, "total_current_assets": 1101000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 972000000, "goodwill_and_intangibles": 2867000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3772000000, "total_assets": 4873000000, "short_term_debt": 21000000, "accounts_payable": 319000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539000000, "long_term_debt": 1686000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2192000000, "total_liabilities": 2731000000, "total_debt": 1707000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 694000000, "total_equity": 2142000000, "shares_outstanding": 210400000, "operating_cash_flow": 489000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -346000000, "free_cash_flow": 609000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "578000000", "ebitda": "707000000", "netIncome": "352000000", "grossProfit": "978000000", "depreciation": "None", "totalRevenue": "3695000000", "costOfRevenue": "2717000000", "interestIncome": "33000000", "incomeBeforeTax": "451000000", "interestExpense": "98000000", "operatingIncome": "549000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "99000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "429000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2717000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129000000", "sellingGeneralAndAdministrative": "351000000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "1895000000", "inventory": "567000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4873000000", "longTermDebt": "1686000000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "972000000", "reportedCurrency": "USD", "retainedEarnings": "694000000", "totalLiabilities": "2731000000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "1101000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3772000000", "currentAccountsPayable": "319000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1794000000", "totalShareholderEquity": "2142000000", "capitalLeaseObligations": "93000000", "otherCurrentLiabilities": "194000000", "totalCurrentLiabilities": "539000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "2192000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "210400000", "intangibleAssetsExcludingGoodwill": "972000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-42000000", "operatingCashflow": "489000000", "capitalExpenditures": "120000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 3756000000, "cost_of_revenue": 2731000000, "gross_profit": 942000000, "ebit": 512000000, "ebitda": 512000000, "pretax_income": 393000000, "tax_provision": -95000000, "net_income": 298000000, "net_income_to_common": 298000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115000000, "total_current_assets": 1041000000, "total_assets": 4829000000, "short_term_debt": 17000000, "long_term_debt": 1832000000, "total_debt": 1849000000, "total_liabilities": 2846000000, "total_equity": 1983000000, "shares_outstanding": 210000000, "goodwill_and_intangibles": 2896000000 }, "cash_flow": { "operating_cash_flow": 644000000, "capital_expenditure": 104000000, "free_cash_flow": 748000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158696, "ticker_id": 7997, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "512000000", "ebitda": "512000000", "netIncome": "298000000", "grossProfit": "942000000", "depreciation": "None", "totalRevenue": "3756000000", "costOfRevenue": "2731000000", "interestIncome": "29000000", "incomeBeforeTax": "393000000", "interestExpense": "119000000", "operatingIncome": "512000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-95000000", "reportedCurrency": "USD", "netInterestIncome": "-119000000", "nonInterestIncome": "None", "operatingExpenses": "430000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2731000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "403000000", "netIncomeFromContinuingOperations": "267000000" }, "balance": { "goodwill": "1895000000", "inventory": "524000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4829000000", "longTermDebt": "1832000000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1001000000", "reportedCurrency": "USD", "retainedEarnings": "537000000", "totalLiabilities": "2846000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3788000000", "currentAccountsPayable": "253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906000000", "totalShareholderEquity": "1983000000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "186000000", "totalCurrentLiabilities": "478000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "115000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1001000000", "cashAndCashEquivalentsAtCarryingValue": "115000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "198000000", "operatingCashflow": "644000000", "capitalExpenditures": "104000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457000000", "cashflowFromInvestment": "-110000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3756000000, "cost_of_revenue": 2731000000, "gross_profit": 942000000, "research_and_development": 44000000, "selling_general_admin": 403000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 512000000, "depreciation_amortisation": 124000000, "ebitda": 512000000, "interest_expense": 119000000, "interest_income": null, "other_non_operating": null, "pretax_income": 393000000, "tax_provision": -95000000, "effective_tax_rate": null, "net_income": 298000000, "net_income_continuing_ops": 267000000, "net_income_to_common": 298000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115000000, "short_term_investments": null, "net_receivables": 361000000, "inventory": 524000000, "other_current_assets": null, "total_current_assets": 1041000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 1001000000, "goodwill_and_intangibles": 2896000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3788000000, "total_assets": 4829000000, "short_term_debt": 17000000, "accounts_payable": 253000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478000000, "long_term_debt": 1832000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2368000000, "total_liabilities": 2846000000, "total_debt": 1849000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 537000000, "total_equity": 1983000000, "shares_outstanding": 210000000, "operating_cash_flow": 644000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -457000000, "free_cash_flow": 748000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "512000000", "ebitda": "512000000", "netIncome": "298000000", "grossProfit": "942000000", "depreciation": "None", "totalRevenue": "3756000000", "costOfRevenue": "2731000000", "interestIncome": "29000000", "incomeBeforeTax": "393000000", "interestExpense": "119000000", "operatingIncome": "512000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-95000000", "reportedCurrency": "USD", "netInterestIncome": "-119000000", "nonInterestIncome": "None", "operatingExpenses": "430000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2731000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "403000000", "netIncomeFromContinuingOperations": "267000000" }, "balance": { "goodwill": "1895000000", "inventory": "524000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4829000000", "longTermDebt": "1832000000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1001000000", "reportedCurrency": "USD", "retainedEarnings": "537000000", "totalLiabilities": "2846000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3788000000", "currentAccountsPayable": "253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906000000", "totalShareholderEquity": "1983000000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "186000000", "totalCurrentLiabilities": "478000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "115000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1001000000", "cashAndCashEquivalentsAtCarryingValue": "115000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "198000000", "operatingCashflow": "644000000", "capitalExpenditures": "104000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457000000", "cashflowFromInvestment": "-110000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 3817000000, "cost_of_revenue": 3041000000, "gross_profit": 776000000, "ebit": 416000000, "ebitda": 533000000, "pretax_income": 338000000, "tax_provision": 80000000, "net_income": 258000000, "net_income_to_common": 258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38000000, "total_current_assets": 1171000000, "total_assets": 4929000000, "short_term_debt": 39000000, "long_term_debt": 2066000000, "total_debt": 2105000000, "total_liabilities": 3061000000, "total_equity": 1868000000, "shares_outstanding": 209900000, "goodwill_and_intangibles": 2910000000 }, "cash_flow": { "operating_cash_flow": 219000000, "capital_expenditure": 128000000, "free_cash_flow": 347000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158701, "ticker_id": 7997, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "416000000", "ebitda": "533000000", "netIncome": "258000000", "grossProfit": "776000000", "depreciation": "None", "totalRevenue": "3817000000", "costOfRevenue": "3041000000", "interestIncome": "6000000", "incomeBeforeTax": "338000000", "interestExpense": "76000000", "operatingIncome": "414000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "80000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "362000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3041000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000000", "sellingGeneralAndAdministrative": "340000000", "netIncomeFromContinuingOperations": "258000000" }, "balance": { "goodwill": "1879000000", "inventory": "722000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4929000000", "longTermDebt": "2066000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1031000000", "reportedCurrency": "USD", "retainedEarnings": "431000000", "totalLiabilities": "3061000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1171000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "370000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758000000", "currentAccountsPayable": "298000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722000000", "shortLongTermDebtTotal": "2169000000", "totalShareholderEquity": "1868000000", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "145000000", "totalCurrentLiabilities": "496000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "2565000000", "cashAndShortTermInvestments": "38000000", "commonStockSharesOutstanding": "209900000", "intangibleAssetsExcludingGoodwill": "1031000000", "cashAndCashEquivalentsAtCarryingValue": "38000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-139000000", "operatingCashflow": "219000000", "capitalExpenditures": "128000000", "changeInReceivables": "-31000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-126000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3817000000, "cost_of_revenue": 3041000000, "gross_profit": 776000000, "research_and_development": 38000000, "selling_general_admin": 340000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416000000, "depreciation_amortisation": 117000000, "ebitda": 533000000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": 338000000, "tax_provision": 80000000, "effective_tax_rate": null, "net_income": 258000000, "net_income_continuing_ops": 258000000, "net_income_to_common": 258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38000000, "short_term_investments": null, "net_receivables": 370000000, "inventory": 722000000, "other_current_assets": null, "total_current_assets": 1171000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 1031000000, "goodwill_and_intangibles": 2910000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3758000000, "total_assets": 4929000000, "short_term_debt": 39000000, "accounts_payable": 298000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496000000, "long_term_debt": 2066000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2565000000, "total_liabilities": 3061000000, "total_debt": 2105000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 431000000, "total_equity": 1868000000, "shares_outstanding": 209900000, "operating_cash_flow": 219000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217000000, "free_cash_flow": 347000000, "net_change_in_cash": -126000000 }, "raw_data": { "income": { "ebit": "416000000", "ebitda": "533000000", "netIncome": "258000000", "grossProfit": "776000000", "depreciation": "None", "totalRevenue": "3817000000", "costOfRevenue": "3041000000", "interestIncome": "6000000", "incomeBeforeTax": "338000000", "interestExpense": "76000000", "operatingIncome": "414000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "80000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "362000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3041000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000000", "sellingGeneralAndAdministrative": "340000000", "netIncomeFromContinuingOperations": "258000000" }, "balance": { "goodwill": "1879000000", "inventory": "722000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4929000000", "longTermDebt": "2066000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1031000000", "reportedCurrency": "USD", "retainedEarnings": "431000000", "totalLiabilities": "3061000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1171000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "370000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758000000", "currentAccountsPayable": "298000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722000000", "shortLongTermDebtTotal": "2169000000", "totalShareholderEquity": "1868000000", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "145000000", "totalCurrentLiabilities": "496000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "2565000000", "cashAndShortTermInvestments": "38000000", "commonStockSharesOutstanding": "209900000", "intangibleAssetsExcludingGoodwill": "1031000000", "cashAndCashEquivalentsAtCarryingValue": "38000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-139000000", "operatingCashflow": "219000000", "capitalExpenditures": "128000000", "changeInReceivables": "-31000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-126000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 3556000000, "cost_of_revenue": 2745000000, "gross_profit": 811000000, "ebit": 474000000, "ebitda": 583000000, "pretax_income": 430000000, "tax_provision": 106000000, "net_income": 324000000, "net_income_to_common": 324000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164000000, "total_current_assets": 1104000000, "total_assets": 4812000000, "short_term_debt": 36000000, "long_term_debt": 2087000000, "total_debt": 2123000000, "total_liabilities": 3056000000, "total_equity": 1756000000, "shares_outstanding": 209800000, "goodwill_and_intangibles": 2940000000 }, "cash_flow": { "operating_cash_flow": 310000000, "capital_expenditure": 141000000, "free_cash_flow": 451000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158706, "ticker_id": 7997, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474000000", "ebitda": "583000000", "netIncome": "324000000", "grossProfit": "811000000", "depreciation": "None", "totalRevenue": "3556000000", "costOfRevenue": "2745000000", "interestIncome": "0", "incomeBeforeTax": "430000000", "interestExpense": "48000000", "operatingIncome": "478000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "106000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "333000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2745000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109000000", "sellingGeneralAndAdministrative": "320000000", "netIncomeFromContinuingOperations": "324000000" }, "balance": { "goodwill": "1879000000", "inventory": "583000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4812000000", "longTermDebt": "2087000000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1061000000", "reportedCurrency": "USD", "retainedEarnings": "365000000", "totalLiabilities": "3056000000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "1104000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3708000000", "currentAccountsPayable": "261000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "677000000", "shortLongTermDebtTotal": "2169000000", "totalShareholderEquity": "1756000000", "capitalLeaseObligations": "46000000", "otherCurrentLiabilities": "186000000", "totalCurrentLiabilities": "484000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "2572000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "209800000", "intangibleAssetsExcludingGoodwill": "1061000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-165000000", "operatingCashflow": "310000000", "capitalExpenditures": "141000000", "changeInReceivables": "-29000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317000000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-148000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3556000000, "cost_of_revenue": 2745000000, "gross_profit": 811000000, "research_and_development": 36000000, "selling_general_admin": 320000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474000000, "depreciation_amortisation": 109000000, "ebitda": 583000000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": 430000000, "tax_provision": 106000000, "effective_tax_rate": null, "net_income": 324000000, "net_income_continuing_ops": 324000000, "net_income_to_common": 324000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164000000, "short_term_investments": null, "net_receivables": 338000000, "inventory": 583000000, "other_current_assets": null, "total_current_assets": 1104000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 1061000000, "goodwill_and_intangibles": 2940000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3708000000, "total_assets": 4812000000, "short_term_debt": 36000000, "accounts_payable": 261000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484000000, "long_term_debt": 2087000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2572000000, "total_liabilities": 3056000000, "total_debt": 2123000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 365000000, "total_equity": 1756000000, "shares_outstanding": 209800000, "operating_cash_flow": 310000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317000000, "free_cash_flow": 451000000, "net_change_in_cash": -148000000 }, "raw_data": { "income": { "ebit": "474000000", "ebitda": "583000000", "netIncome": "324000000", "grossProfit": "811000000", "depreciation": "None", "totalRevenue": "3556000000", "costOfRevenue": "2745000000", "interestIncome": "0", "incomeBeforeTax": "430000000", "interestExpense": "48000000", "operatingIncome": "478000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "106000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "333000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2745000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109000000", "sellingGeneralAndAdministrative": "320000000", "netIncomeFromContinuingOperations": "324000000" }, "balance": { "goodwill": "1879000000", "inventory": "583000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4812000000", "longTermDebt": "2087000000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1061000000", "reportedCurrency": "USD", "retainedEarnings": "365000000", "totalLiabilities": "3056000000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "1104000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3708000000", "currentAccountsPayable": "261000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "677000000", "shortLongTermDebtTotal": "2169000000", "totalShareholderEquity": "1756000000", "capitalLeaseObligations": "46000000", "otherCurrentLiabilities": "186000000", "totalCurrentLiabilities": "484000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "2572000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "209800000", "intangibleAssetsExcludingGoodwill": "1061000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "324000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-165000000", "operatingCashflow": "310000000", "capitalExpenditures": "141000000", "changeInReceivables": "-29000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317000000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-148000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 3263000000, "cost_of_revenue": 2290000000, "gross_profit": 973000000, "ebit": 582000000, "ebitda": 681000000, "pretax_income": 516000000, "tax_provision": 153000000, "net_income": 363000000, "net_income_to_common": 363000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312000000, "total_current_assets": 1053000000, "total_assets": 4773000000, "short_term_debt": 38000000, "long_term_debt": 2208000000, "total_debt": 2246000000, "total_liabilities": 3158000000, "total_equity": 1615000000, "shares_outstanding": 204500000, "goodwill_and_intangibles": 2971000000 }, "cash_flow": { "operating_cash_flow": 319000000, "capital_expenditure": 143000000, "free_cash_flow": 462000000, "dividends_paid": 124000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158711, "ticker_id": 7997, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "582000000", "ebitda": "681000000", "netIncome": "363000000", "grossProfit": "973000000", "depreciation": "None", "totalRevenue": "3263000000", "costOfRevenue": "2290000000", "interestIncome": "0", "incomeBeforeTax": "516000000", "interestExpense": "70000000", "operatingIncome": "586000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "153000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "387000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2290000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "358000000", "netIncomeFromContinuingOperations": "363000000" }, "balance": { "goodwill": "1879000000", "inventory": "419000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4773000000", "longTermDebt": "2208000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1092000000", "reportedCurrency": "USD", "retainedEarnings": "233000000", "totalLiabilities": "3158000000", "otherCurrentAssets": "13000000", "totalCurrentAssets": "1053000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "309000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3720000000", "currentAccountsPayable": "226000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "612000000", "shortLongTermDebtTotal": "2297000000", "totalShareholderEquity": "1615000000", "capitalLeaseObligations": "51000000", "otherCurrentLiabilities": "168000000", "totalCurrentLiabilities": "432000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "2726000000", "cashAndShortTermInvestments": "312000000", "commonStockSharesOutstanding": "204500000", "intangibleAssetsExcludingGoodwill": "1092000000", "cashAndCashEquivalentsAtCarryingValue": "312000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363000000", "profitLoss": "None", "dividendPayout": "124000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "319000000", "capitalExpenditures": "143000000", "changeInReceivables": "-276000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "34000000", "cashflowFromInvestment": "-143000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "210000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3640000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3263000000, "cost_of_revenue": 2290000000, "gross_profit": 973000000, "research_and_development": 41000000, "selling_general_admin": 358000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 582000000, "depreciation_amortisation": 99000000, "ebitda": 681000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": 516000000, "tax_provision": 153000000, "effective_tax_rate": null, "net_income": 363000000, "net_income_continuing_ops": 363000000, "net_income_to_common": 363000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312000000, "short_term_investments": null, "net_receivables": 309000000, "inventory": 419000000, "other_current_assets": null, "total_current_assets": 1053000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 1092000000, "goodwill_and_intangibles": 2971000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3720000000, "total_assets": 4773000000, "short_term_debt": 38000000, "accounts_payable": 226000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432000000, "long_term_debt": 2208000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2726000000, "total_liabilities": 3158000000, "total_debt": 2246000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 233000000, "total_equity": 1615000000, "shares_outstanding": 204500000, "operating_cash_flow": 319000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143000000, "dividends_paid": 124000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34000000, "free_cash_flow": 462000000, "net_change_in_cash": 210000000 }, "raw_data": { "income": { "ebit": "582000000", "ebitda": "681000000", "netIncome": "363000000", "grossProfit": "973000000", "depreciation": "None", "totalRevenue": "3263000000", "costOfRevenue": "2290000000", "interestIncome": "0", "incomeBeforeTax": "516000000", "interestExpense": "70000000", "operatingIncome": "586000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "153000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "387000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2290000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "358000000", "netIncomeFromContinuingOperations": "363000000" }, "balance": { "goodwill": "1879000000", "inventory": "419000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4773000000", "longTermDebt": "2208000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1092000000", "reportedCurrency": "USD", "retainedEarnings": "233000000", "totalLiabilities": "3158000000", "otherCurrentAssets": "13000000", "totalCurrentAssets": "1053000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "309000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3720000000", "currentAccountsPayable": "226000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "612000000", "shortLongTermDebtTotal": "2297000000", "totalShareholderEquity": "1615000000", "capitalLeaseObligations": "51000000", "otherCurrentLiabilities": "168000000", "totalCurrentLiabilities": "432000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "2726000000", "cashAndShortTermInvestments": "312000000", "commonStockSharesOutstanding": "204500000", "intangibleAssetsExcludingGoodwill": "1092000000", "cashAndCashEquivalentsAtCarryingValue": "312000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363000000", "profitLoss": "None", "dividendPayout": "124000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "319000000", "capitalExpenditures": "143000000", "changeInReceivables": "-276000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "34000000", "cashflowFromInvestment": "-143000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "210000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3640000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 3032000000, "cost_of_revenue": 2152000000, "gross_profit": 880000000, "ebit": 510000000, "ebitda": 601000000, "pretax_income": 301000000, "tax_provision": 76000000, "net_income": 225000000, "net_income_to_common": 225000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102000000, "total_current_assets": 570000000, "total_assets": 4223000000, "short_term_debt": 29000000, "long_term_debt": 4204000000, "total_debt": 4233000000, "total_liabilities": 5041000000, "total_equity": -818000000, "shares_outstanding": 209700500, "goodwill_and_intangibles": 3002000000 }, "cash_flow": { "operating_cash_flow": 403000000, "capital_expenditure": 109000000, "free_cash_flow": 512000000, "dividends_paid": 124000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158716, "ticker_id": 7997, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "510000000", "ebitda": "601000000", "netIncome": "225000000", "grossProfit": "880000000", "depreciation": "None", "totalRevenue": "3032000000", "costOfRevenue": "2152000000", "interestIncome": "33000000", "incomeBeforeTax": "301000000", "interestExpense": "209000000", "operatingIncome": "510000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-209000000", "nonInterestIncome": "None", "operatingExpenses": "370000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2152000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91000000", "sellingGeneralAndAdministrative": "305000000", "netIncomeFromContinuingOperations": "225000000" }, "balance": { "goodwill": "1879000000", "inventory": "418000000", "commonStock": "-823000000", "currentDebt": "None", "investments": "None", "totalAssets": "4223000000", "longTermDebt": "4204000000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1123000000", "reportedCurrency": "USD", "retainedEarnings": "-823000000", "totalLiabilities": "5041000000", "otherCurrentAssets": "15000000", "totalCurrentAssets": "570000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3653000000", "currentAccountsPayable": "207000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579000000", "shortLongTermDebtTotal": "4268000000", "totalShareholderEquity": "-818000000", "capitalLeaseObligations": "35000000", "otherCurrentLiabilities": "142000000", "totalCurrentLiabilities": "378000000", "otherNonCurrentLiabilities": "19000000", "totalNonCurrentLiabilities": "4663000000", "cashAndShortTermInvestments": "102000000", "commonStockSharesOutstanding": "209700500", "intangibleAssetsExcludingGoodwill": "1123000000", "cashAndCashEquivalentsAtCarryingValue": "102000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225000000", "profitLoss": "None", "dividendPayout": "124000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "403000000", "capitalExpenditures": "109000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "-9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3032000000, "cost_of_revenue": 2152000000, "gross_profit": 880000000, "research_and_development": 33000000, "selling_general_admin": 305000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 510000000, "depreciation_amortisation": 91000000, "ebitda": 601000000, "interest_expense": 209000000, "interest_income": null, "other_non_operating": null, "pretax_income": 301000000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 225000000, "net_income_continuing_ops": 225000000, "net_income_to_common": 225000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102000000, "short_term_investments": null, "net_receivables": 35000000, "inventory": 418000000, "other_current_assets": null, "total_current_assets": 570000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 1123000000, "goodwill_and_intangibles": 3002000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3653000000, "total_assets": 4223000000, "short_term_debt": 29000000, "accounts_payable": 207000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378000000, "long_term_debt": 4204000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4663000000, "total_liabilities": 5041000000, "total_debt": 4233000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -823000000, "total_equity": -818000000, "shares_outstanding": 209700500, "operating_cash_flow": 403000000, "stock_based_compensation": -9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128000000, "dividends_paid": 124000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196000000, "free_cash_flow": 512000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "510000000", "ebitda": "601000000", "netIncome": "225000000", "grossProfit": "880000000", "depreciation": "None", "totalRevenue": "3032000000", "costOfRevenue": "2152000000", "interestIncome": "33000000", "incomeBeforeTax": "301000000", "interestExpense": "209000000", "operatingIncome": "510000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-209000000", "nonInterestIncome": "None", "operatingExpenses": "370000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2152000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91000000", "sellingGeneralAndAdministrative": "305000000", "netIncomeFromContinuingOperations": "225000000" }, "balance": { "goodwill": "1879000000", "inventory": "418000000", "commonStock": "-823000000", "currentDebt": "None", "investments": "None", "totalAssets": "4223000000", "longTermDebt": "4204000000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1123000000", "reportedCurrency": "USD", "retainedEarnings": "-823000000", "totalLiabilities": "5041000000", "otherCurrentAssets": "15000000", "totalCurrentAssets": "570000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3653000000", "currentAccountsPayable": "207000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579000000", "shortLongTermDebtTotal": "4268000000", "totalShareholderEquity": "-818000000", "capitalLeaseObligations": "35000000", "otherCurrentLiabilities": "142000000", "totalCurrentLiabilities": "378000000", "otherNonCurrentLiabilities": "19000000", "totalNonCurrentLiabilities": "4663000000", "cashAndShortTermInvestments": "102000000", "commonStockSharesOutstanding": "209700500", "intangibleAssetsExcludingGoodwill": "1123000000", "cashAndCashEquivalentsAtCarryingValue": "102000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "225000000", "profitLoss": "None", "dividendPayout": "124000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "403000000", "capitalExpenditures": "109000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "-9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 3142000000, "cost_of_revenue": 2310000000, "gross_profit": 832000000, "ebit": 564000000, "ebitda": 651000000, "pretax_income": 233000000, "tax_provision": 57000000, "net_income": 176000000, "net_income_to_common": 176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23000000, "total_current_assets": 516000000, "total_assets": 6421000000, "short_term_debt": 271000000, "long_term_debt": 5709000000, "total_debt": 5980000000, "total_liabilities": 7448000000, "total_equity": -1027000000, "shares_outstanding": 202751471, "goodwill_and_intangibles": 3034000000 }, "cash_flow": { "operating_cash_flow": 530000000, "capital_expenditure": 82000000, "free_cash_flow": 612000000, "dividends_paid": 124000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158721, "ticker_id": 7997, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "564000000", "ebitda": "651000000", "netIncome": "176000000", "grossProfit": "832000000", "depreciation": "None", "totalRevenue": "3142000000", "costOfRevenue": "2310000000", "interestIncome": "52000000", "incomeBeforeTax": "233000000", "interestExpense": "354000000", "operatingIncome": "513000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-280000000", "nonInterestIncome": "None", "operatingExpenses": "319000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2310000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "298000000", "netIncomeFromContinuingOperations": "176000000" }, "balance": { "goodwill": "1879000000", "inventory": "429000000", "commonStock": "-1034000000", "currentDebt": "None", "investments": "None", "totalAssets": "6421000000", "longTermDebt": "5709000000", "shortTermDebt": "271000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1155000000", "reportedCurrency": "USD", "retainedEarnings": "-1034000000", "totalLiabilities": "7448000000", "otherCurrentAssets": "6000000", "totalCurrentAssets": "516000000", "currentLongTermDebt": "271000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5905000000", "currentAccountsPayable": "404000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464000000", "shortLongTermDebtTotal": "5980000000", "totalShareholderEquity": "-1027000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "699000000", "totalCurrentLiabilities": "1385000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "6063000000", "cashAndShortTermInvestments": "23000000", "commonStockSharesOutstanding": "202751471", "intangibleAssetsExcludingGoodwill": "1155000000", "cashAndCashEquivalentsAtCarryingValue": "23000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176000000", "profitLoss": "None", "dividendPayout": "124000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-65000000", "operatingCashflow": "530000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24000000", "cashflowFromInvestment": "-554000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3142000000, "cost_of_revenue": 2310000000, "gross_profit": 832000000, "research_and_development": 29000000, "selling_general_admin": 298000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 564000000, "depreciation_amortisation": 87000000, "ebitda": 651000000, "interest_expense": 354000000, "interest_income": null, "other_non_operating": null, "pretax_income": 233000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 176000000, "net_income_continuing_ops": 176000000, "net_income_to_common": 176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23000000, "short_term_investments": null, "net_receivables": 58000000, "inventory": 429000000, "other_current_assets": null, "total_current_assets": 516000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 1155000000, "goodwill_and_intangibles": 3034000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5905000000, "total_assets": 6421000000, "short_term_debt": 271000000, "accounts_payable": 404000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1385000000, "long_term_debt": 5709000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6063000000, "total_liabilities": 7448000000, "total_debt": 5980000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034000000, "total_equity": -1027000000, "shares_outstanding": 202751471, "operating_cash_flow": 530000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -554000000, "dividends_paid": 124000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24000000, "free_cash_flow": 612000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "564000000", "ebitda": "651000000", "netIncome": "176000000", "grossProfit": "832000000", "depreciation": "None", "totalRevenue": "3142000000", "costOfRevenue": "2310000000", "interestIncome": "52000000", "incomeBeforeTax": "233000000", "interestExpense": "354000000", "operatingIncome": "513000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-280000000", "nonInterestIncome": "None", "operatingExpenses": "319000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2310000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "298000000", "netIncomeFromContinuingOperations": "176000000" }, "balance": { "goodwill": "1879000000", "inventory": "429000000", "commonStock": "-1034000000", "currentDebt": "None", "investments": "None", "totalAssets": "6421000000", "longTermDebt": "5709000000", "shortTermDebt": "271000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1155000000", "reportedCurrency": "USD", "retainedEarnings": "-1034000000", "totalLiabilities": "7448000000", "otherCurrentAssets": "6000000", "totalCurrentAssets": "516000000", "currentLongTermDebt": "271000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5905000000", "currentAccountsPayable": "404000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464000000", "shortLongTermDebtTotal": "5980000000", "totalShareholderEquity": "-1027000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "699000000", "totalCurrentLiabilities": "1385000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "6063000000", "cashAndShortTermInvestments": "23000000", "commonStockSharesOutstanding": "202751471", "intangibleAssetsExcludingGoodwill": "1155000000", "cashAndCashEquivalentsAtCarryingValue": "23000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176000000", "profitLoss": "None", "dividendPayout": "124000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-65000000", "operatingCashflow": "530000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24000000", "cashflowFromInvestment": "-554000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 877000000, "cost_of_revenue": 670000000, "gross_profit": 207000000, "ebit": 98000000, "ebitda": 131000000, "pretax_income": 77000000, "tax_provision": 18000000, "net_income": 59000000, "net_income_to_common": 59000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1105000000, "total_assets": 4930000000, "short_term_debt": 25000000, "long_term_debt": 1530000000, "total_debt": 1555000000, "total_liabilities": 2665000000, "total_equity": 2265000000, "shares_outstanding": 211800000, "goodwill_and_intangibles": 2832000000 }, "cash_flow": { "operating_cash_flow": 71000000, "capital_expenditure": 44000000, "free_cash_flow": 115000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158684, "ticker_id": 7997, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98000000", "ebitda": "131000000", "netIncome": "59000000", "grossProfit": "207000000", "depreciation": "None", "totalRevenue": "877000000", "costOfRevenue": "670000000", "interestIncome": "None", "incomeBeforeTax": "77000000", "interestExpense": "21000000", "operatingIncome": "98000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "59000000" }, "balance": { "goodwill": "1895000000", "inventory": "637000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4930000000", "longTermDebt": "1530000000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "937000000", "reportedCurrency": "USD", "retainedEarnings": "813000000", "totalLiabilities": "2665000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "1105000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3825000000", "currentAccountsPayable": "418000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1646000000", "totalShareholderEquity": "2265000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "143000000", "totalCurrentLiabilities": "616000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "2049000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "211800000", "intangibleAssetsExcludingGoodwill": "937000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "71000000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103000000", "cashflowFromInvestment": "-44000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 877000000, "cost_of_revenue": 670000000, "gross_profit": 207000000, "research_and_development": null, "selling_general_admin": 109000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98000000, "depreciation_amortisation": 33000000, "ebitda": 131000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 77000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 59000000, "net_income_continuing_ops": 59000000, "net_income_to_common": 59000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71000000, "short_term_investments": null, "net_receivables": 377000000, "inventory": 637000000, "other_current_assets": null, "total_current_assets": 1105000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 937000000, "goodwill_and_intangibles": 2832000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3825000000, "total_assets": 4930000000, "short_term_debt": 25000000, "accounts_payable": 418000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 616000000, "long_term_debt": 1530000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2049000000, "total_liabilities": 2665000000, "total_debt": 1555000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 813000000, "total_equity": 2265000000, "shares_outstanding": 211800000, "operating_cash_flow": 71000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103000000, "free_cash_flow": 115000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98000000", "ebitda": "131000000", "netIncome": "59000000", "grossProfit": "207000000", "depreciation": "None", "totalRevenue": "877000000", "costOfRevenue": "670000000", "interestIncome": "None", "incomeBeforeTax": "77000000", "interestExpense": "21000000", "operatingIncome": "98000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "59000000" }, "balance": { "goodwill": "1895000000", "inventory": "637000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4930000000", "longTermDebt": "1530000000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "937000000", "reportedCurrency": "USD", "retainedEarnings": "813000000", "totalLiabilities": "2665000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "1105000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3825000000", "currentAccountsPayable": "418000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1646000000", "totalShareholderEquity": "2265000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "143000000", "totalCurrentLiabilities": "616000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "2049000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "211800000", "intangibleAssetsExcludingGoodwill": "937000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "71000000", "capitalExpenditures": "44000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103000000", "cashflowFromInvestment": "-44000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 1034000000, "cost_of_revenue": 768000000, "gross_profit": 266000000, "ebit": 175000000, "ebitda": 211000000, "pretax_income": 153000000, "tax_provision": 35000000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 1116000000, "total_assets": 4936000000, "short_term_debt": 23000000, "long_term_debt": 1580000000, "total_debt": 1603000000, "total_liabilities": 2683000000, "total_equity": 2253000000, "shares_outstanding": 210600000, "goodwill_and_intangibles": 2838000000 }, "cash_flow": { "operating_cash_flow": 237000000, "capital_expenditure": 37000000, "free_cash_flow": 274000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158685, "ticker_id": 7997, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175000000", "ebitda": "211000000", "netIncome": "118000000", "grossProfit": "266000000", "depreciation": "None", "totalRevenue": "1034000000", "costOfRevenue": "768000000", "interestIncome": "None", "incomeBeforeTax": "153000000", "interestExpense": "22000000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "90000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "768000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "117000000" }, "balance": { "goodwill": "1895000000", "inventory": "584000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4936000000", "longTermDebt": "1580000000", "shortTermDebt": "23000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "943000000", "reportedCurrency": "USD", "retainedEarnings": "802000000", "totalLiabilities": "2683000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "1116000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3820000000", "currentAccountsPayable": "387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1765000000", "totalShareholderEquity": "2253000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "167000000", "totalCurrentLiabilities": "577000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "2106000000", "cashAndShortTermInvestments": "147000000", "commonStockSharesOutstanding": "210600000", "intangibleAssetsExcludingGoodwill": "943000000", "cashAndCashEquivalentsAtCarryingValue": "147000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "237000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1034000000, "cost_of_revenue": 768000000, "gross_profit": 266000000, "research_and_development": null, "selling_general_admin": 82000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175000000, "depreciation_amortisation": 36000000, "ebitda": 211000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 153000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 118000000, "net_income_continuing_ops": 117000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147000000, "short_term_investments": null, "net_receivables": 365000000, "inventory": 584000000, "other_current_assets": null, "total_current_assets": 1116000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 943000000, "goodwill_and_intangibles": 2838000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3820000000, "total_assets": 4936000000, "short_term_debt": 23000000, "accounts_payable": 387000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577000000, "long_term_debt": 1580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2106000000, "total_liabilities": 2683000000, "total_debt": 1603000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 802000000, "total_equity": 2253000000, "shares_outstanding": 210600000, "operating_cash_flow": 237000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106000000, "free_cash_flow": 274000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175000000", "ebitda": "211000000", "netIncome": "118000000", "grossProfit": "266000000", "depreciation": "None", "totalRevenue": "1034000000", "costOfRevenue": "768000000", "interestIncome": "None", "incomeBeforeTax": "153000000", "interestExpense": "22000000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "90000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "768000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "117000000" }, "balance": { "goodwill": "1895000000", "inventory": "584000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4936000000", "longTermDebt": "1580000000", "shortTermDebt": "23000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "943000000", "reportedCurrency": "USD", "retainedEarnings": "802000000", "totalLiabilities": "2683000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "1116000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3820000000", "currentAccountsPayable": "387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1765000000", "totalShareholderEquity": "2253000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "167000000", "totalCurrentLiabilities": "577000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "2106000000", "cashAndShortTermInvestments": "147000000", "commonStockSharesOutstanding": "210600000", "intangibleAssetsExcludingGoodwill": "943000000", "cashAndCashEquivalentsAtCarryingValue": "147000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "237000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 931000000, "cost_of_revenue": 698000000, "gross_profit": 233000000, "ebit": 123000000, "ebitda": 157000000, "pretax_income": 102000000, "tax_provision": 23000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53000000, "total_current_assets": 1084000000, "total_assets": 4896000000, "short_term_debt": 39000000, "long_term_debt": 1613000000, "total_debt": 1652000000, "total_liabilities": 2716000000, "total_equity": 2180000000, "shares_outstanding": 210400000, "goodwill_and_intangibles": 2846000000 }, "cash_flow": { "operating_cash_flow": 93000000, "capital_expenditure": 45000000, "free_cash_flow": 138000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158687, "ticker_id": 7997, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123000000", "ebitda": "157000000", "netIncome": "79000000", "grossProfit": "233000000", "depreciation": "None", "totalRevenue": "931000000", "costOfRevenue": "698000000", "interestIncome": "None", "incomeBeforeTax": "102000000", "interestExpense": "21000000", "operatingIncome": "123000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "698000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "79000000" }, "balance": { "goodwill": "1895000000", "inventory": "639000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4896000000", "longTermDebt": "1613000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "951000000", "reportedCurrency": "USD", "retainedEarnings": "733000000", "totalLiabilities": "2716000000", "otherCurrentAssets": "27000000", "totalCurrentAssets": "1084000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3812000000", "currentAccountsPayable": "364000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1824000000", "totalShareholderEquity": "2180000000", "capitalLeaseObligations": "109000000", "otherCurrentLiabilities": "155000000", "totalCurrentLiabilities": "559000000", "otherNonCurrentLiabilities": "94000000", "totalNonCurrentLiabilities": "2157000000", "cashAndShortTermInvestments": "53000000", "commonStockSharesOutstanding": "210400000", "intangibleAssetsExcludingGoodwill": "951000000", "cashAndCashEquivalentsAtCarryingValue": "53000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "93000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 931000000, "cost_of_revenue": 698000000, "gross_profit": 233000000, "research_and_development": null, "selling_general_admin": 99000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123000000, "depreciation_amortisation": 34000000, "ebitda": 157000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 102000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 79000000, "net_income_continuing_ops": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53000000, "short_term_investments": null, "net_receivables": 365000000, "inventory": 639000000, "other_current_assets": null, "total_current_assets": 1084000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 951000000, "goodwill_and_intangibles": 2846000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3812000000, "total_assets": 4896000000, "short_term_debt": 39000000, "accounts_payable": 364000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 559000000, "long_term_debt": 1613000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2157000000, "total_liabilities": 2716000000, "total_debt": 1652000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 733000000, "total_equity": 2180000000, "shares_outstanding": 210400000, "operating_cash_flow": 93000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52000000, "free_cash_flow": 138000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123000000", "ebitda": "157000000", "netIncome": "79000000", "grossProfit": "233000000", "depreciation": "None", "totalRevenue": "931000000", "costOfRevenue": "698000000", "interestIncome": "None", "incomeBeforeTax": "102000000", "interestExpense": "21000000", "operatingIncome": "123000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "698000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "79000000" }, "balance": { "goodwill": "1895000000", "inventory": "639000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4896000000", "longTermDebt": "1613000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "951000000", "reportedCurrency": "USD", "retainedEarnings": "733000000", "totalLiabilities": "2716000000", "otherCurrentAssets": "27000000", "totalCurrentAssets": "1084000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3812000000", "currentAccountsPayable": "364000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1824000000", "totalShareholderEquity": "2180000000", "capitalLeaseObligations": "109000000", "otherCurrentLiabilities": "155000000", "totalCurrentLiabilities": "559000000", "otherNonCurrentLiabilities": "94000000", "totalNonCurrentLiabilities": "2157000000", "cashAndShortTermInvestments": "53000000", "commonStockSharesOutstanding": "210400000", "intangibleAssetsExcludingGoodwill": "951000000", "cashAndCashEquivalentsAtCarryingValue": "53000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "93000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 938000000, "cost_of_revenue": 712000000, "gross_profit": 226000000, "ebit": 118000000, "ebitda": 151000000, "pretax_income": 96000000, "tax_provision": 23000000, "net_income": 73000000, "net_income_to_common": 73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57000000, "total_current_assets": 1063000000, "total_assets": 4861000000, "short_term_debt": 39000000, "long_term_debt": 1617000000, "total_debt": 1656000000, "total_liabilities": 2713000000, "total_equity": 2148000000, "shares_outstanding": 210300000, "goodwill_and_intangibles": 2853000000 }, "cash_flow": { "operating_cash_flow": 91000000, "capital_expenditure": 40000000, "free_cash_flow": 131000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158688, "ticker_id": 7997, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118000000", "ebitda": "151000000", "netIncome": "73000000", "grossProfit": "226000000", "depreciation": "None", "totalRevenue": "938000000", "costOfRevenue": "712000000", "interestIncome": "None", "incomeBeforeTax": "96000000", "interestExpense": "22000000", "operatingIncome": "118000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "108000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "712000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "73000000" }, "balance": { "goodwill": "1895000000", "inventory": "630000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4861000000", "longTermDebt": "1617000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "958000000", "reportedCurrency": "USD", "retainedEarnings": "702000000", "totalLiabilities": "2713000000", "otherCurrentAssets": "32000000", "totalCurrentAssets": "1063000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3798000000", "currentAccountsPayable": "393000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1737000000", "totalShareholderEquity": "2148000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "142000000", "totalCurrentLiabilities": "575000000", "otherNonCurrentLiabilities": "90000000", "totalNonCurrentLiabilities": "2138000000", "cashAndShortTermInvestments": "57000000", "commonStockSharesOutstanding": "210300000", "intangibleAssetsExcludingGoodwill": "958000000", "cashAndCashEquivalentsAtCarryingValue": "57000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "91000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 938000000, "cost_of_revenue": 712000000, "gross_profit": 226000000, "research_and_development": null, "selling_general_admin": 96000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118000000, "depreciation_amortisation": 33000000, "ebitda": 151000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 96000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 73000000, "net_income_continuing_ops": 73000000, "net_income_to_common": 73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57000000, "short_term_investments": null, "net_receivables": 344000000, "inventory": 630000000, "other_current_assets": null, "total_current_assets": 1063000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 958000000, "goodwill_and_intangibles": 2853000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3798000000, "total_assets": 4861000000, "short_term_debt": 39000000, "accounts_payable": 393000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 575000000, "long_term_debt": 1617000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2138000000, "total_liabilities": 2713000000, "total_debt": 1656000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 702000000, "total_equity": 2148000000, "shares_outstanding": 210300000, "operating_cash_flow": 91000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52000000, "free_cash_flow": 131000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118000000", "ebitda": "151000000", "netIncome": "73000000", "grossProfit": "226000000", "depreciation": "None", "totalRevenue": "938000000", "costOfRevenue": "712000000", "interestIncome": "None", "incomeBeforeTax": "96000000", "interestExpense": "22000000", "operatingIncome": "118000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "108000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "712000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "73000000" }, "balance": { "goodwill": "1895000000", "inventory": "630000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4861000000", "longTermDebt": "1617000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "958000000", "reportedCurrency": "USD", "retainedEarnings": "702000000", "totalLiabilities": "2713000000", "otherCurrentAssets": "32000000", "totalCurrentAssets": "1063000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3798000000", "currentAccountsPayable": "393000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1737000000", "totalShareholderEquity": "2148000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "142000000", "totalCurrentLiabilities": "575000000", "otherNonCurrentLiabilities": "90000000", "totalNonCurrentLiabilities": "2138000000", "cashAndShortTermInvestments": "57000000", "commonStockSharesOutstanding": "210300000", "intangibleAssetsExcludingGoodwill": "958000000", "cashAndCashEquivalentsAtCarryingValue": "57000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "91000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 818000000, "cost_of_revenue": 629000000, "gross_profit": 189000000, "ebit": 63000000, "ebitda": 95000000, "pretax_income": 42000000, "tax_provision": 11000000, "net_income": 31000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58000000, "total_current_assets": 1050000000, "total_assets": 4839000000, "short_term_debt": 38000000, "long_term_debt": 1621000000, "total_debt": 1659000000, "total_liabilities": 2717000000, "total_equity": 2122000000, "shares_outstanding": 210300000, "goodwill_and_intangibles": 2860000000 }, "cash_flow": { "operating_cash_flow": 56000000, "capital_expenditure": 39000000, "free_cash_flow": 95000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158689, "ticker_id": 7997, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63000000", "ebitda": "95000000", "netIncome": "31000000", "grossProfit": "189000000", "depreciation": "None", "totalRevenue": "818000000", "costOfRevenue": "629000000", "interestIncome": "None", "incomeBeforeTax": "42000000", "interestExpense": "21000000", "operatingIncome": "76000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "113000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "1895000000", "inventory": "632000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4839000000", "longTermDebt": "1621000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "965000000", "reportedCurrency": "USD", "retainedEarnings": "676000000", "totalLiabilities": "2717000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "1050000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "326000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3789000000", "currentAccountsPayable": "370000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1740000000", "totalShareholderEquity": "2122000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "155000000", "totalCurrentLiabilities": "584000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "2133000000", "cashAndShortTermInvestments": "58000000", "commonStockSharesOutstanding": "210300000", "intangibleAssetsExcludingGoodwill": "965000000", "cashAndCashEquivalentsAtCarryingValue": "58000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-66000000", "operatingCashflow": "56000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 818000000, "cost_of_revenue": 629000000, "gross_profit": 189000000, "research_and_development": null, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63000000, "depreciation_amortisation": 32000000, "ebitda": 95000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 42000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 31000000, "net_income_continuing_ops": 31000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58000000, "short_term_investments": null, "net_receivables": 326000000, "inventory": 632000000, "other_current_assets": null, "total_current_assets": 1050000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 965000000, "goodwill_and_intangibles": 2860000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3789000000, "total_assets": 4839000000, "short_term_debt": 38000000, "accounts_payable": 370000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 584000000, "long_term_debt": 1621000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2133000000, "total_liabilities": 2717000000, "total_debt": 1659000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 676000000, "total_equity": 2122000000, "shares_outstanding": 210300000, "operating_cash_flow": 56000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96000000, "free_cash_flow": 95000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63000000", "ebitda": "95000000", "netIncome": "31000000", "grossProfit": "189000000", "depreciation": "None", "totalRevenue": "818000000", "costOfRevenue": "629000000", "interestIncome": "None", "incomeBeforeTax": "42000000", "interestExpense": "21000000", "operatingIncome": "76000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "113000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "1895000000", "inventory": "632000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4839000000", "longTermDebt": "1621000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "965000000", "reportedCurrency": "USD", "retainedEarnings": "676000000", "totalLiabilities": "2717000000", "otherCurrentAssets": "34000000", "totalCurrentAssets": "1050000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "326000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3789000000", "currentAccountsPayable": "370000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1740000000", "totalShareholderEquity": "2122000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "155000000", "totalCurrentLiabilities": "584000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "2133000000", "cashAndShortTermInvestments": "58000000", "commonStockSharesOutstanding": "210300000", "intangibleAssetsExcludingGoodwill": "965000000", "cashAndCashEquivalentsAtCarryingValue": "58000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-66000000", "operatingCashflow": "56000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 1020000000, "cost_of_revenue": 740000000, "gross_profit": 280000000, "ebit": 209000000, "ebitda": 242000000, "pretax_income": 158000000, "tax_provision": 37000000, "net_income": 121000000, "net_income_to_common": 121000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137000000, "total_current_assets": 1101000000, "total_assets": 4873000000, "short_term_debt": 20000000, "long_term_debt": 1686000000, "total_debt": 1706000000, "total_liabilities": 2731000000, "total_equity": 2142000000, "shares_outstanding": 210900000, "goodwill_and_intangibles": 2867000000 }, "cash_flow": { "operating_cash_flow": 182000000, "capital_expenditure": 41000000, "free_cash_flow": 223000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158690, "ticker_id": 7997, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209000000", "ebitda": "242000000", "netIncome": "121000000", "grossProfit": "280000000", "depreciation": "None", "totalRevenue": "1020000000", "costOfRevenue": "740000000", "interestIncome": "None", "incomeBeforeTax": "158000000", "interestExpense": "22000000", "operatingIncome": "180000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "37000000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "740000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "121000000" }, "balance": { "goodwill": "1895000000", "inventory": "567000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4873000000", "longTermDebt": "1686000000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "972000000", "reportedCurrency": "USD", "retainedEarnings": "694000000", "totalLiabilities": "2731000000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "1101000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3772000000", "currentAccountsPayable": "319000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1779000000", "totalShareholderEquity": "2142000000", "capitalLeaseObligations": "93000000", "otherCurrentLiabilities": "195000000", "totalCurrentLiabilities": "539000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "2192000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "210900000", "intangibleAssetsExcludingGoodwill": "972000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "58000000", "operatingCashflow": "182000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020000000, "cost_of_revenue": 740000000, "gross_profit": 280000000, "research_and_development": 45000000, "selling_general_admin": 22000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209000000, "depreciation_amortisation": 33000000, "ebitda": 242000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 158000000, "tax_provision": 37000000, "effective_tax_rate": null, "net_income": 121000000, "net_income_continuing_ops": 121000000, "net_income_to_common": 121000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137000000, "short_term_investments": null, "net_receivables": 350000000, "inventory": 567000000, "other_current_assets": null, "total_current_assets": 1101000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 972000000, "goodwill_and_intangibles": 2867000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3772000000, "total_assets": 4873000000, "short_term_debt": 20000000, "accounts_payable": 319000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539000000, "long_term_debt": 1686000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2192000000, "total_liabilities": 2731000000, "total_debt": 1706000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 694000000, "total_equity": 2142000000, "shares_outstanding": 210900000, "operating_cash_flow": 182000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99000000, "free_cash_flow": 223000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209000000", "ebitda": "242000000", "netIncome": "121000000", "grossProfit": "280000000", "depreciation": "None", "totalRevenue": "1020000000", "costOfRevenue": "740000000", "interestIncome": "None", "incomeBeforeTax": "158000000", "interestExpense": "22000000", "operatingIncome": "180000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "37000000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "740000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "121000000" }, "balance": { "goodwill": "1895000000", "inventory": "567000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4873000000", "longTermDebt": "1686000000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "972000000", "reportedCurrency": "USD", "retainedEarnings": "694000000", "totalLiabilities": "2731000000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "1101000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3772000000", "currentAccountsPayable": "319000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1779000000", "totalShareholderEquity": "2142000000", "capitalLeaseObligations": "93000000", "otherCurrentLiabilities": "195000000", "totalCurrentLiabilities": "539000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "2192000000", "cashAndShortTermInvestments": "137000000", "commonStockSharesOutstanding": "210900000", "intangibleAssetsExcludingGoodwill": "972000000", "cashAndCashEquivalentsAtCarryingValue": "137000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "58000000", "operatingCashflow": "182000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 910000000, "cost_of_revenue": 671000000, "gross_profit": 239000000, "ebit": 138000000, "ebitda": 171000000, "pretax_income": 113000000, "tax_provision": 27000000, "net_income": 86000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96000000, "total_current_assets": 1105000000, "total_assets": 4843000000, "short_term_debt": 19000000, "long_term_debt": 1735000000, "total_debt": 1754000000, "total_liabilities": 2778000000, "total_equity": 2065000000, "shares_outstanding": 210300000, "goodwill_and_intangibles": 2875000000 }, "cash_flow": { "operating_cash_flow": 124000000, "capital_expenditure": 31000000, "free_cash_flow": 155000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158692, "ticker_id": 7997, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138000000", "ebitda": "171000000", "netIncome": "86000000", "grossProfit": "239000000", "depreciation": "None", "totalRevenue": "910000000", "costOfRevenue": "671000000", "interestIncome": "None", "incomeBeforeTax": "113000000", "interestExpense": "25000000", "operatingIncome": "138000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "671000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "101000000", "netIncomeFromContinuingOperations": "86000000" }, "balance": { "goodwill": "1895000000", "inventory": "624000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4843000000", "longTermDebt": "1735000000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "980000000", "reportedCurrency": "USD", "retainedEarnings": "622000000", "totalLiabilities": "2778000000", "otherCurrentAssets": "37000000", "totalCurrentAssets": "1105000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3738000000", "currentAccountsPayable": "363000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1813000000", "totalShareholderEquity": "2065000000", "capitalLeaseObligations": "78000000", "otherCurrentLiabilities": "160000000", "totalCurrentLiabilities": "543000000", "otherNonCurrentLiabilities": "81000000", "totalNonCurrentLiabilities": "2235000000", "cashAndShortTermInvestments": "96000000", "commonStockSharesOutstanding": "210300000", "intangibleAssetsExcludingGoodwill": "980000000", "cashAndCashEquivalentsAtCarryingValue": "96000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "124000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 910000000, "cost_of_revenue": 671000000, "gross_profit": 239000000, "research_and_development": null, "selling_general_admin": 101000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138000000, "depreciation_amortisation": 33000000, "ebitda": 171000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 113000000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 86000000, "net_income_continuing_ops": 86000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96000000, "short_term_investments": null, "net_receivables": 348000000, "inventory": 624000000, "other_current_assets": null, "total_current_assets": 1105000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 980000000, "goodwill_and_intangibles": 2875000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3738000000, "total_assets": 4843000000, "short_term_debt": 19000000, "accounts_payable": 363000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 543000000, "long_term_debt": 1735000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2235000000, "total_liabilities": 2778000000, "total_debt": 1754000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 622000000, "total_equity": 2065000000, "shares_outstanding": 210300000, "operating_cash_flow": 124000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98000000, "free_cash_flow": 155000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138000000", "ebitda": "171000000", "netIncome": "86000000", "grossProfit": "239000000", "depreciation": "None", "totalRevenue": "910000000", "costOfRevenue": "671000000", "interestIncome": "None", "incomeBeforeTax": "113000000", "interestExpense": "25000000", "operatingIncome": "138000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "671000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "101000000", "netIncomeFromContinuingOperations": "86000000" }, "balance": { "goodwill": "1895000000", "inventory": "624000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4843000000", "longTermDebt": "1735000000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "980000000", "reportedCurrency": "USD", "retainedEarnings": "622000000", "totalLiabilities": "2778000000", "otherCurrentAssets": "37000000", "totalCurrentAssets": "1105000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3738000000", "currentAccountsPayable": "363000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1813000000", "totalShareholderEquity": "2065000000", "capitalLeaseObligations": "78000000", "otherCurrentLiabilities": "160000000", "totalCurrentLiabilities": "543000000", "otherNonCurrentLiabilities": "81000000", "totalNonCurrentLiabilities": "2235000000", "cashAndShortTermInvestments": "96000000", "commonStockSharesOutstanding": "210300000", "intangibleAssetsExcludingGoodwill": "980000000", "cashAndCashEquivalentsAtCarryingValue": "96000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "124000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 930000000, "cost_of_revenue": 674000000, "gross_profit": 256000000, "ebit": 140000000, "ebitda": 171000000, "pretax_income": 115000000, "tax_provision": 18000000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101000000, "total_current_assets": 1113000000, "total_assets": 4865000000, "short_term_debt": 19000000, "long_term_debt": 1784000000, "total_debt": 1803000000, "total_liabilities": 2825000000, "total_equity": 2040000000, "shares_outstanding": 210200000, "goodwill_and_intangibles": 2882000000 }, "cash_flow": { "operating_cash_flow": 84000000, "capital_expenditure": 19000000, "free_cash_flow": 103000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158693, "ticker_id": 7997, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140000000", "ebitda": "171000000", "netIncome": "97000000", "grossProfit": "256000000", "depreciation": "None", "totalRevenue": "930000000", "costOfRevenue": "674000000", "interestIncome": "None", "incomeBeforeTax": "115000000", "interestExpense": "25000000", "operatingIncome": "140000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "116000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "1895000000", "inventory": "584000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4865000000", "longTermDebt": "1784000000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "987000000", "reportedCurrency": "USD", "retainedEarnings": "585000000", "totalLiabilities": "2825000000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "1113000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26000000", "currentNetReceivables": "383000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752000000", "currentAccountsPayable": "339000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1866000000", "totalShareholderEquity": "2040000000", "capitalLeaseObligations": "82000000", "otherCurrentLiabilities": "164000000", "totalCurrentLiabilities": "523000000", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "2302000000", "cashAndShortTermInvestments": "101000000", "commonStockSharesOutstanding": "210200000", "intangibleAssetsExcludingGoodwill": "987000000", "cashAndCashEquivalentsAtCarryingValue": "101000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "84000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99000000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 930000000, "cost_of_revenue": 674000000, "gross_profit": 256000000, "research_and_development": null, "selling_general_admin": 116000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140000000, "depreciation_amortisation": 31000000, "ebitda": 171000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 115000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101000000, "short_term_investments": 26000000, "net_receivables": 383000000, "inventory": 584000000, "other_current_assets": null, "total_current_assets": 1113000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 987000000, "goodwill_and_intangibles": 2882000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3752000000, "total_assets": 4865000000, "short_term_debt": 19000000, "accounts_payable": 339000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523000000, "long_term_debt": 1784000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2302000000, "total_liabilities": 2825000000, "total_debt": 1803000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 585000000, "total_equity": 2040000000, "shares_outstanding": 210200000, "operating_cash_flow": 84000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99000000, "free_cash_flow": 103000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140000000", "ebitda": "171000000", "netIncome": "97000000", "grossProfit": "256000000", "depreciation": "None", "totalRevenue": "930000000", "costOfRevenue": "674000000", "interestIncome": "None", "incomeBeforeTax": "115000000", "interestExpense": "25000000", "operatingIncome": "140000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "116000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "1895000000", "inventory": "584000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4865000000", "longTermDebt": "1784000000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "987000000", "reportedCurrency": "USD", "retainedEarnings": "585000000", "totalLiabilities": "2825000000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "1113000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26000000", "currentNetReceivables": "383000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752000000", "currentAccountsPayable": "339000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1866000000", "totalShareholderEquity": "2040000000", "capitalLeaseObligations": "82000000", "otherCurrentLiabilities": "164000000", "totalCurrentLiabilities": "523000000", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "2302000000", "cashAndShortTermInvestments": "101000000", "commonStockSharesOutstanding": "210200000", "intangibleAssetsExcludingGoodwill": "987000000", "cashAndCashEquivalentsAtCarryingValue": "101000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "84000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99000000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 833000000, "cost_of_revenue": 632000000, "gross_profit": 201000000, "ebit": 90000000, "ebitda": 122000000, "pretax_income": 65000000, "tax_provision": 16000000, "net_income": 49000000, "net_income_to_common": 49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135000000, "total_current_assets": 1091000000, "total_assets": 4858000000, "short_term_debt": 18000000, "long_term_debt": 1833000000, "total_debt": 1851000000, "total_liabilities": 2869000000, "total_equity": 1989000000, "shares_outstanding": 210100000, "goodwill_and_intangibles": 2889000000 }, "cash_flow": { "operating_cash_flow": 99000000, "capital_expenditure": 29000000, "free_cash_flow": 128000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158694, "ticker_id": 7997, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90000000", "ebitda": "122000000", "netIncome": "49000000", "grossProfit": "201000000", "depreciation": "None", "totalRevenue": "833000000", "costOfRevenue": "632000000", "interestIncome": "None", "incomeBeforeTax": "65000000", "interestExpense": "25000000", "operatingIncome": "90000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "111000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "1895000000", "inventory": "570000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4858000000", "longTermDebt": "1833000000", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "994000000", "reportedCurrency": "USD", "retainedEarnings": "537000000", "totalLiabilities": "2869000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1091000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26000000", "currentNetReceivables": "345000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3767000000", "currentAccountsPayable": "320000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1919000000", "totalShareholderEquity": "1989000000", "capitalLeaseObligations": "86000000", "otherCurrentLiabilities": "142000000", "totalCurrentLiabilities": "517000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "2352000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "210100000", "intangibleAssetsExcludingGoodwill": "994000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-45000000", "operatingCashflow": "99000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 833000000, "cost_of_revenue": 632000000, "gross_profit": 201000000, "research_and_development": null, "selling_general_admin": 111000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90000000, "depreciation_amortisation": 32000000, "ebitda": 122000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 65000000, "tax_provision": 16000000, "effective_tax_rate": null, "net_income": 49000000, "net_income_continuing_ops": 49000000, "net_income_to_common": 49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135000000, "short_term_investments": 26000000, "net_receivables": 345000000, "inventory": 570000000, "other_current_assets": null, "total_current_assets": 1091000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 994000000, "goodwill_and_intangibles": 2889000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3767000000, "total_assets": 4858000000, "short_term_debt": 18000000, "accounts_payable": 320000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517000000, "long_term_debt": 1833000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2352000000, "total_liabilities": 2869000000, "total_debt": 1851000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 537000000, "total_equity": 1989000000, "shares_outstanding": 210100000, "operating_cash_flow": 99000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50000000, "free_cash_flow": 128000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90000000", "ebitda": "122000000", "netIncome": "49000000", "grossProfit": "201000000", "depreciation": "None", "totalRevenue": "833000000", "costOfRevenue": "632000000", "interestIncome": "None", "incomeBeforeTax": "65000000", "interestExpense": "25000000", "operatingIncome": "90000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "111000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "1895000000", "inventory": "570000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4858000000", "longTermDebt": "1833000000", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "994000000", "reportedCurrency": "USD", "retainedEarnings": "537000000", "totalLiabilities": "2869000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1091000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "26000000", "currentNetReceivables": "345000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3767000000", "currentAccountsPayable": "320000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1919000000", "totalShareholderEquity": "1989000000", "capitalLeaseObligations": "86000000", "otherCurrentLiabilities": "142000000", "totalCurrentLiabilities": "517000000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "2352000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "210100000", "intangibleAssetsExcludingGoodwill": "994000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-45000000", "operatingCashflow": "99000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 1006000000, "cost_of_revenue": 697000000, "gross_profit": 309000000, "ebit": 231000000, "ebitda": 263000000, "pretax_income": 178000000, "tax_provision": 41000000, "net_income": 137000000, "net_income_to_common": 137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115000000, "total_current_assets": 1041000000, "total_assets": 4829000000, "short_term_debt": 17000000, "long_term_debt": 1832000000, "total_debt": 1849000000, "total_liabilities": 2846000000, "total_equity": 1983000000, "shares_outstanding": 210000000, "goodwill_and_intangibles": 2896000000 }, "cash_flow": { "operating_cash_flow": 221000000, "capital_expenditure": 27000000, "free_cash_flow": 248000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158695, "ticker_id": 7997, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231000000", "ebitda": "263000000", "netIncome": "137000000", "grossProfit": "309000000", "depreciation": "None", "totalRevenue": "1006000000", "costOfRevenue": "697000000", "interestIncome": "None", "incomeBeforeTax": "178000000", "interestExpense": "28000000", "operatingIncome": "206000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "137000000" }, "balance": { "goodwill": "1895000000", "inventory": "524000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4829000000", "longTermDebt": "1832000000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1001000000", "reportedCurrency": "USD", "retainedEarnings": "537000000", "totalLiabilities": "2846000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3788000000", "currentAccountsPayable": "253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906000000", "totalShareholderEquity": "1983000000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "186000000", "totalCurrentLiabilities": "478000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "115000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1001000000", "cashAndCashEquivalentsAtCarryingValue": "115000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "221000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197000000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1006000000, "cost_of_revenue": 697000000, "gross_profit": 309000000, "research_and_development": 44000000, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231000000, "depreciation_amortisation": 32000000, "ebitda": 263000000, "interest_expense": 28000000, "interest_income": null, "other_non_operating": null, "pretax_income": 178000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 137000000, "net_income_continuing_ops": 137000000, "net_income_to_common": 137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115000000, "short_term_investments": null, "net_receivables": 361000000, "inventory": 524000000, "other_current_assets": null, "total_current_assets": 1041000000, "net_ppe": null, "goodwill": 1895000000, "intangible_assets": 1001000000, "goodwill_and_intangibles": 2896000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3788000000, "total_assets": 4829000000, "short_term_debt": 17000000, "accounts_payable": 253000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 478000000, "long_term_debt": 1832000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2368000000, "total_liabilities": 2846000000, "total_debt": 1849000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 537000000, "total_equity": 1983000000, "shares_outstanding": 210000000, "operating_cash_flow": 221000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197000000, "free_cash_flow": 248000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231000000", "ebitda": "263000000", "netIncome": "137000000", "grossProfit": "309000000", "depreciation": "None", "totalRevenue": "1006000000", "costOfRevenue": "697000000", "interestIncome": "None", "incomeBeforeTax": "178000000", "interestExpense": "28000000", "operatingIncome": "206000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "137000000" }, "balance": { "goodwill": "1895000000", "inventory": "524000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4829000000", "longTermDebt": "1832000000", "shortTermDebt": "17000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1001000000", "reportedCurrency": "USD", "retainedEarnings": "537000000", "totalLiabilities": "2846000000", "otherCurrentAssets": "41000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3788000000", "currentAccountsPayable": "253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1906000000", "totalShareholderEquity": "1983000000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "186000000", "totalCurrentLiabilities": "478000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "115000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1001000000", "cashAndCashEquivalentsAtCarryingValue": "115000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "221000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197000000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 935000000, "cost_of_revenue": 686000000, "gross_profit": 249000000, "ebit": 134000000, "ebitda": 165000000, "pretax_income": 103000000, "tax_provision": 25000000, "net_income": 78000000, "net_income_to_common": 78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124000000, "total_current_assets": 1106000000, "total_assets": 4838000000, "short_term_debt": 16000000, "long_term_debt": 1981000000, "total_debt": 1997000000, "total_liabilities": 2946000000, "total_equity": 1892000000, "shares_outstanding": 210000000, "goodwill_and_intangibles": 2888000000 }, "cash_flow": { "operating_cash_flow": 216000000, "capital_expenditure": 26000000, "free_cash_flow": 242000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158697, "ticker_id": 7997, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134000000", "ebitda": "165000000", "netIncome": "78000000", "grossProfit": "249000000", "depreciation": "None", "totalRevenue": "935000000", "costOfRevenue": "686000000", "interestIncome": "None", "incomeBeforeTax": "103000000", "interestExpense": "31000000", "operatingIncome": "134000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "1879000000", "inventory": "576000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4838000000", "longTermDebt": "1981000000", "shortTermDebt": "16000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1009000000", "reportedCurrency": "USD", "retainedEarnings": "448000000", "totalLiabilities": "2946000000", "otherCurrentAssets": "48000000", "totalCurrentAssets": "1106000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-386000000", "currentNetReceivables": "358000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3732000000", "currentAccountsPayable": "267000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2041000000", "totalShareholderEquity": "1892000000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "183000000", "totalCurrentLiabilities": "467000000", "otherNonCurrentLiabilities": "56000000", "totalNonCurrentLiabilities": "2479000000", "cashAndShortTermInvestments": "124000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1009000000", "cashAndCashEquivalentsAtCarryingValue": "124000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "38000000", "operatingCashflow": "216000000", "capitalExpenditures": "26000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 935000000, "cost_of_revenue": 686000000, "gross_profit": 249000000, "research_and_development": null, "selling_general_admin": 115000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134000000, "depreciation_amortisation": 31000000, "ebitda": 165000000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": 103000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 78000000, "net_income_continuing_ops": 78000000, "net_income_to_common": 78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124000000, "short_term_investments": -386000000, "net_receivables": 358000000, "inventory": 576000000, "other_current_assets": null, "total_current_assets": 1106000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 1009000000, "goodwill_and_intangibles": 2888000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3732000000, "total_assets": 4838000000, "short_term_debt": 16000000, "accounts_payable": 267000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 467000000, "long_term_debt": 1981000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2479000000, "total_liabilities": 2946000000, "total_debt": 1997000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 448000000, "total_equity": 1892000000, "shares_outstanding": 210000000, "operating_cash_flow": 216000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149000000, "free_cash_flow": 242000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134000000", "ebitda": "165000000", "netIncome": "78000000", "grossProfit": "249000000", "depreciation": "None", "totalRevenue": "935000000", "costOfRevenue": "686000000", "interestIncome": "None", "incomeBeforeTax": "103000000", "interestExpense": "31000000", "operatingIncome": "134000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "1879000000", "inventory": "576000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4838000000", "longTermDebt": "1981000000", "shortTermDebt": "16000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1009000000", "reportedCurrency": "USD", "retainedEarnings": "448000000", "totalLiabilities": "2946000000", "otherCurrentAssets": "48000000", "totalCurrentAssets": "1106000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-386000000", "currentNetReceivables": "358000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3732000000", "currentAccountsPayable": "267000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2041000000", "totalShareholderEquity": "1892000000", "capitalLeaseObligations": "60000000", "otherCurrentLiabilities": "183000000", "totalCurrentLiabilities": "467000000", "otherNonCurrentLiabilities": "56000000", "totalNonCurrentLiabilities": "2479000000", "cashAndShortTermInvestments": "124000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1009000000", "cashAndCashEquivalentsAtCarryingValue": "124000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "38000000", "operatingCashflow": "216000000", "capitalExpenditures": "26000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "income_statement": { "revenue": 940000000, "cost_of_revenue": 712000000, "gross_profit": 228000000, "ebit": 120000000, "ebitda": 151000000, "pretax_income": 89000000, "tax_provision": 23000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83000000, "total_current_assets": 1146000000, "total_assets": 4882000000, "short_term_debt": 40000000, "long_term_debt": 2056000000, "total_debt": 2096000000, "total_liabilities": 3023000000, "total_equity": 1859000000, "shares_outstanding": 210000000, "goodwill_and_intangibles": 2895000000 }, "cash_flow": { "operating_cash_flow": 119000000, "capital_expenditure": 29000000, "free_cash_flow": 148000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158698, "ticker_id": 7997, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:09:14.972755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120000000", "ebitda": "151000000", "netIncome": "66000000", "grossProfit": "228000000", "depreciation": "None", "totalRevenue": "940000000", "costOfRevenue": "712000000", "interestIncome": "None", "incomeBeforeTax": "89000000", "interestExpense": "31000000", "operatingIncome": "120000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "108000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "712000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "107000000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "1879000000", "inventory": "614000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4882000000", "longTermDebt": "2056000000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1016000000", "reportedCurrency": "USD", "retainedEarnings": "418000000", "totalLiabilities": "3023000000", "otherCurrentAssets": "52000000", "totalCurrentAssets": "1146000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "-389000000", "currentNetReceivables": "397000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3736000000", "currentAccountsPayable": "259000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "716000000", "shortLongTermDebtTotal": "2142000000", "totalShareholderEquity": "1859000000", "capitalLeaseObligations": "61000000", "otherCurrentLiabilities": "164000000", "totalCurrentLiabilities": "465000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "2558000000", "cashAndShortTermInvestments": "83000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1016000000", "cashAndCashEquivalentsAtCarryingValue": "83000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "68000000", "operatingCashflow": "119000000", "capitalExpenditures": "29000000", "changeInReceivables": "-34000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 940000000, "cost_of_revenue": 712000000, "gross_profit": 228000000, "research_and_development": null, "selling_general_admin": 107000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120000000, "depreciation_amortisation": 31000000, "ebitda": 151000000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": 89000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 66000000, "net_income_continuing_ops": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83000000, "short_term_investments": -389000000, "net_receivables": 397000000, "inventory": 614000000, "other_current_assets": null, "total_current_assets": 1146000000, "net_ppe": null, "goodwill": 1879000000, "intangible_assets": 1016000000, "goodwill_and_intangibles": 2895000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3736000000, "total_assets": 4882000000, "short_term_debt": 40000000, "accounts_payable": 259000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465000000, "long_term_debt": 2056000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2558000000, "total_liabilities": 3023000000, "total_debt": 2096000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 418000000, "total_equity": 1859000000, "shares_outstanding": 210000000, "operating_cash_flow": 119000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57000000, "free_cash_flow": 148000000, "net_change_in_cash": 33000000 }, "raw_data": { "income": { "ebit": "120000000", "ebitda": "151000000", "netIncome": "66000000", "grossProfit": "228000000", "depreciation": "None", "totalRevenue": "940000000", "costOfRevenue": "712000000", "interestIncome": "None", "incomeBeforeTax": "89000000", "interestExpense": "31000000", "operatingIncome": "120000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "108000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "712000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "107000000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "1879000000", "inventory": "614000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4882000000", "longTermDebt": "2056000000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1016000000", "reportedCurrency": "USD", "retainedEarnings": "418000000", "totalLiabilities": "3023000000", "otherCurrentAssets": "52000000", "totalCurrentAssets": "1146000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "-389000000", "currentNetReceivables": "397000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3736000000", "currentAccountsPayable": "259000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "716000000", "shortLongTermDebtTotal": "2142000000", "totalShareholderEquity": "1859000000", "capitalLeaseObligations": "61000000", "otherCurrentLiabilities": "164000000", "totalCurrentLiabilities": "465000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "2558000000", "cashAndShortTermInvestments": "83000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1016000000", "cashAndCashEquivalentsAtCarryingValue": "83000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "68000000", "operatingCashflow": "119000000", "capitalExpenditures": "29000000", "changeInReceivables": "-34000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }