{ "ticker": { "uuid": "cc009a99-612e-45b1-bc00-ad709f30b5f4", "symbol": "ILMN", "name": "Illumina Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/cc009a99-612e-45b1-bc00-ad709f30b5f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/cc009a99-612e-45b1-bc00-ad709f30b5f4/" }, "ticker_metadata": { "id": 6594, "uuid": "cc009a99-612e-45b1-bc00-ad709f30b5f4", "symbol": "ILMN", "name": "Illumina Inc", "asset_type": "equity", "market_cap": 24655849000, "stock_exchange_id": 2, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Illumina, Inc. is an American company. Incorporated on April 1, 1998, Illumina develops, manufactures, and markets integrated systems for the analysis of genetic variation and biological function. The company provides a line of products and services that serves the sequencing, genotyping and gene expression, and proteomics markets. Its headquarters are located in San Diego, California.", "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": "cc009a99-612e-45b1-bc00-ad709f30b5f4", "symbol": "ILMN", "name": "Illumina Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/cc009a99-612e-45b1-bc00-ad709f30b5f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/cc009a99-612e-45b1-bc00-ad709f30b5f4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.05, "quality": 0.97, "momentum": 0.91, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 162.32, "market_cap": 24997280000, "pe_ratio": 29.3051, "earnings_yield": 0.0341, "ebitda_to_ev": 0.0468, "shareholder_yield": 0, "roe": 0.3188, "piotroski_f_score": 8, "momentum_12_1": 0.7164, "volatility_252d": 0.5203 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.494921+00:00", "batch_id": "" }, "size": { "price_close": 162.32, "market_cap": 24997280000, "market_cap_usd": 24997280000, "enterprise_value": 25897280000, "shares_outstanding": 154000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.3051, "pb_ratio": 9.3413, "ptbv_ratio": 25.9847, "ps_ratio": 5.6928, "pcf_ratio": 22.1607, "pfcf_ratio": 19.7295, "ev_ebitda": 21.3498, "ev_ebit": 27.4918, "ev_sales": 5.8978, "ev_fcf": 20.4398, "earnings_yield": 0.0341, "fcf_yield": 0.0489, "price_to_sales": 5.6928, "price_to_book": 9.3413, "price_to_cashflow": 22.1607, "ebitda_to_ev": 0.0468, "sales_yield": 0.1696 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6766, "operating_margin": 0.2145, "net_margin": 0.1943, "ebitda_margin": 0.2762, "fcf_margin": 0.2885, "roe": 0.3188, "roa": 0.1301, "roic": 0.2118, "roc_greenblatt": null, "asset_turnover": 0.6695, "cash_conversion": 1.4853, "accruals_ratio": -0.0419, "sbc_to_revenue": 0.0273, "piotroski_f_score": 8, "altman_z_score": 5.1653, "earnings_stability_5y": 58.5725, "revenue_stability_5y": 0.1294, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.453, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.451, "net_debt_to_ebitda": 0.742, "debt_to_assets": 0.3032, "interest_coverage": 9.42, "current_ratio": 1.7484, "quick_ratio": 1.3582, "net_debt": 900000000, "local_beta": -0.0008, "volatility_252d": 0.5203, "volatility_60d": 1.1937, "max_drawdown_12m": -0.2227, "risk_adjusted_momentum": 1.3769 }, "growth": { "revenue_growth_1y": 0.0125, "revenue_growth_3y_cagr": -0.0182, "revenue_growth_5y_cagr": 0.0602, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.0532, "fcf_growth_1y": 0.1202, "book_value_growth_1y": 0.1696, "revenue_growth": 0.0125, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1441, "price_return_3m": 0.3025, "price_return_6m": 0.2587, "price_return_9m": 0.6408, "price_return_12m": 0.9637, "price_return_12m_ex1m": 0.7164, "momentum_6m": 0.2587, "momentum_12m": 0.9637, "momentum_12_1": 0.7164, "distance_from_52w_high": -0.0039, "distance_from_52w_low": 0.8672, "relative_strength": 0.8058 }, "raw_ttm": { "revenue_ttm": 4391000000, "gross_profit_ttm": 2971000000, "ebit_ttm": 942000000, "ebitda_ttm": 1213000000, "net_income_ttm": 853000000, "eps_diluted_ttm": 5.539, "operating_cash_flow_ttm": 1128000000, "capital_expenditure_ttm": 139000000, "fcf_ttm": 1267000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100000000, "cash_and_equivalents": 1089000000, "total_current_assets": 2738000000, "total_current_liabilities": 1566000000, "net_ppe": null, "total_assets": 6559000000, "total_debt": 1989000000, "total_equity": 2676000000, "net_working_capital": 582000000, "book_value_per_share": 17.3766, "retained_earnings": -258000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 962000000, "tangible_book_per_share": 6.2468 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 69, "rank_pb": 89, "rank_ptbv": 93, "rank_ps": 81, "rank_pcf": 80, "rank_ev_ebitda": 78, "rank_ev_ebit": 81, "rank_earnings_yield": 69, "rank_fcf_yield": 68, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 10, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 24, "rank_fcf_margin": 31, "rank_piotroski": 4, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 64, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 13 }, "composites": { "value_composite": 95, "quality_composite": 3, "momentum_composite": 9, "growth_composite": 82, "yield_composite": 80, "svqf_composite": 85, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.2202, "os_score": 0.53, "value_percentile": 0.05, "quality_percentile": 0.97, "momentum_percentile": 0.91, "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": 65, "small_cap_core_rank": null, "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": 1495, "ticker_id": 6594, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.494921+00:00", "batch_id": "", "os_score_delta": null, "price_close": 162.32, "market_cap": 24997280000, "market_cap_usd": 24997280000, "enterprise_value": 25897280000, "shares_outstanding": 154000000, "fx_rate_to_usd": null, "pe_ratio": 29.30513482, "pb_ratio": 9.3412855, "ptbv_ratio": 25.98469854, "ps_ratio": 5.69284445, "pcf_ratio": 22.16070922, "pfcf_ratio": 19.72950276, "ev_ebitda": 21.34977741, "ev_ebit": 27.49180467, "ev_sales": 5.89780916, "ev_fcf": 20.43984215, "earnings_yield": 0.03412371, "fcf_yield": 0.04892406, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67661125, "operating_margin": 0.21452972, "net_margin": 0.19426099, "ebitda_margin": 0.27624687, "fcf_margin": 0.28854475, "roe": 0.31875934, "roa": 0.13005031, "roic": 0.21178102, "roc_greenblatt": null, "asset_turnover": 0.66946181, "cash_conversion": 1.48534584, "accruals_ratio": -0.04192712, "sbc_to_revenue": 0.02732863, "debt_to_equity": 1.45104634, "net_debt_to_ebitda": 0.74196208, "debt_to_assets": 0.30324745, "interest_coverage": 9.42, "current_ratio": 1.74840358, "quick_ratio": 1.35823755, "net_debt": 900000000, "revenue_growth_1y": 0.012451, "revenue_growth_3y_cagr": -0.01821819, "revenue_growth_5y_cagr": 0.06017051, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.053181, "fcf_growth_1y": 0.12024757, "book_value_growth_1y": 0.16955979, "piotroski_f_score": 8, "altman_z_score": 5.1653318, "earnings_stability_5y": 58.572474, "revenue_stability_5y": 0.129424, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14406541, "price_return_3m": 0.30251966, "price_return_6m": 0.25868486, "price_return_9m": 0.64075609, "price_return_12m": 0.96370675, "price_return_12m_ex1m": 0.71642874, "distance_from_52w_high": -0.00392734, "distance_from_52w_low": 0.86724951, "relative_strength": 0.8057657, "local_beta": -0.0008, "volatility_252d": 0.52031, "volatility_60d": 1.19374, "max_drawdown_12m": -0.22271759, "revenue_ttm": 4391000000, "gross_profit_ttm": 2971000000, "ebit_ttm": 942000000, "ebitda_ttm": 1213000000, "net_income_ttm": 853000000, "eps_diluted_ttm": 5.53896104, "operating_cash_flow_ttm": 1128000000, "capital_expenditure_ttm": 139000000, "fcf_ttm": 1267000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100000000, "cash_and_equivalents": 1089000000, "total_current_assets": 2738000000, "total_current_liabilities": 1566000000, "net_ppe": null, "total_assets": 6559000000, "total_debt": 1989000000, "total_equity": 2676000000, "net_working_capital": 582000000, "book_value_per_share": 17.37662338, "retained_earnings": -258000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 962000000, "tangible_book_per_share": 6.24675325, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 69, "rank_pb": 89, "rank_ptbv": 93, "rank_ps": 81, "rank_pcf": 80, "rank_ev_ebitda": 78, "rank_ev_ebit": 81, "rank_earnings_yield": 69, "rank_fcf_yield": 68, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 10, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 24, "rank_fcf_margin": 31, "rank_piotroski": 4, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 64, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 13, "value_composite": 95, "quality_composite": 3, "momentum_composite": 9, "growth_composite": 82, "yield_composite": 80, "svqf_composite": 85, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": null, "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": 162.32, "os": 0.53, "value": 0.05, "quality": 0.97, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.3051, "earnings_yield": 0.0341, "shareholder_yield": 0, "roe": 0.3188, "momentum_12_1": 0.7164, "complete_fields": { "id": 1495, "ticker_id": 6594, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:18.494921+00:00", "batch_id": "", "os_score_delta": null, "price_close": 162.32, "market_cap": 24997280000, "market_cap_usd": 24997280000, "enterprise_value": 25897280000, "shares_outstanding": 154000000, "fx_rate_to_usd": null, "pe_ratio": 29.30513482, "pb_ratio": 9.3412855, "ptbv_ratio": 25.98469854, "ps_ratio": 5.69284445, "pcf_ratio": 22.16070922, "pfcf_ratio": 19.72950276, "ev_ebitda": 21.34977741, "ev_ebit": 27.49180467, "ev_sales": 5.89780916, "ev_fcf": 20.43984215, "earnings_yield": 0.03412371, "fcf_yield": 0.04892406, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.67661125, "operating_margin": 0.21452972, "net_margin": 0.19426099, "ebitda_margin": 0.27624687, "fcf_margin": 0.28854475, "roe": 0.31875934, "roa": 0.13005031, "roic": 0.21178102, "roc_greenblatt": null, "asset_turnover": 0.66946181, "cash_conversion": 1.48534584, "accruals_ratio": -0.04192712, "sbc_to_revenue": 0.02732863, "debt_to_equity": 1.45104634, "net_debt_to_ebitda": 0.74196208, "debt_to_assets": 0.30324745, "interest_coverage": 9.42, "current_ratio": 1.74840358, "quick_ratio": 1.35823755, "net_debt": 900000000, "revenue_growth_1y": 0.012451, "revenue_growth_3y_cagr": -0.01821819, "revenue_growth_5y_cagr": 0.06017051, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.053181, "fcf_growth_1y": 0.12024757, "book_value_growth_1y": 0.16955979, "piotroski_f_score": 8, "altman_z_score": 5.1653318, "earnings_stability_5y": 58.572474, "revenue_stability_5y": 0.129424, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14406541, "price_return_3m": 0.30251966, "price_return_6m": 0.25868486, "price_return_9m": 0.64075609, "price_return_12m": 0.96370675, "price_return_12m_ex1m": 0.71642874, "distance_from_52w_high": -0.00392734, "distance_from_52w_low": 0.86724951, "relative_strength": 0.8057657, "local_beta": -0.0008, "volatility_252d": 0.52031, "volatility_60d": 1.19374, "max_drawdown_12m": -0.22271759, "revenue_ttm": 4391000000, "gross_profit_ttm": 2971000000, "ebit_ttm": 942000000, "ebitda_ttm": 1213000000, "net_income_ttm": 853000000, "eps_diluted_ttm": 5.53896104, "operating_cash_flow_ttm": 1128000000, "capital_expenditure_ttm": 139000000, "fcf_ttm": 1267000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100000000, "cash_and_equivalents": 1089000000, "total_current_assets": 2738000000, "total_current_liabilities": 1566000000, "net_ppe": null, "total_assets": 6559000000, "total_debt": 1989000000, "total_equity": 2676000000, "net_working_capital": 582000000, "book_value_per_share": 17.37662338, "retained_earnings": -258000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 962000000, "tangible_book_per_share": 6.24675325, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 69, "rank_pb": 89, "rank_ptbv": 93, "rank_ps": 81, "rank_pcf": 80, "rank_ev_ebitda": 78, "rank_ev_ebit": 81, "rank_earnings_yield": 69, "rank_fcf_yield": 68, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 70, "rank_roe": 10, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 24, "rank_fcf_margin": 31, "rank_piotroski": 4, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 64, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 13, "value_composite": 95, "quality_composite": 3, "momentum_composite": 9, "growth_composite": 82, "yield_composite": 80, "svqf_composite": 85, "vc1_composite": 94, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": null, "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 4338000000, "cost_of_revenue": 1445000000, "gross_profit": 2893000000, "ebit": 864000000, "ebitda": 1134000000, "pretax_income": 1086000000, "tax_provision": 236000000, "net_income": 850000000, "net_income_to_common": 850000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1418000000, "total_current_assets": 3289000000, "total_assets": 6644000000, "short_term_debt": 577000000, "long_term_debt": 1490000000, "total_debt": 2067000000, "total_liabilities": 3921000000, "total_equity": 2723000000, "shares_outstanding": 156000000, "goodwill_and_intangibles": 1323000000 }, "cash_flow": { "operating_cash_flow": 1079000000, "capital_expenditure": 148000000, "free_cash_flow": 1227000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95070, "ticker_id": 6594, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "864000000", "ebitda": "1134000000", "netIncome": "850000000", "grossProfit": "2893000000", "depreciation": "None", "totalRevenue": "4338000000", "costOfRevenue": "1445000000", "interestIncome": "333000000", "incomeBeforeTax": "1086000000", "interestExpense": "101000000", "operatingIncome": "864000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "236000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "2029000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "951000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1445000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000000", "sellingGeneralAndAdministrative": "1031000000", "netIncomeFromContinuingOperations": "850000000" }, "balance": { "goodwill": "1113000000", "inventory": "564000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6644000000", "longTermDebt": "1490000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "210000000", "reportedCurrency": "USD", "retainedEarnings": "-392000000", "totalLiabilities": "3921000000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "3289000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "215000000", "currentNetReceivables": "854000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3355000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1129000000", "shortLongTermDebtTotal": "2553000000", "totalShareholderEquity": "2723000000", "capitalLeaseObligations": "564000000", "otherCurrentLiabilities": "498000000", "totalCurrentLiabilities": "1585000000", "otherNonCurrentLiabilities": "360000000", "totalNonCurrentLiabilities": "2336000000", "cashAndShortTermInvestments": "1418000000", "commonStockSharesOutstanding": "156000000", "intangibleAssetsExcludingGoodwill": "210000000", "cashAndCashEquivalentsAtCarryingValue": "1418000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "850000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "1079000000", "capitalExpenditures": "148000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-744000000", "cashflowFromInvestment": "-55000000", "stockBasedCompensation": "275000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-742000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4338000000, "cost_of_revenue": 1445000000, "gross_profit": 2893000000, "research_and_development": 951000000, "selling_general_admin": 1031000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 864000000, "depreciation_amortisation": 270000000, "ebitda": 1134000000, "interest_expense": 101000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1086000000, "tax_provision": 236000000, "effective_tax_rate": null, "net_income": 850000000, "net_income_continuing_ops": 850000000, "net_income_to_common": 850000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1418000000, "short_term_investments": 215000000, "net_receivables": 854000000, "inventory": 564000000, "other_current_assets": null, "total_current_assets": 3289000000, "net_ppe": null, "goodwill": 1113000000, "intangible_assets": 210000000, "goodwill_and_intangibles": 1323000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3355000000, "total_assets": 6644000000, "short_term_debt": 577000000, "accounts_payable": 240000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1585000000, "long_term_debt": 1490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2336000000, "total_liabilities": 3921000000, "total_debt": 2067000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -392000000, "total_equity": 2723000000, "shares_outstanding": 156000000, "operating_cash_flow": 1079000000, "stock_based_compensation": 275000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -744000000, "free_cash_flow": 1227000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "864000000", "ebitda": "1134000000", "netIncome": "850000000", "grossProfit": "2893000000", "depreciation": "None", "totalRevenue": "4338000000", "costOfRevenue": "1445000000", "interestIncome": "333000000", "incomeBeforeTax": "1086000000", "interestExpense": "101000000", "operatingIncome": "864000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "236000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "2029000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "951000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1445000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000000", "sellingGeneralAndAdministrative": "1031000000", "netIncomeFromContinuingOperations": "850000000" }, "balance": { "goodwill": "1113000000", "inventory": "564000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6644000000", "longTermDebt": "1490000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "210000000", "reportedCurrency": "USD", "retainedEarnings": "-392000000", "totalLiabilities": "3921000000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "3289000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "215000000", "currentNetReceivables": "854000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3355000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1129000000", "shortLongTermDebtTotal": "2553000000", "totalShareholderEquity": "2723000000", "capitalLeaseObligations": "564000000", "otherCurrentLiabilities": "498000000", "totalCurrentLiabilities": "1585000000", "otherNonCurrentLiabilities": "360000000", "totalNonCurrentLiabilities": "2336000000", "cashAndShortTermInvestments": "1418000000", "commonStockSharesOutstanding": "156000000", "intangibleAssetsExcludingGoodwill": "210000000", "cashAndCashEquivalentsAtCarryingValue": "1418000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "850000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "1079000000", "capitalExpenditures": "148000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-744000000", "cashflowFromInvestment": "-55000000", "stockBasedCompensation": "275000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-742000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 4372000000, "cost_of_revenue": 1511000000, "gross_profit": 2861000000, "ebit": -1079000000, "ebitda": -725000000, "pretax_income": -1179000000, "tax_provision": 44000000, "net_income": -1223000000, "net_income_to_common": -1223000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1127000000, "total_current_assets": 2746000000, "total_assets": 6303000000, "short_term_debt": 578000000, "long_term_debt": 1490000000, "total_debt": 2068000000, "total_liabilities": 3930000000, "total_equity": 2373000000, "shares_outstanding": 159000000, "goodwill_and_intangibles": 1408000000 }, "cash_flow": { "operating_cash_flow": 837000000, "capital_expenditure": 128000000, "free_cash_flow": 965000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95075, "ticker_id": 6594, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1079000000", "ebitda": "-725000000", "netIncome": "-1223000000", "grossProfit": "2861000000", "depreciation": "None", "totalRevenue": "4372000000", "costOfRevenue": "1511000000", "interestIncome": "46000000", "incomeBeforeTax": "-1179000000", "interestExpense": "100000000", "operatingIncome": "-833000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "3694000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1169000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1511000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354000000", "sellingGeneralAndAdministrative": "1092000000", "netIncomeFromContinuingOperations": "-1223000000" }, "balance": { "goodwill": "1113000000", "inventory": "547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6303000000", "longTermDebt": "1490000000", "shortTermDebt": "578000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "295000000", "reportedCurrency": "USD", "retainedEarnings": "-1242000000", "totalLiabilities": "3930000000", "otherCurrentAssets": "228000000", "totalCurrentAssets": "2746000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "93000000", "currentNetReceivables": "751000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3557000000", "currentAccountsPayable": "221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1234000000", "shortLongTermDebtTotal": "2622000000", "totalShareholderEquity": "2373000000", "capitalLeaseObligations": "633000000", "otherCurrentLiabilities": "387000000", "totalCurrentLiabilities": "1547000000", "otherNonCurrentLiabilities": "339000000", "totalNonCurrentLiabilities": "2383000000", "cashAndShortTermInvestments": "1127000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "295000000", "cashAndCashEquivalentsAtCarryingValue": "1127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1223000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "837000000", "capitalExpenditures": "128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-570000000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "370000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4372000000, "cost_of_revenue": 1511000000, "gross_profit": 2861000000, "research_and_development": 1169000000, "selling_general_admin": 1092000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1079000000, "depreciation_amortisation": 354000000, "ebitda": -725000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1179000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": -1223000000, "net_income_continuing_ops": -1223000000, "net_income_to_common": -1223000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1127000000, "short_term_investments": 93000000, "net_receivables": 751000000, "inventory": 547000000, "other_current_assets": null, "total_current_assets": 2746000000, "net_ppe": null, "goodwill": 1113000000, "intangible_assets": 295000000, "goodwill_and_intangibles": 1408000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3557000000, "total_assets": 6303000000, "short_term_debt": 578000000, "accounts_payable": 221000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1547000000, "long_term_debt": 1490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2383000000, "total_liabilities": 3930000000, "total_debt": 2068000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1242000000, "total_equity": 2373000000, "shares_outstanding": 159000000, "operating_cash_flow": 837000000, "stock_based_compensation": 370000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -570000000, "free_cash_flow": 965000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1079000000", "ebitda": "-725000000", "netIncome": "-1223000000", "grossProfit": "2861000000", "depreciation": "None", "totalRevenue": "4372000000", "costOfRevenue": "1511000000", "interestIncome": "46000000", "incomeBeforeTax": "-1179000000", "interestExpense": "100000000", "operatingIncome": "-833000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "3694000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1169000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1511000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354000000", "sellingGeneralAndAdministrative": "1092000000", "netIncomeFromContinuingOperations": "-1223000000" }, "balance": { "goodwill": "1113000000", "inventory": "547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6303000000", "longTermDebt": "1490000000", "shortTermDebt": "578000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "295000000", "reportedCurrency": "USD", "retainedEarnings": "-1242000000", "totalLiabilities": "3930000000", "otherCurrentAssets": "228000000", "totalCurrentAssets": "2746000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "93000000", "currentNetReceivables": "751000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3557000000", "currentAccountsPayable": "221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1234000000", "shortLongTermDebtTotal": "2622000000", "totalShareholderEquity": "2373000000", "capitalLeaseObligations": "633000000", "otherCurrentLiabilities": "387000000", "totalCurrentLiabilities": "1547000000", "otherNonCurrentLiabilities": "339000000", "totalNonCurrentLiabilities": "2383000000", "cashAndShortTermInvestments": "1127000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "295000000", "cashAndCashEquivalentsAtCarryingValue": "1127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1223000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "837000000", "capitalExpenditures": "128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-570000000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "370000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 4504000000, "cost_of_revenue": 1760000000, "gross_profit": 2744000000, "ebit": -1069000000, "ebitda": -1069000000, "pretax_income": -1117000000, "tax_provision": 44000000, "net_income": -1161000000, "net_income_to_common": -1161000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048000000, "total_current_assets": 2609000000, "total_assets": 10111000000, "short_term_debt": 86000000, "long_term_debt": 1489000000, "total_debt": 1575000000, "total_liabilities": 4366000000, "total_equity": 5745000000, "shares_outstanding": 158000000, "goodwill_and_intangibles": 5538000000 }, "cash_flow": { "operating_cash_flow": 478000000, "capital_expenditure": 195000000, "free_cash_flow": 673000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95080, "ticker_id": 6594, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1069000000", "ebitda": "-1069000000", "netIncome": "-1161000000", "grossProfit": "2744000000", "depreciation": "None", "totalRevenue": "4504000000", "costOfRevenue": "1760000000", "interestIncome": "58000000", "incomeBeforeTax": "-1117000000", "interestExpense": "77000000", "operatingIncome": "-1069000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "2966000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1354000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1760000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432000000", "sellingGeneralAndAdministrative": "1612000000", "netIncomeFromContinuingOperations": "-1161000000" }, "balance": { "goodwill": "2545000000", "inventory": "587000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "10111000000", "longTermDebt": "1489000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2993000000", "reportedCurrency": "USD", "retainedEarnings": "-19000000", "totalLiabilities": "4366000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "2609000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7502000000", "currentAccountsPayable": "245000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1551000000", "shortLongTermDebtTotal": "2262000000", "totalShareholderEquity": "5745000000", "capitalLeaseObligations": "773000000", "otherCurrentLiabilities": "908000000", "totalCurrentLiabilities": "1570000000", "otherNonCurrentLiabilities": "620000000", "totalNonCurrentLiabilities": "2796000000", "cashAndShortTermInvestments": "1048000000", "commonStockSharesOutstanding": "158000000", "intangibleAssetsExcludingGoodwill": "2993000000", "cashAndCashEquivalentsAtCarryingValue": "1048000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1161000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "478000000", "capitalExpenditures": "195000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1210000000", "cashflowFromInvestment": "-231000000", "stockBasedCompensation": "380000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4504000000, "cost_of_revenue": 1760000000, "gross_profit": 2744000000, "research_and_development": 1354000000, "selling_general_admin": 1612000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1069000000, "depreciation_amortisation": 432000000, "ebitda": -1069000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1117000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": -1161000000, "net_income_continuing_ops": -1161000000, "net_income_to_common": -1161000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1048000000, "short_term_investments": 6000000, "net_receivables": 752000000, "inventory": 587000000, "other_current_assets": null, "total_current_assets": 2609000000, "net_ppe": null, "goodwill": 2545000000, "intangible_assets": 2993000000, "goodwill_and_intangibles": 5538000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7502000000, "total_assets": 10111000000, "short_term_debt": 86000000, "accounts_payable": 245000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1570000000, "long_term_debt": 1489000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2796000000, "total_liabilities": 4366000000, "total_debt": 1575000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19000000, "total_equity": 5745000000, "shares_outstanding": 158000000, "operating_cash_flow": 478000000, "stock_based_compensation": 380000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -231000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1210000000, "free_cash_flow": 673000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1069000000", "ebitda": "-1069000000", "netIncome": "-1161000000", "grossProfit": "2744000000", "depreciation": "None", "totalRevenue": "4504000000", "costOfRevenue": "1760000000", "interestIncome": "58000000", "incomeBeforeTax": "-1117000000", "interestExpense": "77000000", "operatingIncome": "-1069000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "2966000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1354000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1760000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432000000", "sellingGeneralAndAdministrative": "1612000000", "netIncomeFromContinuingOperations": "-1161000000" }, "balance": { "goodwill": "2545000000", "inventory": "587000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "10111000000", "longTermDebt": "1489000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2993000000", "reportedCurrency": "USD", "retainedEarnings": "-19000000", "totalLiabilities": "4366000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "2609000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7502000000", "currentAccountsPayable": "245000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1551000000", "shortLongTermDebtTotal": "2262000000", "totalShareholderEquity": "5745000000", "capitalLeaseObligations": "773000000", "otherCurrentLiabilities": "908000000", "totalCurrentLiabilities": "1570000000", "otherNonCurrentLiabilities": "620000000", "totalNonCurrentLiabilities": "2796000000", "cashAndShortTermInvestments": "1048000000", "commonStockSharesOutstanding": "158000000", "intangibleAssetsExcludingGoodwill": "2993000000", "cashAndCashEquivalentsAtCarryingValue": "1048000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1161000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "478000000", "capitalExpenditures": "195000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1210000000", "cashflowFromInvestment": "-231000000", "stockBasedCompensation": "380000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "432000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 4584000000, "cost_of_revenue": 1612000000, "gross_profit": 2972000000, "ebit": -4179000000, "ebitda": -3785000000, "pretax_income": -4336000000, "tax_provision": 68000000, "net_income": -4404000000, "net_income_to_common": -4404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2011000000, "total_current_assets": 3561000000, "total_assets": 12252000000, "short_term_debt": 1324000000, "long_term_debt": 1487000000, "total_debt": 2811000000, "total_liabilities": 5653000000, "total_equity": 6599000000, "shares_outstanding": 157000000, "goodwill_and_intangibles": 6524000000 }, "cash_flow": { "operating_cash_flow": 392000000, "capital_expenditure": 286000000, "free_cash_flow": 678000000, "dividends_paid": 937000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95085, "ticker_id": 6594, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4179000000", "ebitda": "-3785000000", "netIncome": "-4404000000", "grossProfit": "2972000000", "depreciation": "None", "totalRevenue": "4584000000", "costOfRevenue": "1612000000", "interestIncome": "11000000", "incomeBeforeTax": "-4336000000", "interestExpense": "26000000", "operatingIncome": "-4179000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "7151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1321000000", "otherNonOperatingIncome": "-157000000", "costofGoodsAndServicesSold": "1612000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394000000", "sellingGeneralAndAdministrative": "1297000000", "netIncomeFromContinuingOperations": "-4404000000" }, "balance": { "goodwill": "3239000000", "inventory": "568000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12252000000", "longTermDebt": "1487000000", "shortTermDebt": "1324000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3285000000", "reportedCurrency": "USD", "retainedEarnings": "1142000000", "totalLiabilities": "5653000000", "otherCurrentAssets": "268000000", "totalCurrentAssets": "3561000000", "currentLongTermDebt": "1248000000", "longTermInvestments": "None", "shortTermInvestments": "26000000", "currentNetReceivables": "688000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8691000000", "currentAccountsPayable": "293000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1091000000", "shortLongTermDebtTotal": "3555000000", "totalShareholderEquity": "6599000000", "capitalLeaseObligations": "744000000", "otherCurrentLiabilities": "814000000", "totalCurrentLiabilities": "2773000000", "otherNonCurrentLiabilities": "649000000", "totalNonCurrentLiabilities": "2880000000", "cashAndShortTermInvestments": "2011000000", "commonStockSharesOutstanding": "157000000", "intangibleAssetsExcludingGoodwill": "3285000000", "cashAndCashEquivalentsAtCarryingValue": "2011000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4404000000", "profitLoss": "None", "dividendPayout": "937000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-135000000", "operatingCashflow": "392000000", "capitalExpenditures": "286000000", "changeInReceivables": "-12000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000000", "cashflowFromInvestment": "-591000000", "stockBasedCompensation": "366000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "801000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "394000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4584000000, "cost_of_revenue": 1612000000, "gross_profit": 2972000000, "research_and_development": 1321000000, "selling_general_admin": 1297000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4179000000, "depreciation_amortisation": 394000000, "ebitda": -3785000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": -4336000000, "tax_provision": 68000000, "effective_tax_rate": null, "net_income": -4404000000, "net_income_continuing_ops": -4404000000, "net_income_to_common": -4404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2011000000, "short_term_investments": 26000000, "net_receivables": 688000000, "inventory": 568000000, "other_current_assets": null, "total_current_assets": 3561000000, "net_ppe": null, "goodwill": 3239000000, "intangible_assets": 3285000000, "goodwill_and_intangibles": 6524000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8691000000, "total_assets": 12252000000, "short_term_debt": 1324000000, "accounts_payable": 293000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2773000000, "long_term_debt": 1487000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2880000000, "total_liabilities": 5653000000, "total_debt": 2811000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1142000000, "total_equity": 6599000000, "shares_outstanding": 157000000, "operating_cash_flow": 392000000, "stock_based_compensation": 366000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 286000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -591000000, "dividends_paid": 937000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1000000000, "free_cash_flow": 678000000, "net_change_in_cash": 801000000 }, "raw_data": { "income": { "ebit": "-4179000000", "ebitda": "-3785000000", "netIncome": "-4404000000", "grossProfit": "2972000000", "depreciation": "None", "totalRevenue": "4584000000", "costOfRevenue": "1612000000", "interestIncome": "11000000", "incomeBeforeTax": "-4336000000", "interestExpense": "26000000", "operatingIncome": "-4179000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "7151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1321000000", "otherNonOperatingIncome": "-157000000", "costofGoodsAndServicesSold": "1612000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "394000000", "sellingGeneralAndAdministrative": "1297000000", "netIncomeFromContinuingOperations": "-4404000000" }, "balance": { "goodwill": "3239000000", "inventory": "568000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12252000000", "longTermDebt": "1487000000", "shortTermDebt": "1324000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3285000000", "reportedCurrency": "USD", "retainedEarnings": "1142000000", "totalLiabilities": "5653000000", "otherCurrentAssets": "268000000", "totalCurrentAssets": "3561000000", "currentLongTermDebt": "1248000000", "longTermInvestments": "None", "shortTermInvestments": "26000000", "currentNetReceivables": "688000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8691000000", "currentAccountsPayable": "293000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1091000000", "shortLongTermDebtTotal": "3555000000", "totalShareholderEquity": "6599000000", "capitalLeaseObligations": "744000000", "otherCurrentLiabilities": "814000000", "totalCurrentLiabilities": "2773000000", "otherNonCurrentLiabilities": "649000000", "totalNonCurrentLiabilities": "2880000000", "cashAndShortTermInvestments": "2011000000", "commonStockSharesOutstanding": "157000000", "intangibleAssetsExcludingGoodwill": "3285000000", "cashAndCashEquivalentsAtCarryingValue": "2011000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4404000000", "profitLoss": "None", "dividendPayout": "937000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-135000000", "operatingCashflow": "392000000", "capitalExpenditures": "286000000", "changeInReceivables": "-12000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000000", "cashflowFromInvestment": "-591000000", "stockBasedCompensation": "366000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "801000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "394000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 4526000000, "cost_of_revenue": 1372000000, "gross_profit": 3154000000, "ebit": -123000000, "ebitda": 128000000, "pretax_income": 884000000, "tax_provision": 122000000, "net_income": 762000000, "net_income_to_common": 762000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1232000000, "total_current_assets": 2713000000, "total_assets": 15217000000, "short_term_debt": 71000000, "long_term_debt": 1695000000, "total_debt": 1766000000, "total_liabilities": 4477000000, "total_equity": 10740000000, "shares_outstanding": 151000000, "goodwill_and_intangibles": 10363000000 }, "cash_flow": { "operating_cash_flow": 545000000, "capital_expenditure": 208000000, "free_cash_flow": 753000000, "dividends_paid": 511000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95090, "ticker_id": 6594, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-123000000", "ebitda": "128000000", "netIncome": "762000000", "grossProfit": "3154000000", "depreciation": "None", "totalRevenue": "4526000000", "costOfRevenue": "1372000000", "interestIncome": "919000000", "incomeBeforeTax": "884000000", "interestExpense": "61000000", "operatingIncome": "-123000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "122000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "3277000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1185000000", "otherNonOperatingIncome": "1068000000", "costofGoodsAndServicesSold": "1372000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251000000", "sellingGeneralAndAdministrative": "2092000000", "netIncomeFromContinuingOperations": "762000000" }, "balance": { "goodwill": "7113000000", "inventory": "431000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15217000000", "longTermDebt": "1695000000", "shortTermDebt": "71000000", "treasuryStock": "-3702000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3250000000", "reportedCurrency": "USD", "retainedEarnings": "5485000000", "totalLiabilities": "4477000000", "otherCurrentAssets": "279000000", "totalCurrentAssets": "2713000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "107000000", "currentNetReceivables": "664000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12504000000", "currentAccountsPayable": "332000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1696000000", "shortLongTermDebtTotal": "2540000000", "totalShareholderEquity": "10740000000", "capitalLeaseObligations": "774000000", "otherCurrentLiabilities": "358000000", "totalCurrentLiabilities": "1093000000", "otherNonCurrentLiabilities": "915000000", "totalNonCurrentLiabilities": "3384000000", "cashAndShortTermInvestments": "1232000000", "commonStockSharesOutstanding": "151000000", "intangibleAssetsExcludingGoodwill": "3250000000", "cashAndCashEquivalentsAtCarryingValue": "1232000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "762000000", "profitLoss": "None", "dividendPayout": "511000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000000", "operatingCashflow": "545000000", "capitalExpenditures": "208000000", "changeInReceivables": "-164000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-1069000000", "stockBasedCompensation": "754000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "511000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-575000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-511000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4526000000, "cost_of_revenue": 1372000000, "gross_profit": 3154000000, "research_and_development": 1185000000, "selling_general_admin": 2092000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -123000000, "depreciation_amortisation": 251000000, "ebitda": 128000000, "interest_expense": 61000000, "interest_income": null, "other_non_operating": null, "pretax_income": 884000000, "tax_provision": 122000000, "effective_tax_rate": null, "net_income": 762000000, "net_income_continuing_ops": 762000000, "net_income_to_common": 762000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1232000000, "short_term_investments": 107000000, "net_receivables": 664000000, "inventory": 431000000, "other_current_assets": null, "total_current_assets": 2713000000, "net_ppe": null, "goodwill": 7113000000, "intangible_assets": 3250000000, "goodwill_and_intangibles": 10363000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12504000000, "total_assets": 15217000000, "short_term_debt": 71000000, "accounts_payable": 332000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1093000000, "long_term_debt": 1695000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3384000000, "total_liabilities": 4477000000, "total_debt": 1766000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5485000000, "total_equity": 10740000000, "shares_outstanding": 151000000, "operating_cash_flow": 545000000, "stock_based_compensation": 754000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1069000000, "dividends_paid": 511000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51000000, "free_cash_flow": 753000000, "net_change_in_cash": -575000000 }, "raw_data": { "income": { "ebit": "-123000000", "ebitda": "128000000", "netIncome": "762000000", "grossProfit": "3154000000", "depreciation": "None", "totalRevenue": "4526000000", "costOfRevenue": "1372000000", "interestIncome": "919000000", "incomeBeforeTax": "884000000", "interestExpense": "61000000", "operatingIncome": "-123000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "122000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "3277000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1185000000", "otherNonOperatingIncome": "1068000000", "costofGoodsAndServicesSold": "1372000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251000000", "sellingGeneralAndAdministrative": "2092000000", "netIncomeFromContinuingOperations": "762000000" }, "balance": { "goodwill": "7113000000", "inventory": "431000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15217000000", "longTermDebt": "1695000000", "shortTermDebt": "71000000", "treasuryStock": "-3702000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3250000000", "reportedCurrency": "USD", "retainedEarnings": "5485000000", "totalLiabilities": "4477000000", "otherCurrentAssets": "279000000", "totalCurrentAssets": "2713000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "107000000", "currentNetReceivables": "664000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12504000000", "currentAccountsPayable": "332000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1696000000", "shortLongTermDebtTotal": "2540000000", "totalShareholderEquity": "10740000000", "capitalLeaseObligations": "774000000", "otherCurrentLiabilities": "358000000", "totalCurrentLiabilities": "1093000000", "otherNonCurrentLiabilities": "915000000", "totalNonCurrentLiabilities": "3384000000", "cashAndShortTermInvestments": "1232000000", "commonStockSharesOutstanding": "151000000", "intangibleAssetsExcludingGoodwill": "3250000000", "cashAndCashEquivalentsAtCarryingValue": "1232000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "762000000", "profitLoss": "None", "dividendPayout": "511000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000000", "operatingCashflow": "545000000", "capitalExpenditures": "208000000", "changeInReceivables": "-164000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-1069000000", "stockBasedCompensation": "754000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "511000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-575000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-511000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 3239000000, "cost_of_revenue": 1036000000, "gross_profit": 2203000000, "ebit": 393000000, "ebitda": 580000000, "pretax_income": 856000000, "tax_provision": 200000000, "net_income": 656000000, "net_income_to_common": 656000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1810000000, "total_current_assets": 4483000000, "total_assets": 7585000000, "short_term_debt": 562000000, "long_term_debt": 673000000, "total_debt": 1235000000, "total_liabilities": 2891000000, "total_equity": 4694000000, "shares_outstanding": 148000000, "goodwill_and_intangibles": 1039000000 }, "cash_flow": { "operating_cash_flow": 1080000000, "capital_expenditure": 189000000, "free_cash_flow": 1269000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95095, "ticker_id": 6594, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393000000", "ebitda": "580000000", "netIncome": "656000000", "grossProfit": "2203000000", "depreciation": "None", "totalRevenue": "3239000000", "costOfRevenue": "1036000000", "interestIncome": "41000000", "incomeBeforeTax": "856000000", "interestExpense": "49000000", "operatingIncome": "393000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "200000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "1623000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "682000000", "otherNonOperatingIncome": "325000000", "costofGoodsAndServicesSold": "1036000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187000000", "sellingGeneralAndAdministrative": "941000000", "netIncomeFromContinuingOperations": "656000000" }, "balance": { "goodwill": "897000000", "inventory": "372000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7585000000", "longTermDebt": "673000000", "shortTermDebt": "562000000", "treasuryStock": "-3848000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "142000000", "reportedCurrency": "USD", "retainedEarnings": "4723000000", "totalLiabilities": "2891000000", "otherCurrentAssets": "152000000", "totalCurrentAssets": "4483000000", "currentLongTermDebt": "511000000", "longTermInvestments": "None", "shortTermInvestments": "1662000000", "currentNetReceivables": "487000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3102000000", "currentAccountsPayable": "192000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "922000000", "shortLongTermDebtTotal": "1906000000", "totalShareholderEquity": "4694000000", "capitalLeaseObligations": "671000000", "otherCurrentLiabilities": "236000000", "totalCurrentLiabilities": "1244000000", "otherNonCurrentLiabilities": "303000000", "totalNonCurrentLiabilities": "1647000000", "cashAndShortTermInvestments": "1810000000", "commonStockSharesOutstanding": "148000000", "intangibleAssetsExcludingGoodwill": "142000000", "cashAndCashEquivalentsAtCarryingValue": "1810000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12000000", "operatingCashflow": "1080000000", "capitalExpenditures": "189000000", "changeInReceivables": "89000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-766000000", "cashflowFromInvestment": "-554000000", "stockBasedCompensation": "194000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-240000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-736000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3239000000, "cost_of_revenue": 1036000000, "gross_profit": 2203000000, "research_and_development": 682000000, "selling_general_admin": 941000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393000000, "depreciation_amortisation": 187000000, "ebitda": 580000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": 856000000, "tax_provision": 200000000, "effective_tax_rate": null, "net_income": 656000000, "net_income_continuing_ops": 656000000, "net_income_to_common": 656000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1810000000, "short_term_investments": 1662000000, "net_receivables": 487000000, "inventory": 372000000, "other_current_assets": null, "total_current_assets": 4483000000, "net_ppe": null, "goodwill": 897000000, "intangible_assets": 142000000, "goodwill_and_intangibles": 1039000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3102000000, "total_assets": 7585000000, "short_term_debt": 562000000, "accounts_payable": 192000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1244000000, "long_term_debt": 673000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1647000000, "total_liabilities": 2891000000, "total_debt": 1235000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4723000000, "total_equity": 4694000000, "shares_outstanding": 148000000, "operating_cash_flow": 1080000000, "stock_based_compensation": 194000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -554000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -766000000, "free_cash_flow": 1269000000, "net_change_in_cash": -240000000 }, "raw_data": { "income": { "ebit": "393000000", "ebitda": "580000000", "netIncome": "656000000", "grossProfit": "2203000000", "depreciation": "None", "totalRevenue": "3239000000", "costOfRevenue": "1036000000", "interestIncome": "41000000", "incomeBeforeTax": "856000000", "interestExpense": "49000000", "operatingIncome": "393000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "200000000", "reportedCurrency": "USD", "netInterestIncome": "-8000000", "nonInterestIncome": "None", "operatingExpenses": "1623000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "682000000", "otherNonOperatingIncome": "325000000", "costofGoodsAndServicesSold": "1036000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187000000", "sellingGeneralAndAdministrative": "941000000", "netIncomeFromContinuingOperations": "656000000" }, "balance": { "goodwill": "897000000", "inventory": "372000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7585000000", "longTermDebt": "673000000", "shortTermDebt": "562000000", "treasuryStock": "-3848000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "142000000", "reportedCurrency": "USD", "retainedEarnings": "4723000000", "totalLiabilities": "2891000000", "otherCurrentAssets": "152000000", "totalCurrentAssets": "4483000000", "currentLongTermDebt": "511000000", "longTermInvestments": "None", "shortTermInvestments": "1662000000", "currentNetReceivables": "487000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3102000000", "currentAccountsPayable": "192000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "922000000", "shortLongTermDebtTotal": "1906000000", "totalShareholderEquity": "4694000000", "capitalLeaseObligations": "671000000", "otherCurrentLiabilities": "236000000", "totalCurrentLiabilities": "1244000000", "otherNonCurrentLiabilities": "303000000", "totalNonCurrentLiabilities": "1647000000", "cashAndShortTermInvestments": "1810000000", "commonStockSharesOutstanding": "148000000", "intangibleAssetsExcludingGoodwill": "142000000", "cashAndCashEquivalentsAtCarryingValue": "1810000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-12000000", "operatingCashflow": "1080000000", "capitalExpenditures": "189000000", "changeInReceivables": "89000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-766000000", "cashflowFromInvestment": "-554000000", "stockBasedCompensation": "194000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-240000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-736000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 3543000000, "cost_of_revenue": 1076000000, "gross_profit": 2467000000, "ebit": 985000000, "ebitda": 1173000000, "pretax_income": 1118000000, "tax_provision": 128000000, "net_income": 1002000000, "net_income_to_common": 1002000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2042000000, "total_current_assets": 4451000000, "total_assets": 7316000000, "short_term_debt": 45000000, "long_term_debt": 1141000000, "total_debt": 1186000000, "total_liabilities": 2703000000, "total_equity": 4613000000, "shares_outstanding": 149000000, "goodwill_and_intangibles": 969000000 }, "cash_flow": { "operating_cash_flow": 1051000000, "capital_expenditure": 209000000, "free_cash_flow": 1260000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95100, "ticker_id": 6594, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "985000000", "ebitda": "1173000000", "netIncome": "1002000000", "grossProfit": "2467000000", "depreciation": "None", "totalRevenue": "3543000000", "costOfRevenue": "1076000000", "interestIncome": "75000000", "incomeBeforeTax": "1118000000", "interestExpense": "52000000", "operatingIncome": "985000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "128000000", "reportedCurrency": "USD", "netInterestIncome": "23000000", "nonInterestIncome": "None", "operatingExpenses": "1482000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "647000000", "otherNonOperatingIncome": "185000000", "costofGoodsAndServicesSold": "1076000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188000000", "sellingGeneralAndAdministrative": "835000000", "netIncomeFromContinuingOperations": "990000000" }, "balance": { "goodwill": "824000000", "inventory": "359000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7316000000", "longTermDebt": "1141000000", "shortTermDebt": "45000000", "treasuryStock": "-3021000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "145000000", "reportedCurrency": "USD", "retainedEarnings": "4067000000", "totalLiabilities": "2703000000", "otherCurrentAssets": "105000000", "totalCurrentAssets": "4451000000", "currentLongTermDebt": "None", "longTermInvestments": "273000000", "shortTermInvestments": "1372000000", "currentNetReceivables": "573000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2865000000", "currentAccountsPayable": "149000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "889000000", "shortLongTermDebtTotal": "1881000000", "totalShareholderEquity": "4613000000", "capitalLeaseObligations": "740000000", "otherCurrentLiabilities": "218000000", "totalCurrentLiabilities": "665000000", "otherNonCurrentLiabilities": "202000000", "totalNonCurrentLiabilities": "2038000000", "cashAndShortTermInvestments": "2042000000", "commonStockSharesOutstanding": "149000000", "intangibleAssetsExcludingGoodwill": "145000000", "cashAndCashEquivalentsAtCarryingValue": "2042000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "990000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25000000", "operatingCashflow": "1051000000", "capitalExpenditures": "209000000", "changeInReceivables": "-58000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-897000000", "cashflowFromInvestment": "745000000", "stockBasedCompensation": "194000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "899000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-324000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3543000000, "cost_of_revenue": 1076000000, "gross_profit": 2467000000, "research_and_development": 647000000, "selling_general_admin": 835000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 985000000, "depreciation_amortisation": 188000000, "ebitda": 1173000000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1118000000, "tax_provision": 128000000, "effective_tax_rate": null, "net_income": 1002000000, "net_income_continuing_ops": 990000000, "net_income_to_common": 1002000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2042000000, "short_term_investments": 1372000000, "net_receivables": 573000000, "inventory": 359000000, "other_current_assets": null, "total_current_assets": 4451000000, "net_ppe": null, "goodwill": 824000000, "intangible_assets": 145000000, "goodwill_and_intangibles": 969000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2865000000, "total_assets": 7316000000, "short_term_debt": 45000000, "accounts_payable": 149000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 665000000, "long_term_debt": 1141000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2038000000, "total_liabilities": 2703000000, "total_debt": 1186000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4067000000, "total_equity": 4613000000, "shares_outstanding": 149000000, "operating_cash_flow": 1051000000, "stock_based_compensation": 194000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 745000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -897000000, "free_cash_flow": 1260000000, "net_change_in_cash": 899000000 }, "raw_data": { "income": { "ebit": "985000000", "ebitda": "1173000000", "netIncome": "1002000000", "grossProfit": "2467000000", "depreciation": "None", "totalRevenue": "3543000000", "costOfRevenue": "1076000000", "interestIncome": "75000000", "incomeBeforeTax": "1118000000", "interestExpense": "52000000", "operatingIncome": "985000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "128000000", "reportedCurrency": "USD", "netInterestIncome": "23000000", "nonInterestIncome": "None", "operatingExpenses": "1482000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "647000000", "otherNonOperatingIncome": "185000000", "costofGoodsAndServicesSold": "1076000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188000000", "sellingGeneralAndAdministrative": "835000000", "netIncomeFromContinuingOperations": "990000000" }, "balance": { "goodwill": "824000000", "inventory": "359000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7316000000", "longTermDebt": "1141000000", "shortTermDebt": "45000000", "treasuryStock": "-3021000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "145000000", "reportedCurrency": "USD", "retainedEarnings": "4067000000", "totalLiabilities": "2703000000", "otherCurrentAssets": "105000000", "totalCurrentAssets": "4451000000", "currentLongTermDebt": "None", "longTermInvestments": "273000000", "shortTermInvestments": "1372000000", "currentNetReceivables": "573000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2865000000", "currentAccountsPayable": "149000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "889000000", "shortLongTermDebtTotal": "1881000000", "totalShareholderEquity": "4613000000", "capitalLeaseObligations": "740000000", "otherCurrentLiabilities": "218000000", "totalCurrentLiabilities": "665000000", "otherNonCurrentLiabilities": "202000000", "totalNonCurrentLiabilities": "2038000000", "cashAndShortTermInvestments": "2042000000", "commonStockSharesOutstanding": "149000000", "intangibleAssetsExcludingGoodwill": "145000000", "cashAndCashEquivalentsAtCarryingValue": "2042000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "990000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25000000", "operatingCashflow": "1051000000", "capitalExpenditures": "209000000", "changeInReceivables": "-58000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-897000000", "cashflowFromInvestment": "745000000", "stockBasedCompensation": "194000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "899000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-324000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 3333000000, "cost_of_revenue": 1033000000, "gross_profit": 2300000000, "ebit": 883000000, "ebitda": 1062000000, "pretax_income": 894000000, "tax_provision": 112000000, "net_income": 826000000, "net_income_to_common": 826000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1144000000, "total_current_assets": 4490000000, "total_assets": 6959000000, "short_term_debt": 1107000000, "long_term_debt": 890000000, "total_debt": 1997000000, "total_liabilities": 3053000000, "total_equity": 3845000000, "shares_outstanding": 149000000, "goodwill_and_intangibles": 1016000000 }, "cash_flow": { "operating_cash_flow": 1142000000, "capital_expenditure": 296000000, "free_cash_flow": 1438000000, "dividends_paid": 735000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95105, "ticker_id": 6594, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "883000000", "ebitda": "1062000000", "netIncome": "826000000", "grossProfit": "2300000000", "depreciation": "None", "totalRevenue": "3333000000", "costOfRevenue": "1033000000", "interestIncome": "44000000", "incomeBeforeTax": "894000000", "interestExpense": "57000000", "operatingIncome": "883000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "112000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "1417000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "623000000", "otherNonOperatingIncome": "68000000", "costofGoodsAndServicesSold": "1033000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179000000", "sellingGeneralAndAdministrative": "794000000", "netIncomeFromContinuingOperations": "782000000" }, "balance": { "goodwill": "831000000", "inventory": "386000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6959000000", "longTermDebt": "890000000", "shortTermDebt": "1107000000", "treasuryStock": "-2616000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "185000000", "reportedCurrency": "USD", "retainedEarnings": "3083000000", "totalLiabilities": "3053000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "4490000000", "currentLongTermDebt": "1107000000", "longTermInvestments": "260000000", "shortTermInvestments": "2368000000", "currentNetReceivables": "514000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469000000", "currentAccountsPayable": "184000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1075000000", "shortLongTermDebtTotal": "1997000000", "totalShareholderEquity": "3845000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "256000000", "totalCurrentLiabilities": "1804000000", "otherNonCurrentLiabilities": "359000000", "totalNonCurrentLiabilities": "1310000000", "cashAndShortTermInvestments": "1144000000", "commonStockSharesOutstanding": "149000000", "intangibleAssetsExcludingGoodwill": "185000000", "cashAndCashEquivalentsAtCarryingValue": "1144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "782000000", "profitLoss": "None", "dividendPayout": "735000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "1142000000", "capitalExpenditures": "296000000", "changeInReceivables": "-105000000", "changeInExchangeRate": "-4000000", "cashflowFromFinancing": "594000000", "cashflowFromInvestment": "-1813000000", "stockBasedCompensation": "193000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "735000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-81000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3333000000, "cost_of_revenue": 1033000000, "gross_profit": 2300000000, "research_and_development": 623000000, "selling_general_admin": 794000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 883000000, "depreciation_amortisation": 179000000, "ebitda": 1062000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": 894000000, "tax_provision": 112000000, "effective_tax_rate": null, "net_income": 826000000, "net_income_continuing_ops": 782000000, "net_income_to_common": 826000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1144000000, "short_term_investments": 2368000000, "net_receivables": 514000000, "inventory": 386000000, "other_current_assets": null, "total_current_assets": 4490000000, "net_ppe": null, "goodwill": 831000000, "intangible_assets": 185000000, "goodwill_and_intangibles": 1016000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2469000000, "total_assets": 6959000000, "short_term_debt": 1107000000, "accounts_payable": 184000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1804000000, "long_term_debt": 890000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1310000000, "total_liabilities": 3053000000, "total_debt": 1997000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3083000000, "total_equity": 3845000000, "shares_outstanding": 149000000, "operating_cash_flow": 1142000000, "stock_based_compensation": 193000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1813000000, "dividends_paid": 735000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 594000000, "free_cash_flow": 1438000000, "net_change_in_cash": -81000000 }, "raw_data": { "income": { "ebit": "883000000", "ebitda": "1062000000", "netIncome": "826000000", "grossProfit": "2300000000", "depreciation": "None", "totalRevenue": "3333000000", "costOfRevenue": "1033000000", "interestIncome": "44000000", "incomeBeforeTax": "894000000", "interestExpense": "57000000", "operatingIncome": "883000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "112000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "1417000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "623000000", "otherNonOperatingIncome": "68000000", "costofGoodsAndServicesSold": "1033000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179000000", "sellingGeneralAndAdministrative": "794000000", "netIncomeFromContinuingOperations": "782000000" }, "balance": { "goodwill": "831000000", "inventory": "386000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6959000000", "longTermDebt": "890000000", "shortTermDebt": "1107000000", "treasuryStock": "-2616000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "185000000", "reportedCurrency": "USD", "retainedEarnings": "3083000000", "totalLiabilities": "3053000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "4490000000", "currentLongTermDebt": "1107000000", "longTermInvestments": "260000000", "shortTermInvestments": "2368000000", "currentNetReceivables": "514000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469000000", "currentAccountsPayable": "184000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1075000000", "shortLongTermDebtTotal": "1997000000", "totalShareholderEquity": "3845000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "256000000", "totalCurrentLiabilities": "1804000000", "otherNonCurrentLiabilities": "359000000", "totalNonCurrentLiabilities": "1310000000", "cashAndShortTermInvestments": "1144000000", "commonStockSharesOutstanding": "149000000", "intangibleAssetsExcludingGoodwill": "185000000", "cashAndCashEquivalentsAtCarryingValue": "1144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "782000000", "profitLoss": "None", "dividendPayout": "735000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "1142000000", "capitalExpenditures": "296000000", "changeInReceivables": "-105000000", "changeInExchangeRate": "-4000000", "cashflowFromFinancing": "594000000", "cashflowFromInvestment": "-1813000000", "stockBasedCompensation": "193000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "735000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-81000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1091000000, "cost_of_revenue": 347000000, "gross_profit": 744000000, "ebit": 232000000, "ebitda": 301000000, "pretax_income": 157000000, "tax_provision": 23000000, "net_income": 134000000, "net_income_to_common": 134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1089000000, "total_current_assets": 2738000000, "total_assets": 6559000000, "short_term_debt": 499000000, "long_term_debt": 1490000000, "total_debt": 1989000000, "total_liabilities": 3883000000, "total_equity": 2676000000, "shares_outstanding": 154000000, "goodwill_and_intangibles": 1714000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 38000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95068, "ticker_id": 6594, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232000000", "ebitda": "301000000", "netIncome": "134000000", "grossProfit": "744000000", "depreciation": "None", "totalRevenue": "1091000000", "costOfRevenue": "347000000", "interestIncome": "11000000", "incomeBeforeTax": "157000000", "interestExpense": "24000000", "operatingIncome": "232000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "512000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "240000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "272000000", "netIncomeFromContinuingOperations": "134000000" }, "balance": { "goodwill": "1284000000", "inventory": "611000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6559000000", "longTermDebt": "1490000000", "shortTermDebt": "499000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "430000000", "reportedCurrency": "USD", "retainedEarnings": "-258000000", "totalLiabilities": "3883000000", "otherCurrentAssets": "234000000", "totalCurrentAssets": "2738000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "66000000", "currentNetReceivables": "738000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3821000000", "currentAccountsPayable": "218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2464000000", "totalShareholderEquity": "2676000000", "capitalLeaseObligations": "555000000", "otherCurrentLiabilities": "849000000", "totalCurrentLiabilities": "1566000000", "otherNonCurrentLiabilities": "352000000", "totalNonCurrentLiabilities": "2317000000", "cashAndShortTermInvestments": "1089000000", "commonStockSharesOutstanding": "154000000", "intangibleAssetsExcludingGoodwill": "430000000", "cashAndCashEquivalentsAtCarryingValue": "1089000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "289000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251000000", "cashflowFromInvestment": "-366000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1091000000, "cost_of_revenue": 347000000, "gross_profit": 744000000, "research_and_development": 240000000, "selling_general_admin": 272000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232000000, "depreciation_amortisation": 69000000, "ebitda": 301000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": 157000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 134000000, "net_income_continuing_ops": 134000000, "net_income_to_common": 134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1089000000, "short_term_investments": 66000000, "net_receivables": 738000000, "inventory": 611000000, "other_current_assets": null, "total_current_assets": 2738000000, "net_ppe": null, "goodwill": 1284000000, "intangible_assets": 430000000, "goodwill_and_intangibles": 1714000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3821000000, "total_assets": 6559000000, "short_term_debt": 499000000, "accounts_payable": 218000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1566000000, "long_term_debt": 1490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2317000000, "total_liabilities": 3883000000, "total_debt": 1989000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258000000, "total_equity": 2676000000, "shares_outstanding": 154000000, "operating_cash_flow": 289000000, "stock_based_compensation": 60000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -366000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251000000, "free_cash_flow": 327000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "232000000", "ebitda": "301000000", "netIncome": "134000000", "grossProfit": "744000000", "depreciation": "None", "totalRevenue": "1091000000", "costOfRevenue": "347000000", "interestIncome": "11000000", "incomeBeforeTax": "157000000", "interestExpense": "24000000", "operatingIncome": "232000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "512000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "240000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "272000000", "netIncomeFromContinuingOperations": "134000000" }, "balance": { "goodwill": "1284000000", "inventory": "611000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6559000000", "longTermDebt": "1490000000", "shortTermDebt": "499000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "430000000", "reportedCurrency": "USD", "retainedEarnings": "-258000000", "totalLiabilities": "3883000000", "otherCurrentAssets": "234000000", "totalCurrentAssets": "2738000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "66000000", "currentNetReceivables": "738000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3821000000", "currentAccountsPayable": "218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2464000000", "totalShareholderEquity": "2676000000", "capitalLeaseObligations": "555000000", "otherCurrentLiabilities": "849000000", "totalCurrentLiabilities": "1566000000", "otherNonCurrentLiabilities": "352000000", "totalNonCurrentLiabilities": "2317000000", "cashAndShortTermInvestments": "1089000000", "commonStockSharesOutstanding": "154000000", "intangibleAssetsExcludingGoodwill": "430000000", "cashAndCashEquivalentsAtCarryingValue": "1089000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "289000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251000000", "cashflowFromInvestment": "-366000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1160000000, "cost_of_revenue": 382000000, "gross_profit": 778000000, "ebit": 257000000, "ebitda": 324000000, "pretax_income": 378000000, "tax_provision": 44000000, "net_income": 334000000, "net_income_to_common": 334000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1418000000, "total_current_assets": 3289000000, "total_assets": 6644000000, "short_term_debt": 577000000, "long_term_debt": 1490000000, "total_debt": 2067000000, "total_liabilities": 3921000000, "total_equity": 2723000000, "shares_outstanding": 154000000, "goodwill_and_intangibles": 1323000000 }, "cash_flow": { "operating_cash_flow": 321000000, "capital_expenditure": 54000000, "free_cash_flow": 375000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95069, "ticker_id": 6594, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257000000", "ebitda": "324000000", "netIncome": "334000000", "grossProfit": "778000000", "depreciation": "None", "totalRevenue": "1160000000", "costOfRevenue": "382000000", "interestIncome": "192000000", "incomeBeforeTax": "378000000", "interestExpense": "26000000", "operatingIncome": "257000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "521000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "238000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "283000000", "netIncomeFromContinuingOperations": "334000000" }, "balance": { "goodwill": "1113000000", "inventory": "564000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6644000000", "longTermDebt": "1490000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "210000000", "reportedCurrency": "USD", "retainedEarnings": "-392000000", "totalLiabilities": "3921000000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "3289000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "215000000", "currentNetReceivables": "854000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3355000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1129000000", "shortLongTermDebtTotal": "2553000000", "totalShareholderEquity": "2723000000", "capitalLeaseObligations": "564000000", "otherCurrentLiabilities": "498000000", "totalCurrentLiabilities": "1585000000", "otherNonCurrentLiabilities": "360000000", "totalNonCurrentLiabilities": "2336000000", "cashAndShortTermInvestments": "1418000000", "commonStockSharesOutstanding": "154000000", "intangibleAssetsExcludingGoodwill": "210000000", "cashAndCashEquivalentsAtCarryingValue": "1418000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "26000000", "operatingCashflow": "321000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "108000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1160000000, "cost_of_revenue": 382000000, "gross_profit": 778000000, "research_and_development": 238000000, "selling_general_admin": 283000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257000000, "depreciation_amortisation": 67000000, "ebitda": 324000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": 378000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 334000000, "net_income_continuing_ops": 334000000, "net_income_to_common": 334000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1418000000, "short_term_investments": 215000000, "net_receivables": 854000000, "inventory": 564000000, "other_current_assets": null, "total_current_assets": 3289000000, "net_ppe": null, "goodwill": 1113000000, "intangible_assets": 210000000, "goodwill_and_intangibles": 1323000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3355000000, "total_assets": 6644000000, "short_term_debt": 577000000, "accounts_payable": 240000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1585000000, "long_term_debt": 1490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2336000000, "total_liabilities": 3921000000, "total_debt": 2067000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -392000000, "total_equity": 2723000000, "shares_outstanding": 154000000, "operating_cash_flow": 321000000, "stock_based_compensation": 63000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 108000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63000000, "free_cash_flow": 375000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257000000", "ebitda": "324000000", "netIncome": "334000000", "grossProfit": "778000000", "depreciation": "None", "totalRevenue": "1160000000", "costOfRevenue": "382000000", "interestIncome": "192000000", "incomeBeforeTax": "378000000", "interestExpense": "26000000", "operatingIncome": "257000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "521000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "238000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "283000000", "netIncomeFromContinuingOperations": "334000000" }, "balance": { "goodwill": "1113000000", "inventory": "564000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6644000000", "longTermDebt": "1490000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "210000000", "reportedCurrency": "USD", "retainedEarnings": "-392000000", "totalLiabilities": "3921000000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "3289000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "215000000", "currentNetReceivables": "854000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3355000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1129000000", "shortLongTermDebtTotal": "2553000000", "totalShareholderEquity": "2723000000", "capitalLeaseObligations": "564000000", "otherCurrentLiabilities": "498000000", "totalCurrentLiabilities": "1585000000", "otherNonCurrentLiabilities": "360000000", "totalNonCurrentLiabilities": "2336000000", "cashAndShortTermInvestments": "1418000000", "commonStockSharesOutstanding": "154000000", "intangibleAssetsExcludingGoodwill": "210000000", "cashAndCashEquivalentsAtCarryingValue": "1418000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "334000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "26000000", "operatingCashflow": "321000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "108000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1083000000, "cost_of_revenue": 351000000, "gross_profit": 732000000, "ebit": 231000000, "ebitda": 298000000, "pretax_income": 220000000, "tax_provision": 70000000, "net_income": 150000000, "net_income_to_common": 150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1050000000, "total_current_assets": 2796000000, "total_assets": 6177000000, "short_term_debt": 1076000000, "long_term_debt": 994000000, "total_debt": 2070000000, "total_liabilities": 3796000000, "total_equity": 2381000000, "shares_outstanding": 154000000, "goodwill_and_intangibles": 1338000000 }, "cash_flow": { "operating_cash_flow": 284000000, "capital_expenditure": 24000000, "free_cash_flow": 308000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95071, "ticker_id": 6594, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231000000", "ebitda": "298000000", "netIncome": "150000000", "grossProfit": "732000000", "depreciation": "None", "totalRevenue": "1083000000", "costOfRevenue": "351000000", "interestIncome": "9000000", "incomeBeforeTax": "220000000", "interestExpense": "25000000", "operatingIncome": "231000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "501000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "228000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "277000000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "1113000000", "inventory": "590000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6177000000", "longTermDebt": "994000000", "shortTermDebt": "1076000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "225000000", "reportedCurrency": "USD", "retainedEarnings": "-726000000", "totalLiabilities": "3796000000", "otherCurrentAssets": "177000000", "totalCurrentAssets": "2796000000", "currentLongTermDebt": "998000000", "longTermInvestments": "None", "shortTermInvestments": "228000000", "currentNetReceivables": "751000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3381000000", "currentAccountsPayable": "218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1130000000", "shortLongTermDebtTotal": "2576000000", "totalShareholderEquity": "2381000000", "capitalLeaseObligations": "584000000", "otherCurrentLiabilities": "434000000", "totalCurrentLiabilities": "1962000000", "otherNonCurrentLiabilities": "334000000", "totalNonCurrentLiabilities": "1834000000", "cashAndShortTermInvestments": "1050000000", "commonStockSharesOutstanding": "154000000", "intangibleAssetsExcludingGoodwill": "225000000", "cashAndCashEquivalentsAtCarryingValue": "1050000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "284000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "70000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1083000000, "cost_of_revenue": 351000000, "gross_profit": 732000000, "research_and_development": 228000000, "selling_general_admin": 277000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231000000, "depreciation_amortisation": 67000000, "ebitda": 298000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 220000000, "tax_provision": 70000000, "effective_tax_rate": null, "net_income": 150000000, "net_income_continuing_ops": 150000000, "net_income_to_common": 150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1050000000, "short_term_investments": 228000000, "net_receivables": 751000000, "inventory": 590000000, "other_current_assets": null, "total_current_assets": 2796000000, "net_ppe": null, "goodwill": 1113000000, "intangible_assets": 225000000, "goodwill_and_intangibles": 1338000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3381000000, "total_assets": 6177000000, "short_term_debt": 1076000000, "accounts_payable": 218000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1962000000, "long_term_debt": 994000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1834000000, "total_liabilities": 3796000000, "total_debt": 2070000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -726000000, "total_equity": 2381000000, "shares_outstanding": 154000000, "operating_cash_flow": 284000000, "stock_based_compensation": 70000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115000000, "free_cash_flow": 308000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231000000", "ebitda": "298000000", "netIncome": "150000000", "grossProfit": "732000000", "depreciation": "None", "totalRevenue": "1083000000", "costOfRevenue": "351000000", "interestIncome": "9000000", "incomeBeforeTax": "220000000", "interestExpense": "25000000", "operatingIncome": "231000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "501000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "228000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "277000000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "1113000000", "inventory": "590000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6177000000", "longTermDebt": "994000000", "shortTermDebt": "1076000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "225000000", "reportedCurrency": "USD", "retainedEarnings": "-726000000", "totalLiabilities": "3796000000", "otherCurrentAssets": "177000000", "totalCurrentAssets": "2796000000", "currentLongTermDebt": "998000000", "longTermInvestments": "None", "shortTermInvestments": "228000000", "currentNetReceivables": "751000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3381000000", "currentAccountsPayable": "218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1130000000", "shortLongTermDebtTotal": "2576000000", "totalShareholderEquity": "2381000000", "capitalLeaseObligations": "584000000", "otherCurrentLiabilities": "434000000", "totalCurrentLiabilities": "1962000000", "otherNonCurrentLiabilities": "334000000", "totalNonCurrentLiabilities": "1834000000", "cashAndShortTermInvestments": "1050000000", "commonStockSharesOutstanding": "154000000", "intangibleAssetsExcludingGoodwill": "225000000", "cashAndCashEquivalentsAtCarryingValue": "1050000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "284000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "70000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1057000000, "cost_of_revenue": 340000000, "gross_profit": 717000000, "ebit": 222000000, "ebitda": 290000000, "pretax_income": 306000000, "tax_provision": 71000000, "net_income": 235000000, "net_income_to_common": 235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 934000000, "total_current_assets": 2641000000, "total_assets": 6087000000, "short_term_debt": 578000000, "long_term_debt": 1492000000, "total_debt": 2070000000, "total_liabilities": 3829000000, "total_equity": 2258000000, "shares_outstanding": 157000000, "goodwill_and_intangibles": 1351000000 }, "cash_flow": { "operating_cash_flow": 234000000, "capital_expenditure": 23000000, "free_cash_flow": 257000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95072, "ticker_id": 6594, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222000000", "ebitda": "290000000", "netIncome": "235000000", "grossProfit": "717000000", "depreciation": "None", "totalRevenue": "1057000000", "costOfRevenue": "340000000", "interestIncome": "102000000", "incomeBeforeTax": "306000000", "interestExpense": "25000000", "operatingIncome": "222000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "495000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "243000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "241000000", "netIncomeFromContinuingOperations": "235000000" }, "balance": { "goodwill": "1113000000", "inventory": "575000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6087000000", "longTermDebt": "1492000000", "shortTermDebt": "578000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "238000000", "reportedCurrency": "USD", "retainedEarnings": "-876000000", "totalLiabilities": "3829000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "2641000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "221000000", "currentNetReceivables": "716000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3446000000", "currentAccountsPayable": "200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1161000000", "shortLongTermDebtTotal": "2598000000", "totalShareholderEquity": "2258000000", "capitalLeaseObligations": "607000000", "otherCurrentLiabilities": "436000000", "totalCurrentLiabilities": "1461000000", "otherNonCurrentLiabilities": "348000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "934000000", "commonStockSharesOutstanding": "157000000", "intangibleAssetsExcludingGoodwill": "238000000", "cashAndCashEquivalentsAtCarryingValue": "934000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "234000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "-73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1057000000, "cost_of_revenue": 340000000, "gross_profit": 717000000, "research_and_development": 243000000, "selling_general_admin": 241000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222000000, "depreciation_amortisation": 68000000, "ebitda": 290000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 306000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": 235000000, "net_income_continuing_ops": 235000000, "net_income_to_common": 235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 934000000, "short_term_investments": 221000000, "net_receivables": 716000000, "inventory": 575000000, "other_current_assets": null, "total_current_assets": 2641000000, "net_ppe": null, "goodwill": 1113000000, "intangible_assets": 238000000, "goodwill_and_intangibles": 1351000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3446000000, "total_assets": 6087000000, "short_term_debt": 578000000, "accounts_payable": 200000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1461000000, "long_term_debt": 1492000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2368000000, "total_liabilities": 3829000000, "total_debt": 2070000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -876000000, "total_equity": 2258000000, "shares_outstanding": 157000000, "operating_cash_flow": 234000000, "stock_based_compensation": -73000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371000000, "free_cash_flow": 257000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222000000", "ebitda": "290000000", "netIncome": "235000000", "grossProfit": "717000000", "depreciation": "None", "totalRevenue": "1057000000", "costOfRevenue": "340000000", "interestIncome": "102000000", "incomeBeforeTax": "306000000", "interestExpense": "25000000", "operatingIncome": "222000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "495000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "243000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "241000000", "netIncomeFromContinuingOperations": "235000000" }, "balance": { "goodwill": "1113000000", "inventory": "575000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6087000000", "longTermDebt": "1492000000", "shortTermDebt": "578000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "238000000", "reportedCurrency": "USD", "retainedEarnings": "-876000000", "totalLiabilities": "3829000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "2641000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "221000000", "currentNetReceivables": "716000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3446000000", "currentAccountsPayable": "200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1161000000", "shortLongTermDebtTotal": "2598000000", "totalShareholderEquity": "2258000000", "capitalLeaseObligations": "607000000", "otherCurrentLiabilities": "436000000", "totalCurrentLiabilities": "1461000000", "otherNonCurrentLiabilities": "348000000", "totalNonCurrentLiabilities": "2368000000", "cashAndShortTermInvestments": "934000000", "commonStockSharesOutstanding": "157000000", "intangibleAssetsExcludingGoodwill": "238000000", "cashAndCashEquivalentsAtCarryingValue": "934000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "234000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "-73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-69000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1041000000, "cost_of_revenue": 356000000, "gross_profit": 685000000, "ebit": 184000000, "ebitda": 253000000, "pretax_income": 182000000, "tax_provision": 51000000, "net_income": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1113000000, "total_current_assets": 2673000000, "total_assets": 6182000000, "short_term_debt": 577000000, "long_term_debt": 1491000000, "total_debt": 2068000000, "total_liabilities": 3814000000, "total_equity": 2368000000, "shares_outstanding": 159000000, "goodwill_and_intangibles": 1391000000 }, "cash_flow": { "operating_cash_flow": 240000000, "capital_expenditure": 39000000, "free_cash_flow": 279000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95073, "ticker_id": 6594, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184000000", "ebitda": "253000000", "netIncome": "131000000", "grossProfit": "685000000", "depreciation": "None", "totalRevenue": "1041000000", "costOfRevenue": "356000000", "interestIncome": "11000000", "incomeBeforeTax": "182000000", "interestExpense": "25000000", "operatingIncome": "184000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "501000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "267000000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "1113000000", "inventory": "537000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6182000000", "longTermDebt": "1491000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "278000000", "reportedCurrency": "USD", "retainedEarnings": "-1111000000", "totalLiabilities": "3814000000", "otherCurrentAssets": "185000000", "totalCurrentAssets": "2673000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "124000000", "currentNetReceivables": "714000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3509000000", "currentAccountsPayable": "207000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1192000000", "shortLongTermDebtTotal": "2607000000", "totalShareholderEquity": "2368000000", "capitalLeaseObligations": "617000000", "otherCurrentLiabilities": "320000000", "totalCurrentLiabilities": "1440000000", "otherNonCurrentLiabilities": "344000000", "totalNonCurrentLiabilities": "2374000000", "cashAndShortTermInvestments": "1113000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "278000000", "cashAndCashEquivalentsAtCarryingValue": "1113000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10000000", "operatingCashflow": "240000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195000000", "cashflowFromInvestment": "-63000000", "stockBasedCompensation": "73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1041000000, "cost_of_revenue": 356000000, "gross_profit": 685000000, "research_and_development": 241000000, "selling_general_admin": 267000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184000000, "depreciation_amortisation": 69000000, "ebitda": 253000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 182000000, "tax_provision": 51000000, "effective_tax_rate": null, "net_income": 131000000, "net_income_continuing_ops": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1113000000, "short_term_investments": 124000000, "net_receivables": 714000000, "inventory": 537000000, "other_current_assets": null, "total_current_assets": 2673000000, "net_ppe": null, "goodwill": 1113000000, "intangible_assets": 278000000, "goodwill_and_intangibles": 1391000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3509000000, "total_assets": 6182000000, "short_term_debt": 577000000, "accounts_payable": 207000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1440000000, "long_term_debt": 1491000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2374000000, "total_liabilities": 3814000000, "total_debt": 2068000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1111000000, "total_equity": 2368000000, "shares_outstanding": 159000000, "operating_cash_flow": 240000000, "stock_based_compensation": 73000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -195000000, "free_cash_flow": 279000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184000000", "ebitda": "253000000", "netIncome": "131000000", "grossProfit": "685000000", "depreciation": "None", "totalRevenue": "1041000000", "costOfRevenue": "356000000", "interestIncome": "11000000", "incomeBeforeTax": "182000000", "interestExpense": "25000000", "operatingIncome": "184000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "501000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "267000000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "1113000000", "inventory": "537000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6182000000", "longTermDebt": "1491000000", "shortTermDebt": "577000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "278000000", "reportedCurrency": "USD", "retainedEarnings": "-1111000000", "totalLiabilities": "3814000000", "otherCurrentAssets": "185000000", "totalCurrentAssets": "2673000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "124000000", "currentNetReceivables": "714000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3509000000", "currentAccountsPayable": "207000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1192000000", "shortLongTermDebtTotal": "2607000000", "totalShareholderEquity": "2368000000", "capitalLeaseObligations": "617000000", "otherCurrentLiabilities": "320000000", "totalCurrentLiabilities": "1440000000", "otherNonCurrentLiabilities": "344000000", "totalNonCurrentLiabilities": "2374000000", "cashAndShortTermInvestments": "1113000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "278000000", "cashAndCashEquivalentsAtCarryingValue": "1113000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10000000", "operatingCashflow": "240000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195000000", "cashflowFromInvestment": "-63000000", "stockBasedCompensation": "73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1104000000, "cost_of_revenue": 376000000, "gross_profit": 728000000, "ebit": 212000000, "ebitda": 283000000, "pretax_income": 188000000, "tax_provision": 1000000, "net_income": 187000000, "net_income_to_common": 187000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1127000000, "total_current_assets": 2746000000, "total_assets": 6303000000, "short_term_debt": 578000000, "long_term_debt": 1490000000, "total_debt": 2068000000, "total_liabilities": 3930000000, "total_equity": 2373000000, "shares_outstanding": 160000000, "goodwill_and_intangibles": 1408000000 }, "cash_flow": { "operating_cash_flow": 364000000, "capital_expenditure": 29000000, "free_cash_flow": 393000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95074, "ticker_id": 6594, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212000000", "ebitda": "283000000", "netIncome": "187000000", "grossProfit": "728000000", "depreciation": "None", "totalRevenue": "1104000000", "costOfRevenue": "376000000", "interestIncome": "10000000", "incomeBeforeTax": "188000000", "interestExpense": "25000000", "operatingIncome": "202000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "526000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "255000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "376000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "279000000", "netIncomeFromContinuingOperations": "187000000" }, "balance": { "goodwill": "1113000000", "inventory": "547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6303000000", "longTermDebt": "1490000000", "shortTermDebt": "578000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "295000000", "reportedCurrency": "USD", "retainedEarnings": "-1242000000", "totalLiabilities": "3930000000", "otherCurrentAssets": "228000000", "totalCurrentAssets": "2746000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "93000000", "currentNetReceivables": "751000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3557000000", "currentAccountsPayable": "221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1234000000", "shortLongTermDebtTotal": "2622000000", "totalShareholderEquity": "2373000000", "capitalLeaseObligations": "633000000", "otherCurrentLiabilities": "387000000", "totalCurrentLiabilities": "1547000000", "otherNonCurrentLiabilities": "339000000", "totalNonCurrentLiabilities": "2383000000", "cashAndShortTermInvestments": "1127000000", "commonStockSharesOutstanding": "160000000", "intangibleAssetsExcludingGoodwill": "295000000", "cashAndCashEquivalentsAtCarryingValue": "1127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "28000000", "operatingCashflow": "364000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47000000", "cashflowFromInvestment": "-48000000", "stockBasedCompensation": "79000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104000000, "cost_of_revenue": 376000000, "gross_profit": 728000000, "research_and_development": 255000000, "selling_general_admin": 279000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212000000, "depreciation_amortisation": 71000000, "ebitda": 283000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 188000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 187000000, "net_income_continuing_ops": 187000000, "net_income_to_common": 187000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1127000000, "short_term_investments": 93000000, "net_receivables": 751000000, "inventory": 547000000, "other_current_assets": null, "total_current_assets": 2746000000, "net_ppe": null, "goodwill": 1113000000, "intangible_assets": 295000000, "goodwill_and_intangibles": 1408000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3557000000, "total_assets": 6303000000, "short_term_debt": 578000000, "accounts_payable": 221000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1547000000, "long_term_debt": 1490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2383000000, "total_liabilities": 3930000000, "total_debt": 2068000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1242000000, "total_equity": 2373000000, "shares_outstanding": 160000000, "operating_cash_flow": 364000000, "stock_based_compensation": 79000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47000000, "free_cash_flow": 393000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212000000", "ebitda": "283000000", "netIncome": "187000000", "grossProfit": "728000000", "depreciation": "None", "totalRevenue": "1104000000", "costOfRevenue": "376000000", "interestIncome": "10000000", "incomeBeforeTax": "188000000", "interestExpense": "25000000", "operatingIncome": "202000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "526000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "255000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "376000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "279000000", "netIncomeFromContinuingOperations": "187000000" }, "balance": { "goodwill": "1113000000", "inventory": "547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6303000000", "longTermDebt": "1490000000", "shortTermDebt": "578000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "295000000", "reportedCurrency": "USD", "retainedEarnings": "-1242000000", "totalLiabilities": "3930000000", "otherCurrentAssets": "228000000", "totalCurrentAssets": "2746000000", "currentLongTermDebt": "499000000", "longTermInvestments": "None", "shortTermInvestments": "93000000", "currentNetReceivables": "751000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3557000000", "currentAccountsPayable": "221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1234000000", "shortLongTermDebtTotal": "2622000000", "totalShareholderEquity": "2373000000", "capitalLeaseObligations": "633000000", "otherCurrentLiabilities": "387000000", "totalCurrentLiabilities": "1547000000", "otherNonCurrentLiabilities": "339000000", "totalNonCurrentLiabilities": "2383000000", "cashAndShortTermInvestments": "1127000000", "commonStockSharesOutstanding": "160000000", "intangibleAssetsExcludingGoodwill": "295000000", "cashAndCashEquivalentsAtCarryingValue": "1127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "28000000", "operatingCashflow": "364000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47000000", "cashflowFromInvestment": "-48000000", "stockBasedCompensation": "79000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1080000000, "cost_of_revenue": 335000000, "gross_profit": 745000000, "ebit": 756000000, "ebitda": 826000000, "pretax_income": 720000000, "tax_provision": 15000000, "net_income": 705000000, "net_income_to_common": 705000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 869000000, "total_current_assets": 2373000000, "total_assets": 6014000000, "short_term_debt": 73000000, "long_term_debt": 1988000000, "total_debt": 2061000000, "total_liabilities": 3889000000, "total_equity": 2125000000, "shares_outstanding": 160000000, "goodwill_and_intangibles": 1418000000 }, "cash_flow": { "operating_cash_flow": 316000000, "capital_expenditure": 32000000, "free_cash_flow": 348000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95076, "ticker_id": 6594, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "756000000", "ebitda": "826000000", "netIncome": "705000000", "grossProfit": "745000000", "depreciation": "None", "totalRevenue": "1080000000", "costOfRevenue": "335000000", "interestIncome": "11000000", "incomeBeforeTax": "720000000", "interestExpense": "36000000", "operatingIncome": "741000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "705000000" }, "balance": { "goodwill": "1113000000", "inventory": "574000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6014000000", "longTermDebt": "1988000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "305000000", "reportedCurrency": "USD", "retainedEarnings": "-1428000000", "totalLiabilities": "3889000000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "2373000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "70000000", "currentNetReceivables": "715000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3641000000", "currentAccountsPayable": "191000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1285000000", "shortLongTermDebtTotal": "2674000000", "totalShareholderEquity": "2125000000", "capitalLeaseObligations": "686000000", "otherCurrentLiabilities": "476000000", "totalCurrentLiabilities": "975000000", "otherNonCurrentLiabilities": "313000000", "totalNonCurrentLiabilities": "2914000000", "cashAndShortTermInvestments": "869000000", "commonStockSharesOutstanding": "160000000", "intangibleAssetsExcludingGoodwill": "305000000", "cashAndCashEquivalentsAtCarryingValue": "869000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "704000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "316000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-332000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "83000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1080000000, "cost_of_revenue": 335000000, "gross_profit": 745000000, "research_and_development": 253000000, "selling_general_admin": 239000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 756000000, "depreciation_amortisation": 70000000, "ebitda": 826000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 720000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 705000000, "net_income_continuing_ops": 705000000, "net_income_to_common": 705000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 869000000, "short_term_investments": 70000000, "net_receivables": 715000000, "inventory": 574000000, "other_current_assets": null, "total_current_assets": 2373000000, "net_ppe": null, "goodwill": 1113000000, "intangible_assets": 305000000, "goodwill_and_intangibles": 1418000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3641000000, "total_assets": 6014000000, "short_term_debt": 73000000, "accounts_payable": 191000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 975000000, "long_term_debt": 1988000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2914000000, "total_liabilities": 3889000000, "total_debt": 2061000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1428000000, "total_equity": 2125000000, "shares_outstanding": 160000000, "operating_cash_flow": 316000000, "stock_based_compensation": 83000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -332000000, "free_cash_flow": 348000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "756000000", "ebitda": "826000000", "netIncome": "705000000", "grossProfit": "745000000", "depreciation": "None", "totalRevenue": "1080000000", "costOfRevenue": "335000000", "interestIncome": "11000000", "incomeBeforeTax": "720000000", "interestExpense": "36000000", "operatingIncome": "741000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-25000000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "705000000" }, "balance": { "goodwill": "1113000000", "inventory": "574000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6014000000", "longTermDebt": "1988000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "305000000", "reportedCurrency": "USD", "retainedEarnings": "-1428000000", "totalLiabilities": "3889000000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "2373000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "70000000", "currentNetReceivables": "715000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3641000000", "currentAccountsPayable": "191000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1285000000", "shortLongTermDebtTotal": "2674000000", "totalShareholderEquity": "2125000000", "capitalLeaseObligations": "686000000", "otherCurrentLiabilities": "476000000", "totalCurrentLiabilities": "975000000", "otherNonCurrentLiabilities": "313000000", "totalNonCurrentLiabilities": "2914000000", "cashAndShortTermInvestments": "869000000", "commonStockSharesOutstanding": "160000000", "intangibleAssetsExcludingGoodwill": "305000000", "cashAndCashEquivalentsAtCarryingValue": "869000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "704000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "316000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-332000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "83000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1112000000, "cost_of_revenue": 391000000, "gross_profit": 721000000, "ebit": -1956000000, "ebitda": -1851000000, "pretax_income": -1976000000, "tax_provision": 12000000, "net_income": -1988000000, "net_income_to_common": -1988000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 920000000, "total_current_assets": 2459000000, "total_assets": 6081000000, "short_term_debt": 815000000, "long_term_debt": 1490000000, "total_debt": 2305000000, "total_liabilities": 4645000000, "total_equity": 1436000000, "shares_outstanding": 159000000, "goodwill_and_intangibles": 1357000000 }, "cash_flow": { "operating_cash_flow": 80000000, "capital_expenditure": 31000000, "free_cash_flow": 111000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95077, "ticker_id": 6594, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1956000000", "ebitda": "-1851000000", "netIncome": "-1988000000", "grossProfit": "721000000", "depreciation": "None", "totalRevenue": "1112000000", "costOfRevenue": "391000000", "interestIncome": "13000000", "incomeBeforeTax": "-1976000000", "interestExpense": "20000000", "operatingIncome": "-1637000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "2358000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "325000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "-1988000000" }, "balance": { "goodwill": "1079000000", "inventory": "561000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6081000000", "longTermDebt": "1490000000", "shortTermDebt": "815000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "278000000", "reportedCurrency": "USD", "retainedEarnings": "-2133000000", "totalLiabilities": "4645000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "2459000000", "currentLongTermDebt": "744000000", "longTermInvestments": "None", "shortTermInvestments": "74000000", "currentNetReceivables": "657000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3622000000", "currentAccountsPayable": "199000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2921000000", "totalShareholderEquity": "1436000000", "capitalLeaseObligations": "687000000", "otherCurrentLiabilities": "779000000", "totalCurrentLiabilities": "2208000000", "otherNonCurrentLiabilities": "331000000", "totalNonCurrentLiabilities": "2437000000", "cashAndShortTermInvestments": "920000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "278000000", "cashAndCashEquivalentsAtCarryingValue": "920000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1988000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "80000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "112000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112000000, "cost_of_revenue": 391000000, "gross_profit": 721000000, "research_and_development": 325000000, "selling_general_admin": 147000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1956000000, "depreciation_amortisation": 105000000, "ebitda": -1851000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1976000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": -1988000000, "net_income_continuing_ops": -1988000000, "net_income_to_common": -1988000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 920000000, "short_term_investments": 74000000, "net_receivables": 657000000, "inventory": 561000000, "other_current_assets": null, "total_current_assets": 2459000000, "net_ppe": null, "goodwill": 1079000000, "intangible_assets": 278000000, "goodwill_and_intangibles": 1357000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3622000000, "total_assets": 6081000000, "short_term_debt": 815000000, "accounts_payable": 199000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2208000000, "long_term_debt": 1490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2437000000, "total_liabilities": 4645000000, "total_debt": 2305000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2133000000, "total_equity": 1436000000, "shares_outstanding": 159000000, "operating_cash_flow": 80000000, "stock_based_compensation": 112000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -226000000, "free_cash_flow": 111000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1956000000", "ebitda": "-1851000000", "netIncome": "-1988000000", "grossProfit": "721000000", "depreciation": "None", "totalRevenue": "1112000000", "costOfRevenue": "391000000", "interestIncome": "13000000", "incomeBeforeTax": "-1976000000", "interestExpense": "20000000", "operatingIncome": "-1637000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "2358000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "325000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "-1988000000" }, "balance": { "goodwill": "1079000000", "inventory": "561000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6081000000", "longTermDebt": "1490000000", "shortTermDebt": "815000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "278000000", "reportedCurrency": "USD", "retainedEarnings": "-2133000000", "totalLiabilities": "4645000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "2459000000", "currentLongTermDebt": "744000000", "longTermInvestments": "None", "shortTermInvestments": "74000000", "currentNetReceivables": "657000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3622000000", "currentAccountsPayable": "199000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2921000000", "totalShareholderEquity": "1436000000", "capitalLeaseObligations": "687000000", "otherCurrentLiabilities": "779000000", "totalCurrentLiabilities": "2208000000", "otherNonCurrentLiabilities": "331000000", "totalNonCurrentLiabilities": "2437000000", "cashAndShortTermInvestments": "920000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "278000000", "cashAndCashEquivalentsAtCarryingValue": "920000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1988000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "80000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "112000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1076000000, "cost_of_revenue": 409000000, "gross_profit": 667000000, "ebit": -91000000, "ebitda": 17000000, "pretax_income": -109000000, "tax_provision": 17000000, "net_income": -126000000, "net_income_to_common": -126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1108000000, "total_current_assets": 2583000000, "total_assets": 10040000000, "short_term_debt": 86000000, "long_term_debt": 1490000000, "total_debt": 1576000000, "total_liabilities": 4306000000, "total_equity": 5734000000, "shares_outstanding": 159000000, "goodwill_and_intangibles": 5485000000 }, "cash_flow": { "operating_cash_flow": 77000000, "capital_expenditure": 36000000, "free_cash_flow": 113000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95078, "ticker_id": 6594, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-91000000", "ebitda": "17000000", "netIncome": "-126000000", "grossProfit": "667000000", "depreciation": "None", "totalRevenue": "1076000000", "costOfRevenue": "409000000", "interestIncome": "12000000", "incomeBeforeTax": "-109000000", "interestExpense": "18000000", "operatingIncome": "-111000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "778000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "338000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "439000000", "netIncomeFromContinuingOperations": "-126000000" }, "balance": { "goodwill": "2545000000", "inventory": "584000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "10040000000", "longTermDebt": "1490000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2940000000", "reportedCurrency": "USD", "retainedEarnings": "-145000000", "totalLiabilities": "4306000000", "otherCurrentAssets": "234000000", "totalCurrentAssets": "2583000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7000000", "currentNetReceivables": "650000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7457000000", "currentAccountsPayable": "201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2276000000", "totalShareholderEquity": "5734000000", "capitalLeaseObligations": "786000000", "otherCurrentLiabilities": "872000000", "totalCurrentLiabilities": "1474000000", "otherNonCurrentLiabilities": "642000000", "totalNonCurrentLiabilities": "2832000000", "cashAndShortTermInvestments": "1108000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "2940000000", "cashAndCashEquivalentsAtCarryingValue": "1108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "77000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35000000", "cashflowFromInvestment": "-48000000", "stockBasedCompensation": "96000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1076000000, "cost_of_revenue": 409000000, "gross_profit": 667000000, "research_and_development": 338000000, "selling_general_admin": 439000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -91000000, "depreciation_amortisation": 108000000, "ebitda": 17000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": -109000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": -126000000, "net_income_continuing_ops": -126000000, "net_income_to_common": -126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1108000000, "short_term_investments": 7000000, "net_receivables": 650000000, "inventory": 584000000, "other_current_assets": null, "total_current_assets": 2583000000, "net_ppe": null, "goodwill": 2545000000, "intangible_assets": 2940000000, "goodwill_and_intangibles": 5485000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7457000000, "total_assets": 10040000000, "short_term_debt": 86000000, "accounts_payable": 201000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1474000000, "long_term_debt": 1490000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2832000000, "total_liabilities": 4306000000, "total_debt": 1576000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -145000000, "total_equity": 5734000000, "shares_outstanding": 159000000, "operating_cash_flow": 77000000, "stock_based_compensation": 96000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35000000, "free_cash_flow": 113000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-91000000", "ebitda": "17000000", "netIncome": "-126000000", "grossProfit": "667000000", "depreciation": "None", "totalRevenue": "1076000000", "costOfRevenue": "409000000", "interestIncome": "12000000", "incomeBeforeTax": "-109000000", "interestExpense": "18000000", "operatingIncome": "-111000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "778000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "338000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "439000000", "netIncomeFromContinuingOperations": "-126000000" }, "balance": { "goodwill": "2545000000", "inventory": "584000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "10040000000", "longTermDebt": "1490000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2940000000", "reportedCurrency": "USD", "retainedEarnings": "-145000000", "totalLiabilities": "4306000000", "otherCurrentAssets": "234000000", "totalCurrentAssets": "2583000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7000000", "currentNetReceivables": "650000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7457000000", "currentAccountsPayable": "201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2276000000", "totalShareholderEquity": "5734000000", "capitalLeaseObligations": "786000000", "otherCurrentLiabilities": "872000000", "totalCurrentLiabilities": "1474000000", "otherNonCurrentLiabilities": "642000000", "totalNonCurrentLiabilities": "2832000000", "cashAndShortTermInvestments": "1108000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "2940000000", "cashAndCashEquivalentsAtCarryingValue": "1108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "77000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35000000", "cashflowFromInvestment": "-48000000", "stockBasedCompensation": "96000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1122000000, "cost_of_revenue": 448000000, "gross_profit": 674000000, "ebit": -149000000, "ebitda": -40000000, "pretax_income": -167000000, "tax_provision": 8000000, "net_income": -175000000, "net_income_to_common": -175000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048000000, "total_current_assets": 2609000000, "total_assets": 10111000000, "short_term_debt": 86000000, "long_term_debt": 1489000000, "total_debt": 1575000000, "total_liabilities": 4366000000, "total_equity": 5745000000, "shares_outstanding": 159000000, "goodwill_and_intangibles": 5538000000 }, "cash_flow": { "operating_cash_flow": 223000000, "capital_expenditure": 51000000, "free_cash_flow": 274000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95079, "ticker_id": 6594, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-149000000", "ebitda": "-40000000", "netIncome": "-175000000", "grossProfit": "674000000", "depreciation": "None", "totalRevenue": "1122000000", "costOfRevenue": "448000000", "interestIncome": "11000000", "incomeBeforeTax": "-167000000", "interestExpense": "18000000", "operatingIncome": "-164000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "838000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "341000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109000000", "sellingGeneralAndAdministrative": "485000000", "netIncomeFromContinuingOperations": "-175000000" }, "balance": { "goodwill": "2545000000", "inventory": "587000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "10111000000", "longTermDebt": "1489000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2993000000", "reportedCurrency": "USD", "retainedEarnings": "-19000000", "totalLiabilities": "4366000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "2609000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7502000000", "currentAccountsPayable": "245000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2262000000", "totalShareholderEquity": "5745000000", "capitalLeaseObligations": "773000000", "otherCurrentLiabilities": "908000000", "totalCurrentLiabilities": "1570000000", "otherNonCurrentLiabilities": "620000000", "totalNonCurrentLiabilities": "2796000000", "cashAndShortTermInvestments": "1048000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "2993000000", "cashAndCashEquivalentsAtCarryingValue": "1048000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "223000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26000000", "cashflowFromInvestment": "-85000000", "stockBasedCompensation": "94000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1122000000, "cost_of_revenue": 448000000, "gross_profit": 674000000, "research_and_development": 341000000, "selling_general_admin": 485000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -149000000, "depreciation_amortisation": 109000000, "ebitda": -40000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": -167000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": -175000000, "net_income_continuing_ops": -175000000, "net_income_to_common": -175000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1048000000, "short_term_investments": 6000000, "net_receivables": 752000000, "inventory": 587000000, "other_current_assets": null, "total_current_assets": 2609000000, "net_ppe": null, "goodwill": 2545000000, "intangible_assets": 2993000000, "goodwill_and_intangibles": 5538000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7502000000, "total_assets": 10111000000, "short_term_debt": 86000000, "accounts_payable": 245000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1570000000, "long_term_debt": 1489000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2796000000, "total_liabilities": 4366000000, "total_debt": 1575000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19000000, "total_equity": 5745000000, "shares_outstanding": 159000000, "operating_cash_flow": 223000000, "stock_based_compensation": 94000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26000000, "free_cash_flow": 274000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-149000000", "ebitda": "-40000000", "netIncome": "-175000000", "grossProfit": "674000000", "depreciation": "None", "totalRevenue": "1122000000", "costOfRevenue": "448000000", "interestIncome": "11000000", "incomeBeforeTax": "-167000000", "interestExpense": "18000000", "operatingIncome": "-164000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "838000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "341000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109000000", "sellingGeneralAndAdministrative": "485000000", "netIncomeFromContinuingOperations": "-175000000" }, "balance": { "goodwill": "2545000000", "inventory": "587000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "10111000000", "longTermDebt": "1489000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2993000000", "reportedCurrency": "USD", "retainedEarnings": "-19000000", "totalLiabilities": "4366000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "2609000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7502000000", "currentAccountsPayable": "245000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2262000000", "totalShareholderEquity": "5745000000", "capitalLeaseObligations": "773000000", "otherCurrentLiabilities": "908000000", "totalCurrentLiabilities": "1570000000", "otherNonCurrentLiabilities": "620000000", "totalNonCurrentLiabilities": "2796000000", "cashAndShortTermInvestments": "1048000000", "commonStockSharesOutstanding": "159000000", "intangibleAssetsExcludingGoodwill": "2993000000", "cashAndCashEquivalentsAtCarryingValue": "1048000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "223000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26000000", "cashflowFromInvestment": "-85000000", "stockBasedCompensation": "94000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1119000000, "cost_of_revenue": 435000000, "gross_profit": 684000000, "ebit": -763000000, "ebitda": -655000000, "pretax_income": -782000000, "tax_provision": -28000000, "net_income": -754000000, "net_income_to_common": -754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 927000000, "total_current_assets": 2506000000, "total_assets": 10122000000, "short_term_debt": 85000000, "long_term_debt": 1489000000, "total_debt": 1574000000, "total_liabilities": 4224000000, "total_equity": 5898000000, "shares_outstanding": 158000000, "goodwill_and_intangibles": 5556000000 }, "cash_flow": { "operating_cash_flow": 139000000, "capital_expenditure": 45000000, "free_cash_flow": 184000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95081, "ticker_id": 6594, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-763000000", "ebitda": "-655000000", "netIncome": "-754000000", "grossProfit": "684000000", "depreciation": "None", "totalRevenue": "1119000000", "costOfRevenue": "435000000", "interestIncome": "25000000", "incomeBeforeTax": "-782000000", "interestExpense": "19000000", "operatingIncome": "-754000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-28000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "1438000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "315000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "303000000", "netIncomeFromContinuingOperations": "-754000000" }, "balance": { "goodwill": "2527000000", "inventory": "615000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "10122000000", "longTermDebt": "1489000000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3029000000", "reportedCurrency": "USD", "retainedEarnings": "157000000", "totalLiabilities": "4224000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "2506000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7616000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1621000000", "shortLongTermDebtTotal": "2272000000", "totalShareholderEquity": "5898000000", "capitalLeaseObligations": "698000000", "otherCurrentLiabilities": "850000000", "totalCurrentLiabilities": "1482000000", "otherNonCurrentLiabilities": "555000000", "totalNonCurrentLiabilities": "2742000000", "cashAndShortTermInvestments": "927000000", "commonStockSharesOutstanding": "158000000", "intangibleAssetsExcludingGoodwill": "3029000000", "cashAndCashEquivalentsAtCarryingValue": "927000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3816000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "139000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-707000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "87000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1119000000, "cost_of_revenue": 435000000, "gross_profit": 684000000, "research_and_development": 315000000, "selling_general_admin": 303000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -763000000, "depreciation_amortisation": 108000000, "ebitda": -655000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": -782000000, "tax_provision": -28000000, "effective_tax_rate": null, "net_income": -754000000, "net_income_continuing_ops": -754000000, "net_income_to_common": -754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 927000000, "short_term_investments": 6000000, "net_receivables": 709000000, "inventory": 615000000, "other_current_assets": null, "total_current_assets": 2506000000, "net_ppe": null, "goodwill": 2527000000, "intangible_assets": 3029000000, "goodwill_and_intangibles": 5556000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7616000000, "total_assets": 10122000000, "short_term_debt": 85000000, "accounts_payable": 240000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1482000000, "long_term_debt": 1489000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2742000000, "total_liabilities": 4224000000, "total_debt": 1574000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157000000, "total_equity": 5898000000, "shares_outstanding": 158000000, "operating_cash_flow": 139000000, "stock_based_compensation": 87000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -707000000, "free_cash_flow": 184000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-763000000", "ebitda": "-655000000", "netIncome": "-754000000", "grossProfit": "684000000", "depreciation": "None", "totalRevenue": "1119000000", "costOfRevenue": "435000000", "interestIncome": "25000000", "incomeBeforeTax": "-782000000", "interestExpense": "19000000", "operatingIncome": "-754000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-28000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "1438000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "315000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "303000000", "netIncomeFromContinuingOperations": "-754000000" }, "balance": { "goodwill": "2527000000", "inventory": "615000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "10122000000", "longTermDebt": "1489000000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3029000000", "reportedCurrency": "USD", "retainedEarnings": "157000000", "totalLiabilities": "4224000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "2506000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7616000000", "currentAccountsPayable": "240000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1621000000", "shortLongTermDebtTotal": "2272000000", "totalShareholderEquity": "5898000000", "capitalLeaseObligations": "698000000", "otherCurrentLiabilities": "850000000", "totalCurrentLiabilities": "1482000000", "otherNonCurrentLiabilities": "555000000", "totalNonCurrentLiabilities": "2742000000", "cashAndShortTermInvestments": "927000000", "commonStockSharesOutstanding": "158000000", "intangibleAssetsExcludingGoodwill": "3029000000", "cashAndCashEquivalentsAtCarryingValue": "927000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3816000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "139000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-707000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "87000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "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": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "income_statement": { "revenue": 1176000000, "cost_of_revenue": 444000000, "gross_profit": 732000000, "ebit": -70000000, "ebitda": 38000000, "pretax_income": -89000000, "tax_provision": 145000000, "net_income": -234000000, "net_income_to_common": -234000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1553000000, "total_current_assets": 3223000000, "total_assets": 11774000000, "short_term_debt": 834000000, "long_term_debt": 1488000000, "total_debt": 2322000000, "total_liabilities": 5219000000, "total_equity": 6555000000, "shares_outstanding": 158000000, "goodwill_and_intangibles": 6427000000 }, "cash_flow": { "operating_cash_flow": 105000000, "capital_expenditure": 47000000, "free_cash_flow": 152000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95082, "ticker_id": 6594, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:54.935141+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70000000", "ebitda": "38000000", "netIncome": "-234000000", "grossProfit": "732000000", "depreciation": "None", "totalRevenue": "1176000000", "costOfRevenue": "444000000", "interestIncome": "3000000", "incomeBeforeTax": "-89000000", "interestExpense": "19000000", "operatingIncome": "-88000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "145000000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "820000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "358000000", "otherNonOperatingIncome": "18000000", "costofGoodsAndServicesSold": "444000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "450000000", "netIncomeFromContinuingOperations": "-234000000" }, "balance": { "goodwill": "3239000000", "inventory": "617000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "11774000000", "longTermDebt": "1488000000", "shortTermDebt": "834000000", "treasuryStock": "-3767000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3188000000", "reportedCurrency": "USD", "retainedEarnings": "911000000", "totalLiabilities": "5219000000", "otherCurrentAssets": "289000000", "totalCurrentAssets": "3223000000", "currentLongTermDebt": "750000000", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "758000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8551000000", "currentAccountsPayable": "244000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1069000000", "shortLongTermDebtTotal": "3048000000", "totalShareholderEquity": "6555000000", "capitalLeaseObligations": "726000000", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "2303000000", "otherNonCurrentLiabilities": "702000000", "totalNonCurrentLiabilities": "2916000000", "cashAndShortTermInvestments": "1553000000", "commonStockSharesOutstanding": "158000000", "intangibleAssetsExcludingGoodwill": "3188000000", "cashAndCashEquivalentsAtCarryingValue": "1553000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "105000000", "capitalExpenditures": "47000000", "changeInReceivables": "-79000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "106000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1176000000, "cost_of_revenue": 444000000, "gross_profit": 732000000, "research_and_development": 358000000, "selling_general_admin": 450000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70000000, "depreciation_amortisation": 108000000, "ebitda": 38000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": -89000000, "tax_provision": 145000000, "effective_tax_rate": null, "net_income": -234000000, "net_income_continuing_ops": -234000000, "net_income_to_common": -234000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1553000000, "short_term_investments": 6000000, "net_receivables": 758000000, "inventory": 617000000, "other_current_assets": null, "total_current_assets": 3223000000, "net_ppe": null, "goodwill": 3239000000, "intangible_assets": 3188000000, "goodwill_and_intangibles": 6427000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8551000000, "total_assets": 11774000000, "short_term_debt": 834000000, "accounts_payable": 244000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2303000000, "long_term_debt": 1488000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2916000000, "total_liabilities": 5219000000, "total_debt": 2322000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 911000000, "total_equity": 6555000000, "shares_outstanding": 158000000, "operating_cash_flow": 105000000, "stock_based_compensation": 106000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3000000, "free_cash_flow": 152000000, "net_change_in_cash": 65000000 }, "raw_data": { "income": { "ebit": "-70000000", "ebitda": "38000000", "netIncome": "-234000000", "grossProfit": "732000000", "depreciation": "None", "totalRevenue": "1176000000", "costOfRevenue": "444000000", "interestIncome": "3000000", "incomeBeforeTax": "-89000000", "interestExpense": "19000000", "operatingIncome": "-88000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "145000000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "820000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "358000000", "otherNonOperatingIncome": "18000000", "costofGoodsAndServicesSold": "444000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "450000000", "netIncomeFromContinuingOperations": "-234000000" }, "balance": { "goodwill": "3239000000", "inventory": "617000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "11774000000", "longTermDebt": "1488000000", "shortTermDebt": "834000000", "treasuryStock": "-3767000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3188000000", "reportedCurrency": "USD", "retainedEarnings": "911000000", "totalLiabilities": "5219000000", "otherCurrentAssets": "289000000", "totalCurrentAssets": "3223000000", "currentLongTermDebt": "750000000", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "758000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8551000000", "currentAccountsPayable": "244000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1069000000", "shortLongTermDebtTotal": "3048000000", "totalShareholderEquity": "6555000000", "capitalLeaseObligations": "726000000", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "2303000000", "otherNonCurrentLiabilities": "702000000", "totalNonCurrentLiabilities": "2916000000", "cashAndShortTermInvestments": "1553000000", "commonStockSharesOutstanding": "158000000", "intangibleAssetsExcludingGoodwill": "3188000000", "cashAndCashEquivalentsAtCarryingValue": "1553000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "105000000", "capitalExpenditures": "47000000", "changeInReceivables": "-79000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "106000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }