{ "ticker": { "uuid": "cd57d845-80f2-48de-9e97-fe0b5cafd835", "symbol": "RCL", "name": "Royal Caribbean Cruises Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/cd57d845-80f2-48de-9e97-fe0b5cafd835/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd57d845-80f2-48de-9e97-fe0b5cafd835/" }, "ticker_metadata": { "id": 3323, "uuid": "cd57d845-80f2-48de-9e97-fe0b5cafd835", "symbol": "RCL", "name": "Royal Caribbean Cruises Ltd", "asset_type": "equity", "market_cap": 76336341000, "stock_exchange_id": 3, "industry": "Travel Services", "sector": "Consumer Cyclical", "description": "Royal Caribbean Group, formerly known as Royal Caribbean Cruises Ltd., is an American global cruise holding company incorporated in Liberia and based in Miami, Florida, US.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "cd57d845-80f2-48de-9e97-fe0b5cafd835", "symbol": "RCL", "name": "Royal Caribbean Cruises Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/cd57d845-80f2-48de-9e97-fe0b5cafd835/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd57d845-80f2-48de-9e97-fe0b5cafd835/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.22, "quality": 0.96, "momentum": 0.25, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 280, "market_cap": 75880000000, "pe_ratio": 16.9224, "earnings_yield": 0.0591, "ebitda_to_ev": 0.0739, "shareholder_yield": 0.0127, "roe": 0.4571, "piotroski_f_score": 7, "momentum_12_1": 0.0027, "volatility_252d": 0.4447 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.135665+00:00", "batch_id": "" }, "size": { "price_close": 280, "market_cap": 75880000000, "market_cap_usd": 75880000000, "enterprise_value": 96561000000, "shares_outstanding": 271000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.9224, "pb_ratio": 7.735, "ptbv_ratio": 8.4292, "ps_ratio": 4.1266, "pcf_ratio": 11.3729, "pfcf_ratio": 6.3376, "ev_ebitda": 13.5353, "ev_ebit": 17.6464, "ev_sales": 5.2513, "ev_fcf": 8.0649, "earnings_yield": 0.0591, "fcf_yield": 0.124, "price_to_sales": 4.1266, "price_to_book": 7.735, "price_to_cashflow": 11.3729, "ebitda_to_ev": 0.0739, "sales_yield": 0.1904 }, "yield": { "dividend_yield": 0.0127, "buyback_yield": 0, "shareholder_yield": 0.0127, "debt_paydown_yield": null, "total_yield": 0.0127 }, "quality": { "gross_margin": 0.4723, "operating_margin": 0.2976, "net_margin": 0.2439, "ebitda_margin": 0.388, "fcf_margin": 0.6511, "roe": 0.4571, "roa": 0.1068, "roic": 0.1789, "roc_greenblatt": null, "asset_turnover": 0.4379, "cash_conversion": 2.6702, "accruals_ratio": -0.0521, "sbc_to_revenue": 0.0087, "piotroski_f_score": 7, "altman_z_score": 2.2546, "earnings_stability_5y": 0.3368, "revenue_stability_5y": 0.6344, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2068, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.2581, "net_debt_to_ebitda": 2.8989, "debt_to_assets": 0.5047, "interest_coverage": 5.3595, "current_ratio": 0.1992, "quick_ratio": 0.1747, "net_debt": 20681000000, "local_beta": 0.0005, "volatility_252d": 0.4447, "volatility_60d": 0.942, "max_drawdown_12m": -0.3017, "risk_adjusted_momentum": 0.0062 }, "growth": { "revenue_growth_1y": 0.0974, "revenue_growth_3y_cagr": 0.2659, "revenue_growth_5y_cagr": 0.5202, "eps_growth_1y": 0.381, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3277, "book_value_growth_1y": 0.3563, "revenue_growth": 0.0974, "earnings_growth": 0.381 }, "momentum": { "price_return_1m": 0.0226, "price_return_3m": 0.0069, "price_return_6m": 0.0964, "price_return_9m": -0.1956, "price_return_12m": 0.0254, "price_return_12m_ex1m": 0.0027, "momentum_6m": 0.0964, "momentum_12m": 0.0254, "momentum_12_1": 0.0027, "distance_from_52w_high": -0.2198, "distance_from_52w_low": 0.1172, "relative_strength": -0.0745 }, "raw_ttm": { "revenue_ttm": 18388000000, "gross_profit_ttm": 8684000000, "ebit_ttm": 5472000000, "ebitda_ttm": 7134000000, "net_income_ttm": 4484000000, "eps_diluted_ttm": 16.5461, "operating_cash_flow_ttm": 6672000000, "capital_expenditure_ttm": 5301000000, "fcf_ttm": 11973000000, "dividends_paid_ttm": 962000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1021000000, "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_current_liabilities": 11065000000, "net_ppe": null, "total_assets": 41990000000, "total_debt": 21193000000, "total_equity": 9810000000, "net_working_capital": -7846000000, "book_value_per_share": 36.1993, "retained_earnings": 6460000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9002000000, "tangible_book_per_share": 33.2177 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 45, "rank_pb": 86, "rank_ptbv": 79, "rank_ps": 74, "rank_pcf": 50, "rank_ev_ebitda": 58, "rank_ev_ebit": 64, "rank_earnings_yield": 45, "rank_fcf_yield": 32, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 6, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 48, "rank_fcf_margin": 10, "rank_piotroski": 20, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 60 }, "composites": { "value_composite": 78, "quality_composite": 4, "momentum_composite": 75, "growth_composite": 20, "yield_composite": 29, "svqf_composite": 23, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.4596, "os_score": 0.34, "value_percentile": 0.22, "quality_percentile": 0.96, "momentum_percentile": 0.25, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4869, "ticker_id": 3323, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.135665+00:00", "batch_id": "", "os_score_delta": null, "price_close": 280, "market_cap": 75880000000, "market_cap_usd": 75880000000, "enterprise_value": 96561000000, "shares_outstanding": 271000000, "fx_rate_to_usd": null, "pe_ratio": 16.92239072, "pb_ratio": 7.73496432, "ptbv_ratio": 8.42923795, "ps_ratio": 4.12660431, "pcf_ratio": 11.37290168, "pfcf_ratio": 6.33759292, "ev_ebitda": 13.5353238, "ev_ebit": 17.64638158, "ev_sales": 5.2513052, "ev_fcf": 8.06489602, "earnings_yield": 0.05909331, "fcf_yield": 0.12399416, "dividend_yield": 0.01267791, "buyback_yield": 0, "shareholder_yield": 0.01267791, "debt_paydown_yield": null, "total_yield": 0.01267791, "gross_margin": 0.47226452, "operating_margin": 0.29758538, "net_margin": 0.24385469, "ebitda_margin": 0.38797042, "fcf_margin": 0.65113117, "roe": 0.45708461, "roa": 0.10678733, "roic": 0.17887025, "roc_greenblatt": null, "asset_turnover": 0.43791379, "cash_conversion": 2.67016057, "accruals_ratio": -0.05210764, "sbc_to_revenue": 0.00870133, "debt_to_equity": 3.25810398, "net_debt_to_ebitda": 2.89893468, "debt_to_assets": 0.50471541, "interest_coverage": 5.35945152, "current_ratio": 0.19918662, "quick_ratio": 0.17469498, "net_debt": 20681000000, "revenue_growth_1y": 0.09739795, "revenue_growth_3y_cagr": 0.26594947, "revenue_growth_5y_cagr": 0.52022826, "eps_growth_1y": 0.38096705, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32767798, "book_value_growth_1y": 0.35628632, "piotroski_f_score": 7, "altman_z_score": 2.25455346, "earnings_stability_5y": 0.336799, "revenue_stability_5y": 0.634373, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02262148, "price_return_3m": 0.00690449, "price_return_6m": 0.0963899, "price_return_9m": -0.19559924, "price_return_12m": 0.02542617, "price_return_12m_ex1m": 0.00274265, "distance_from_52w_high": -0.21984948, "distance_from_52w_low": 0.1171584, "relative_strength": -0.07453741, "local_beta": 0.0005, "volatility_252d": 0.444684, "volatility_60d": 0.94196, "max_drawdown_12m": -0.30166526, "revenue_ttm": 18388000000, "gross_profit_ttm": 8684000000, "ebit_ttm": 5472000000, "ebitda_ttm": 7134000000, "net_income_ttm": 4484000000, "eps_diluted_ttm": 16.54612546, "operating_cash_flow_ttm": 6672000000, "capital_expenditure_ttm": 5301000000, "fcf_ttm": 11973000000, "dividends_paid_ttm": 962000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1021000000, "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_current_liabilities": 11065000000, "net_ppe": null, "total_assets": 41990000000, "total_debt": 21193000000, "total_equity": 9810000000, "net_working_capital": -7846000000, "book_value_per_share": 36.19926199, "retained_earnings": 6460000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9002000000, "tangible_book_per_share": 33.21771218, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 45, "rank_pb": 86, "rank_ptbv": 79, "rank_ps": 74, "rank_pcf": 50, "rank_ev_ebitda": 58, "rank_ev_ebit": 64, "rank_earnings_yield": 45, "rank_fcf_yield": 32, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 6, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 48, "rank_fcf_margin": 10, "rank_piotroski": 20, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 60, "value_composite": 78, "quality_composite": 4, "momentum_composite": 75, "growth_composite": 20, "yield_composite": 29, "svqf_composite": 23, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "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": 280, "os": 0.34, "value": 0.22, "quality": 0.96, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 16.9224, "earnings_yield": 0.0591, "shareholder_yield": 0.0127, "roe": 0.4571, "momentum_12_1": 0.0027, "complete_fields": { "id": 4869, "ticker_id": 3323, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.135665+00:00", "batch_id": "", "os_score_delta": null, "price_close": 280, "market_cap": 75880000000, "market_cap_usd": 75880000000, "enterprise_value": 96561000000, "shares_outstanding": 271000000, "fx_rate_to_usd": null, "pe_ratio": 16.92239072, "pb_ratio": 7.73496432, "ptbv_ratio": 8.42923795, "ps_ratio": 4.12660431, "pcf_ratio": 11.37290168, "pfcf_ratio": 6.33759292, "ev_ebitda": 13.5353238, "ev_ebit": 17.64638158, "ev_sales": 5.2513052, "ev_fcf": 8.06489602, "earnings_yield": 0.05909331, "fcf_yield": 0.12399416, "dividend_yield": 0.01267791, "buyback_yield": 0, "shareholder_yield": 0.01267791, "debt_paydown_yield": null, "total_yield": 0.01267791, "gross_margin": 0.47226452, "operating_margin": 0.29758538, "net_margin": 0.24385469, "ebitda_margin": 0.38797042, "fcf_margin": 0.65113117, "roe": 0.45708461, "roa": 0.10678733, "roic": 0.17887025, "roc_greenblatt": null, "asset_turnover": 0.43791379, "cash_conversion": 2.67016057, "accruals_ratio": -0.05210764, "sbc_to_revenue": 0.00870133, "debt_to_equity": 3.25810398, "net_debt_to_ebitda": 2.89893468, "debt_to_assets": 0.50471541, "interest_coverage": 5.35945152, "current_ratio": 0.19918662, "quick_ratio": 0.17469498, "net_debt": 20681000000, "revenue_growth_1y": 0.09739795, "revenue_growth_3y_cagr": 0.26594947, "revenue_growth_5y_cagr": 0.52022826, "eps_growth_1y": 0.38096705, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32767798, "book_value_growth_1y": 0.35628632, "piotroski_f_score": 7, "altman_z_score": 2.25455346, "earnings_stability_5y": 0.336799, "revenue_stability_5y": 0.634373, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02262148, "price_return_3m": 0.00690449, "price_return_6m": 0.0963899, "price_return_9m": -0.19559924, "price_return_12m": 0.02542617, "price_return_12m_ex1m": 0.00274265, "distance_from_52w_high": -0.21984948, "distance_from_52w_low": 0.1171584, "relative_strength": -0.07453741, "local_beta": 0.0005, "volatility_252d": 0.444684, "volatility_60d": 0.94196, "max_drawdown_12m": -0.30166526, "revenue_ttm": 18388000000, "gross_profit_ttm": 8684000000, "ebit_ttm": 5472000000, "ebitda_ttm": 7134000000, "net_income_ttm": 4484000000, "eps_diluted_ttm": 16.54612546, "operating_cash_flow_ttm": 6672000000, "capital_expenditure_ttm": 5301000000, "fcf_ttm": 11973000000, "dividends_paid_ttm": 962000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1021000000, "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_current_liabilities": 11065000000, "net_ppe": null, "total_assets": 41990000000, "total_debt": 21193000000, "total_equity": 9810000000, "net_working_capital": -7846000000, "book_value_per_share": 36.19926199, "retained_earnings": 6460000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 9002000000, "tangible_book_per_share": 33.21771218, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 45, "rank_pb": 86, "rank_ptbv": 79, "rank_ps": 74, "rank_pcf": 50, "rank_ev_ebitda": 58, "rank_ev_ebit": 64, "rank_earnings_yield": 45, "rank_fcf_yield": 32, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 6, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 48, "rank_fcf_margin": 10, "rank_piotroski": 20, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 29, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 60, "value_composite": 78, "quality_composite": 4, "momentum_composite": 75, "growth_composite": 20, "yield_composite": 29, "svqf_composite": 23, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "ebit": 5296000000, "ebitda": 6909000000, "pretax_income": 4304000000, "tax_provision": 15000000, "net_income": 4273000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 21435000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 1198000000 }, "cash_flow": { "operating_cash_flow": 6465000000, "capital_expenditure": 5229000000, "free_cash_flow": 11694000000, "dividends_paid": 264000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320638, "ticker_id": 3323, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5296000000", "ebitda": "6909000000", "netIncome": "4273000000", "grossProfit": "8400000000", "depreciation": "None", "totalRevenue": "17935000000", "costOfRevenue": "9535000000", "interestIncome": "538000000", "incomeBeforeTax": "4304000000", "interestExpense": "992000000", "operatingIncome": "4909000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-968000000", "nonInterestIncome": "None", "operatingExpenses": "3491000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9535000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1613000000", "sellingGeneralAndAdministrative": "2215000000", "netIncomeFromContinuingOperations": "4291000000" }, "balance": { "goodwill": "808000000", "inventory": "264000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "41619000000", "longTermDebt": "18165000000", "shortTermDebt": "3270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "390000000", "reportedCurrency": "USD", "retainedEarnings": "5925000000", "totalLiabilities": "31374000000", "otherCurrentAssets": "690000000", "totalCurrentAssets": "2211000000", "currentLongTermDebt": "3180000000", "longTermInvestments": "None", "shortTermInvestments": "115000000", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39408000000", "currentAccountsPayable": "953000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36316000000", "shortLongTermDebtTotal": "22635000000", "totalShareholderEquity": "10037000000", "capitalLeaseObligations": "690000000", "otherCurrentLiabilities": "7832000000", "totalCurrentLiabilities": "12055000000", "otherNonCurrentLiabilities": "554000000", "totalNonCurrentLiabilities": "19319000000", "cashAndShortTermInvestments": "825000000", "commonStockSharesOutstanding": "273000000", "intangibleAssetsExcludingGoodwill": "390000000", "cashAndCashEquivalentsAtCarryingValue": "825000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4291000000", "profitLoss": "None", "dividendPayout": "264000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "6465000000", "capitalExpenditures": "5229000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1018000000", "cashflowFromInvestment": "-5012000000", "stockBasedCompensation": "175000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1159000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1718000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "research_and_development": null, "selling_general_admin": 2215000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5296000000, "depreciation_amortisation": 1613000000, "ebitda": 6909000000, "interest_expense": 992000000, "interest_income": null, "other_non_operating": null, "pretax_income": 4304000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 4273000000, "net_income_continuing_ops": 4291000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825000000, "short_term_investments": 115000000, "net_receivables": 317000000, "inventory": 264000000, "other_current_assets": null, "total_current_assets": 2211000000, "net_ppe": null, "goodwill": 808000000, "intangible_assets": 390000000, "goodwill_and_intangibles": 1198000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39408000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "accounts_payable": 953000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12055000000, "long_term_debt": 18165000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19319000000, "total_liabilities": 31374000000, "total_debt": 21435000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5925000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "operating_cash_flow": 6465000000, "stock_based_compensation": 175000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5229000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5012000000, "dividends_paid": 264000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1018000000, "free_cash_flow": 11694000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5296000000", "ebitda": "6909000000", "netIncome": "4273000000", "grossProfit": "8400000000", "depreciation": "None", "totalRevenue": "17935000000", "costOfRevenue": "9535000000", "interestIncome": "538000000", "incomeBeforeTax": "4304000000", "interestExpense": "992000000", "operatingIncome": "4909000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-968000000", "nonInterestIncome": "None", "operatingExpenses": "3491000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9535000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1613000000", "sellingGeneralAndAdministrative": "2215000000", "netIncomeFromContinuingOperations": "4291000000" }, "balance": { "goodwill": "808000000", "inventory": "264000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "41619000000", "longTermDebt": "18165000000", "shortTermDebt": "3270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "390000000", "reportedCurrency": "USD", "retainedEarnings": "5925000000", "totalLiabilities": "31374000000", "otherCurrentAssets": "690000000", "totalCurrentAssets": "2211000000", "currentLongTermDebt": "3180000000", "longTermInvestments": "None", "shortTermInvestments": "115000000", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39408000000", "currentAccountsPayable": "953000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36316000000", "shortLongTermDebtTotal": "22635000000", "totalShareholderEquity": "10037000000", "capitalLeaseObligations": "690000000", "otherCurrentLiabilities": "7832000000", "totalCurrentLiabilities": "12055000000", "otherNonCurrentLiabilities": "554000000", "totalNonCurrentLiabilities": "19319000000", "cashAndShortTermInvestments": "825000000", "commonStockSharesOutstanding": "273000000", "intangibleAssetsExcludingGoodwill": "390000000", "cashAndCashEquivalentsAtCarryingValue": "825000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4291000000", "profitLoss": "None", "dividendPayout": "264000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "6465000000", "capitalExpenditures": "5229000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1018000000", "cashflowFromInvestment": "-5012000000", "stockBasedCompensation": "175000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1159000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1718000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 16485000000, "cost_of_revenue": 8652000000, "gross_profit": 7833000000, "ebit": 4487000000, "ebitda": 6087000000, "pretax_income": 2897000000, "tax_provision": -18000000, "net_income": 2877000000, "net_income_to_common": 2877000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000000, "total_current_assets": 1705000000, "total_assets": 37070000000, "short_term_debt": 1677000000, "long_term_debt": 18473000000, "total_debt": 20150000000, "total_liabilities": 29335000000, "total_equity": 7563000000, "shares_outstanding": 279000000, "goodwill_and_intangibles": 1212000000 }, "cash_flow": { "operating_cash_flow": 5265000000, "capital_expenditure": 3268000000, "free_cash_flow": 8533000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320643, "ticker_id": 3323, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4487000000", "ebitda": "6087000000", "netIncome": "2877000000", "grossProfit": "7833000000", "depreciation": "None", "totalRevenue": "16485000000", "costOfRevenue": "8652000000", "interestIncome": "16000000", "incomeBeforeTax": "2897000000", "interestExpense": "1590000000", "operatingIncome": "4106000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-1574000000", "nonInterestIncome": "None", "operatingExpenses": "3727000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8652000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1600000000", "sellingGeneralAndAdministrative": "2125000000", "netIncomeFromContinuingOperations": "2897000000" }, "balance": { "goodwill": "808000000", "inventory": "265000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37070000000", "longTermDebt": "18473000000", "shortTermDebt": "1677000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404000000", "reportedCurrency": "USD", "retainedEarnings": "2612000000", "totalLiabilities": "29335000000", "otherCurrentAssets": "681000000", "totalCurrentAssets": "1705000000", "currentLongTermDebt": "1603000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35365000000", "currentAccountsPayable": "919000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32508000000", "shortLongTermDebtTotal": "20820000000", "totalShareholderEquity": "7563000000", "capitalLeaseObligations": "744000000", "otherCurrentLiabilities": "1725000000", "totalCurrentLiabilities": "9817000000", "otherNonCurrentLiabilities": "375000000", "totalNonCurrentLiabilities": "19518000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "279000000", "intangibleAssetsExcludingGoodwill": "404000000", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2896000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "5265000000", "capitalExpenditures": "3268000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1922000000", "cashflowFromInvestment": "-3446000000", "stockBasedCompensation": "267000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1600000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16485000000, "cost_of_revenue": 8652000000, "gross_profit": 7833000000, "research_and_development": null, "selling_general_admin": 2125000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4487000000, "depreciation_amortisation": 1600000000, "ebitda": 6087000000, "interest_expense": 1590000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2897000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": 2877000000, "net_income_continuing_ops": 2897000000, "net_income_to_common": 2877000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388000000, "short_term_investments": null, "net_receivables": 371000000, "inventory": 265000000, "other_current_assets": null, "total_current_assets": 1705000000, "net_ppe": null, "goodwill": 808000000, "intangible_assets": 404000000, "goodwill_and_intangibles": 1212000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35365000000, "total_assets": 37070000000, "short_term_debt": 1677000000, "accounts_payable": 919000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9817000000, "long_term_debt": 18473000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19518000000, "total_liabilities": 29335000000, "total_debt": 20150000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2612000000, "total_equity": 7563000000, "shares_outstanding": 279000000, "operating_cash_flow": 5265000000, "stock_based_compensation": 267000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3268000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3446000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1922000000, "free_cash_flow": 8533000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4487000000", "ebitda": "6087000000", "netIncome": "2877000000", "grossProfit": "7833000000", "depreciation": "None", "totalRevenue": "16485000000", "costOfRevenue": "8652000000", "interestIncome": "16000000", "incomeBeforeTax": "2897000000", "interestExpense": "1590000000", "operatingIncome": "4106000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-1574000000", "nonInterestIncome": "None", "operatingExpenses": "3727000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8652000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1600000000", "sellingGeneralAndAdministrative": "2125000000", "netIncomeFromContinuingOperations": "2897000000" }, "balance": { "goodwill": "808000000", "inventory": "265000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37070000000", "longTermDebt": "18473000000", "shortTermDebt": "1677000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "404000000", "reportedCurrency": "USD", "retainedEarnings": "2612000000", "totalLiabilities": "29335000000", "otherCurrentAssets": "681000000", "totalCurrentAssets": "1705000000", "currentLongTermDebt": "1603000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35365000000", "currentAccountsPayable": "919000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32508000000", "shortLongTermDebtTotal": "20820000000", "totalShareholderEquity": "7563000000", "capitalLeaseObligations": "744000000", "otherCurrentLiabilities": "1725000000", "totalCurrentLiabilities": "9817000000", "otherNonCurrentLiabilities": "375000000", "totalNonCurrentLiabilities": "19518000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "279000000", "intangibleAssetsExcludingGoodwill": "404000000", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2896000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "5265000000", "capitalExpenditures": "3268000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1922000000", "cashflowFromInvestment": "-3446000000", "stockBasedCompensation": "267000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1600000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 13900000000, "cost_of_revenue": 7775000000, "gross_profit": 6125000000, "ebit": 3106000000, "ebitda": 4561000000, "pretax_income": 1704000000, "tax_provision": 6000000, "net_income": 1697000000, "net_income_to_common": 1697000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497000000, "total_current_assets": 1792000000, "total_assets": 35131000000, "short_term_debt": 1785000000, "long_term_debt": 19732000000, "total_debt": 21517000000, "total_liabilities": 30232000000, "total_equity": 4724000000, "shares_outstanding": 283000000, "goodwill_and_intangibles": 1227000000 }, "cash_flow": { "operating_cash_flow": 4477000000, "capital_expenditure": 3897000000, "free_cash_flow": 8374000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320648, "ticker_id": 3323, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3106000000", "ebitda": "4561000000", "netIncome": "1697000000", "grossProfit": "6125000000", "depreciation": "None", "totalRevenue": "13900000000", "costOfRevenue": "7775000000", "interestIncome": "45955000", "incomeBeforeTax": "1704000000", "interestExpense": "1402000000", "operatingIncome": "2878000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-1441174000", "nonInterestIncome": "None", "operatingExpenses": "3247000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7775000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1455000000", "sellingGeneralAndAdministrative": "1475000000", "netIncomeFromContinuingOperations": "924872000" }, "balance": { "goodwill": "809000000", "inventory": "248000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "35131000000", "longTermDebt": "19732000000", "shortTermDebt": "1785000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "418000000", "reportedCurrency": "USD", "retainedEarnings": "-10000000", "totalLiabilities": "30232000000", "otherCurrentAssets": "642000000", "totalCurrentAssets": "1792000000", "currentLongTermDebt": "1720000000", "longTermInvestments": "None", "shortTermInvestments": "25000000", "currentNetReceivables": "405000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33339000000", "currentAccountsPayable": "792000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30725000000", "shortLongTermDebtTotal": "22130000000", "totalShareholderEquity": "4724000000", "capitalLeaseObligations": "678000000", "otherCurrentLiabilities": "1513000000", "totalCurrentLiabilities": "9401000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "20831000000", "cashAndShortTermInvestments": "497000000", "commonStockSharesOutstanding": "283000000", "intangibleAssetsExcludingGoodwill": "418000000", "cashAndCashEquivalentsAtCarryingValue": "497000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1704000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24000000", "operatingCashflow": "4477000000", "capitalExpenditures": "3897000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1993000000", "cashflowFromInvestment": "-3923000000", "stockBasedCompensation": "126000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1455000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13900000000, "cost_of_revenue": 7775000000, "gross_profit": 6125000000, "research_and_development": null, "selling_general_admin": 1475000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3106000000, "depreciation_amortisation": 1455000000, "ebitda": 4561000000, "interest_expense": 1402000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1704000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 1697000000, "net_income_continuing_ops": 924872000, "net_income_to_common": 1697000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497000000, "short_term_investments": 25000000, "net_receivables": 405000000, "inventory": 248000000, "other_current_assets": null, "total_current_assets": 1792000000, "net_ppe": null, "goodwill": 809000000, "intangible_assets": 418000000, "goodwill_and_intangibles": 1227000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33339000000, "total_assets": 35131000000, "short_term_debt": 1785000000, "accounts_payable": 792000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9401000000, "long_term_debt": 19732000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20831000000, "total_liabilities": 30232000000, "total_debt": 21517000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10000000, "total_equity": 4724000000, "shares_outstanding": 283000000, "operating_cash_flow": 4477000000, "stock_based_compensation": 126000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3897000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3923000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1993000000, "free_cash_flow": 8374000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3106000000", "ebitda": "4561000000", "netIncome": "1697000000", "grossProfit": "6125000000", "depreciation": "None", "totalRevenue": "13900000000", "costOfRevenue": "7775000000", "interestIncome": "45955000", "incomeBeforeTax": "1704000000", "interestExpense": "1402000000", "operatingIncome": "2878000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-1441174000", "nonInterestIncome": "None", "operatingExpenses": "3247000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7775000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1455000000", "sellingGeneralAndAdministrative": "1475000000", "netIncomeFromContinuingOperations": "924872000" }, "balance": { "goodwill": "809000000", "inventory": "248000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "35131000000", "longTermDebt": "19732000000", "shortTermDebt": "1785000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "418000000", "reportedCurrency": "USD", "retainedEarnings": "-10000000", "totalLiabilities": "30232000000", "otherCurrentAssets": "642000000", "totalCurrentAssets": "1792000000", "currentLongTermDebt": "1720000000", "longTermInvestments": "None", "shortTermInvestments": "25000000", "currentNetReceivables": "405000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33339000000", "currentAccountsPayable": "792000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30725000000", "shortLongTermDebtTotal": "22130000000", "totalShareholderEquity": "4724000000", "capitalLeaseObligations": "678000000", "otherCurrentLiabilities": "1513000000", "totalCurrentLiabilities": "9401000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "20831000000", "cashAndShortTermInvestments": "497000000", "commonStockSharesOutstanding": "283000000", "intangibleAssetsExcludingGoodwill": "418000000", "cashAndCashEquivalentsAtCarryingValue": "497000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1704000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24000000", "operatingCashflow": "4477000000", "capitalExpenditures": "3897000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1993000000", "cashflowFromInvestment": "-3923000000", "stockBasedCompensation": "126000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1455000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 8840000000, "cost_of_revenue": 6616000000, "gross_profit": 2224000000, "ebit": -792000000, "ebitda": 615000000, "pretax_income": -2156000000, "tax_provision": -56133000, "net_income": -2156000000, "net_income_to_common": -2156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1935000000, "total_current_assets": 3205000000, "total_assets": 33776000000, "short_term_debt": 2168000000, "long_term_debt": 21303480000, "total_debt": 23471480000, "total_liabilities": 30907000000, "total_equity": 2869000000, "shares_outstanding": 255011000, "goodwill_and_intangibles": 1235378000 }, "cash_flow": { "operating_cash_flow": 481000000, "capital_expenditure": 2710000000, "free_cash_flow": 3191000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320653, "ticker_id": 3323, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-792000000", "ebitda": "615000000", "netIncome": "-2156000000", "grossProfit": "2224000000", "depreciation": "None", "totalRevenue": "8840000000", "costOfRevenue": "6616000000", "interestIncome": "1177800000", "incomeBeforeTax": "-2156000000", "interestExpense": "1364000000", "operatingIncome": "-766000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-56133000", "reportedCurrency": "USD", "netInterestIncome": "-1328305000", "nonInterestIncome": "None", "operatingExpenses": "2990000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-27824000", "costofGoodsAndServicesSold": "6616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1407000000", "sellingGeneralAndAdministrative": "1073329000", "netIncomeFromContinuingOperations": "-2155962000" }, "balance": { "goodwill": "809000000", "inventory": "224000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "33776000000", "longTermDebt": "21303480000", "shortTermDebt": "2168000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "426378000", "reportedCurrency": "USD", "retainedEarnings": "-1707000000", "totalLiabilities": "30907000000", "otherCurrentAssets": "515000000", "totalCurrentAssets": "3205000000", "currentLongTermDebt": "2087711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "531000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30571000000", "currentAccountsPayable": "647000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28084004000", "shortLongTermDebtTotal": "23994000000", "totalShareholderEquity": "2869000000", "capitalLeaseObligations": "602766000", "otherCurrentLiabilities": "1590000000", "totalCurrentLiabilities": "8573000000", "otherNonCurrentLiabilities": "507599000", "totalNonCurrentLiabilities": "22334000000", "cashAndShortTermInvestments": "1935000000", "commonStockSharesOutstanding": "255011000", "intangibleAssetsExcludingGoodwill": "426378000", "cashAndCashEquivalentsAtCarryingValue": "1935000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2156000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-74000000", "operatingCashflow": "481000000", "capitalExpenditures": "2710000000", "changeInReceivables": "-234348000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1741000000", "cashflowFromInvestment": "-2987000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-764936000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1407000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8840000000, "cost_of_revenue": 6616000000, "gross_profit": 2224000000, "research_and_development": null, "selling_general_admin": 1073329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -792000000, "depreciation_amortisation": 1407000000, "ebitda": 615000000, "interest_expense": 1364000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2156000000, "tax_provision": -56133000, "effective_tax_rate": null, "net_income": -2156000000, "net_income_continuing_ops": -2155962000, "net_income_to_common": -2156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1935000000, "short_term_investments": null, "net_receivables": 531000000, "inventory": 224000000, "other_current_assets": null, "total_current_assets": 3205000000, "net_ppe": null, "goodwill": 809000000, "intangible_assets": 426378000, "goodwill_and_intangibles": 1235378000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30571000000, "total_assets": 33776000000, "short_term_debt": 2168000000, "accounts_payable": 647000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8573000000, "long_term_debt": 21303480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22334000000, "total_liabilities": 30907000000, "total_debt": 23471480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1707000000, "total_equity": 2869000000, "shares_outstanding": 255011000, "operating_cash_flow": 481000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2710000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2987000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1741000000, "free_cash_flow": 3191000000, "net_change_in_cash": -764936000 }, "raw_data": { "income": { "ebit": "-792000000", "ebitda": "615000000", "netIncome": "-2156000000", "grossProfit": "2224000000", "depreciation": "None", "totalRevenue": "8840000000", "costOfRevenue": "6616000000", "interestIncome": "1177800000", "incomeBeforeTax": "-2156000000", "interestExpense": "1364000000", "operatingIncome": "-766000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-56133000", "reportedCurrency": "USD", "netInterestIncome": "-1328305000", "nonInterestIncome": "None", "operatingExpenses": "2990000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-27824000", "costofGoodsAndServicesSold": "6616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1407000000", "sellingGeneralAndAdministrative": "1073329000", "netIncomeFromContinuingOperations": "-2155962000" }, "balance": { "goodwill": "809000000", "inventory": "224000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "33776000000", "longTermDebt": "21303480000", "shortTermDebt": "2168000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "426378000", "reportedCurrency": "USD", "retainedEarnings": "-1707000000", "totalLiabilities": "30907000000", "otherCurrentAssets": "515000000", "totalCurrentAssets": "3205000000", "currentLongTermDebt": "2087711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "531000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30571000000", "currentAccountsPayable": "647000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28084004000", "shortLongTermDebtTotal": "23994000000", "totalShareholderEquity": "2869000000", "capitalLeaseObligations": "602766000", "otherCurrentLiabilities": "1590000000", "totalCurrentLiabilities": "8573000000", "otherNonCurrentLiabilities": "507599000", "totalNonCurrentLiabilities": "22334000000", "cashAndShortTermInvestments": "1935000000", "commonStockSharesOutstanding": "255011000", "intangibleAssetsExcludingGoodwill": "426378000", "cashAndCashEquivalentsAtCarryingValue": "1935000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2156000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-74000000", "operatingCashflow": "481000000", "capitalExpenditures": "2710000000", "changeInReceivables": "-234348000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1741000000", "cashflowFromInvestment": "-2987000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-764936000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1407000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 1532000000, "cost_of_revenue": 2739000000, "gross_profit": -1207000000, "ebit": -3968000000, "ebitda": -2675000000, "pretax_income": -5260000000, "tax_provision": 1312037000, "net_income": -5260000000, "net_income_to_common": -5260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2701770000, "total_current_assets": 3600271000, "total_assets": 32258355000, "short_term_debt": 2312053000, "long_term_debt": 18847209000, "total_debt": 21159262000, "total_liabilities": 27172799000, "total_equity": 5085556000, "shares_outstanding": 251812000, "goodwill_and_intangibles": 1243939000 }, "cash_flow": { "operating_cash_flow": -1878000000, "capital_expenditure": 2230000000, "free_cash_flow": 352000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320658, "ticker_id": 3323, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3968000000", "ebitda": "-2675000000", "netIncome": "-5260000000", "grossProfit": "-1207000000", "depreciation": "None", "totalRevenue": "1532000000", "costOfRevenue": "2739000000", "interestIncome": "16773000", "incomeBeforeTax": "-5260000000", "interestExpense": "1292000000", "operatingIncome": "-3870000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1312037000", "reportedCurrency": "USD", "netInterestIncome": "-1274980000", "nonInterestIncome": "None", "operatingExpenses": "2663000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-98412000", "costofGoodsAndServicesSold": "2739000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1293000000", "sellingGeneralAndAdministrative": "977976000", "netIncomeFromContinuingOperations": "-5260499000" }, "balance": { "goodwill": "809383000", "inventory": "150224000", "commonStock": "2827000", "currentDebt": "None", "investments": "None", "totalAssets": "32258355000", "longTermDebt": "18847209000", "shortTermDebt": "2312053000", "treasuryStock": "-2065959000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "434556000", "reportedCurrency": "USD", "retainedEarnings": "302276000", "totalLiabilities": "27172799000", "otherCurrentAssets": "340210000", "totalCurrentAssets": "3600271000", "currentLongTermDebt": "2243131000", "longTermInvestments": "None", "shortTermInvestments": "54184000", "currentNetReceivables": "408067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28658084000", "currentAccountsPayable": "545978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26450077000", "shortLongTermDebtTotal": "21693988000", "totalShareholderEquity": "5085556000", "capitalLeaseObligations": "574103000", "otherCurrentLiabilities": "1266785000", "totalCurrentLiabilities": "7285683000", "otherNonCurrentLiabilities": "534726000", "totalNonCurrentLiabilities": "19887116000", "cashAndShortTermInvestments": "2701770000", "commonStockSharesOutstanding": "251812000", "intangibleAssetsExcludingGoodwill": "434556000", "cashAndCashEquivalentsAtCarryingValue": "2701770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5260000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "-1878000000", "capitalExpenditures": "2230000000", "changeInReceivables": "-181707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3041000000", "cashflowFromInvestment": "-2145000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-981977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1621860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1293000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1532000000, "cost_of_revenue": 2739000000, "gross_profit": -1207000000, "research_and_development": null, "selling_general_admin": 977976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3968000000, "depreciation_amortisation": 1293000000, "ebitda": -2675000000, "interest_expense": 1292000000, "interest_income": null, "other_non_operating": null, "pretax_income": -5260000000, "tax_provision": 1312037000, "effective_tax_rate": null, "net_income": -5260000000, "net_income_continuing_ops": -5260499000, "net_income_to_common": -5260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2701770000, "short_term_investments": 54184000, "net_receivables": 408067000, "inventory": 150224000, "other_current_assets": null, "total_current_assets": 3600271000, "net_ppe": null, "goodwill": 809383000, "intangible_assets": 434556000, "goodwill_and_intangibles": 1243939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28658084000, "total_assets": 32258355000, "short_term_debt": 2312053000, "accounts_payable": 545978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7285683000, "long_term_debt": 18847209000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19887116000, "total_liabilities": 27172799000, "total_debt": 21159262000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 302276000, "total_equity": 5085556000, "shares_outstanding": 251812000, "operating_cash_flow": -1878000000, "stock_based_compensation": 64000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2230000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2145000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3041000000, "free_cash_flow": 352000000, "net_change_in_cash": -981977000 }, "raw_data": { "income": { "ebit": "-3968000000", "ebitda": "-2675000000", "netIncome": "-5260000000", "grossProfit": "-1207000000", "depreciation": "None", "totalRevenue": "1532000000", "costOfRevenue": "2739000000", "interestIncome": "16773000", "incomeBeforeTax": "-5260000000", "interestExpense": "1292000000", "operatingIncome": "-3870000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1312037000", "reportedCurrency": "USD", "netInterestIncome": "-1274980000", "nonInterestIncome": "None", "operatingExpenses": "2663000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-98412000", "costofGoodsAndServicesSold": "2739000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1293000000", "sellingGeneralAndAdministrative": "977976000", "netIncomeFromContinuingOperations": "-5260499000" }, "balance": { "goodwill": "809383000", "inventory": "150224000", "commonStock": "2827000", "currentDebt": "None", "investments": "None", "totalAssets": "32258355000", "longTermDebt": "18847209000", "shortTermDebt": "2312053000", "treasuryStock": "-2065959000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "434556000", "reportedCurrency": "USD", "retainedEarnings": "302276000", "totalLiabilities": "27172799000", "otherCurrentAssets": "340210000", "totalCurrentAssets": "3600271000", "currentLongTermDebt": "2243131000", "longTermInvestments": "None", "shortTermInvestments": "54184000", "currentNetReceivables": "408067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28658084000", "currentAccountsPayable": "545978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26450077000", "shortLongTermDebtTotal": "21693988000", "totalShareholderEquity": "5085556000", "capitalLeaseObligations": "574103000", "otherCurrentLiabilities": "1266785000", "totalCurrentLiabilities": "7285683000", "otherNonCurrentLiabilities": "534726000", "totalNonCurrentLiabilities": "19887116000", "cashAndShortTermInvestments": "2701770000", "commonStockSharesOutstanding": "251812000", "intangibleAssetsExcludingGoodwill": "434556000", "cashAndCashEquivalentsAtCarryingValue": "2701770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5260000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "-1878000000", "capitalExpenditures": "2230000000", "changeInReceivables": "-181707000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3041000000", "cashflowFromInvestment": "-2145000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-981977000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1621860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1293000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 2208805000, "cost_of_revenue": 2765108000, "gross_profit": -556303000, "ebit": -4930892000, "ebitda": -3651638000, "pretax_income": -5775130000, "tax_provision": 729485000, "net_income": -5797462000, "net_income_to_common": -5797462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3684474000, "total_current_assets": 4311747000, "total_assets": 32465187000, "short_term_debt": 1473764000, "long_term_debt": 17957956000, "total_debt": 19431720000, "total_liabilities": 23704518000, "total_equity": 8760669000, "shares_outstanding": 214335000, "goodwill_and_intangibles": 1254334000 }, "cash_flow": { "operating_cash_flow": -3731653000, "capital_expenditure": 1965131000, "free_cash_flow": -1766522000, "dividends_paid": 326421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320663, "ticker_id": 3323, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4930892000", "ebitda": "-3651638000", "netIncome": "-5797462000", "grossProfit": "-556303000", "depreciation": "None", "totalRevenue": "2208805000", "costOfRevenue": "2765108000", "interestIncome": "1036488000", "incomeBeforeTax": "-5775130000", "interestExpense": "844238000", "operatingIncome": "-4601557000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "729485000", "reportedCurrency": "USD", "netInterestIncome": "-823202000", "nonInterestIncome": "None", "operatingExpenses": "4045254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-329335000", "costofGoodsAndServicesSold": "2765108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1279254000", "sellingGeneralAndAdministrative": "992420000", "netIncomeFromContinuingOperations": "-5817446000" }, "balance": { "goodwill": "809480000", "inventory": "118703000", "commonStock": "2652000", "currentDebt": "None", "investments": "None", "totalAssets": "32465187000", "longTermDebt": "17957956000", "shortTermDebt": "1473764000", "treasuryStock": "-2063991000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "444854000", "reportedCurrency": "USD", "retainedEarnings": "5562775000", "totalLiabilities": "23704518000", "otherCurrentAssets": "224421000", "totalCurrentAssets": "4311747000", "currentLongTermDebt": "1371087000", "longTermInvestments": "None", "shortTermInvestments": "70082000", "currentNetReceivables": "284149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28153440000", "currentAccountsPayable": "353422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25246595000", "shortLongTermDebtTotal": "19995596000", "totalShareholderEquity": "8760669000", "capitalLeaseObligations": "666553000", "otherCurrentLiabilities": "925103000", "totalCurrentLiabilities": "4537121000", "otherNonCurrentLiabilities": "1209441000", "totalNonCurrentLiabilities": "19167397000", "cashAndShortTermInvestments": "3684474000", "commonStockSharesOutstanding": "214335000", "intangibleAssetsExcludingGoodwill": "444854000", "cashAndCashEquivalentsAtCarryingValue": "3684474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5775130000", "profitLoss": "None", "dividendPayout": "326421000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27077000", "operatingCashflow": "-3731653000", "capitalExpenditures": "1965131000", "changeInReceivables": "121055000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9349788000", "cashflowFromInvestment": "-2178566000", "stockBasedCompensation": "39779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "326421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3439569000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20313005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1279254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2208805000, "cost_of_revenue": 2765108000, "gross_profit": -556303000, "research_and_development": null, "selling_general_admin": 992420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4930892000, "depreciation_amortisation": 1279254000, "ebitda": -3651638000, "interest_expense": 844238000, "interest_income": null, "other_non_operating": null, "pretax_income": -5775130000, "tax_provision": 729485000, "effective_tax_rate": null, "net_income": -5797462000, "net_income_continuing_ops": -5817446000, "net_income_to_common": -5797462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3684474000, "short_term_investments": 70082000, "net_receivables": 284149000, "inventory": 118703000, "other_current_assets": null, "total_current_assets": 4311747000, "net_ppe": null, "goodwill": 809480000, "intangible_assets": 444854000, "goodwill_and_intangibles": 1254334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28153440000, "total_assets": 32465187000, "short_term_debt": 1473764000, "accounts_payable": 353422000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4537121000, "long_term_debt": 17957956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19167397000, "total_liabilities": 23704518000, "total_debt": 19431720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5562775000, "total_equity": 8760669000, "shares_outstanding": 214335000, "operating_cash_flow": -3731653000, "stock_based_compensation": 39779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1965131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2178566000, "dividends_paid": 326421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9349788000, "free_cash_flow": -1766522000, "net_change_in_cash": 3439569000 }, "raw_data": { "income": { "ebit": "-4930892000", "ebitda": "-3651638000", "netIncome": "-5797462000", "grossProfit": "-556303000", "depreciation": "None", "totalRevenue": "2208805000", "costOfRevenue": "2765108000", "interestIncome": "1036488000", "incomeBeforeTax": "-5775130000", "interestExpense": "844238000", "operatingIncome": "-4601557000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "729485000", "reportedCurrency": "USD", "netInterestIncome": "-823202000", "nonInterestIncome": "None", "operatingExpenses": "4045254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-329335000", "costofGoodsAndServicesSold": "2765108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1279254000", "sellingGeneralAndAdministrative": "992420000", "netIncomeFromContinuingOperations": "-5817446000" }, "balance": { "goodwill": "809480000", "inventory": "118703000", "commonStock": "2652000", "currentDebt": "None", "investments": "None", "totalAssets": "32465187000", "longTermDebt": "17957956000", "shortTermDebt": "1473764000", "treasuryStock": "-2063991000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "444854000", "reportedCurrency": "USD", "retainedEarnings": "5562775000", "totalLiabilities": "23704518000", "otherCurrentAssets": "224421000", "totalCurrentAssets": "4311747000", "currentLongTermDebt": "1371087000", "longTermInvestments": "None", "shortTermInvestments": "70082000", "currentNetReceivables": "284149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28153440000", "currentAccountsPayable": "353422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25246595000", "shortLongTermDebtTotal": "19995596000", "totalShareholderEquity": "8760669000", "capitalLeaseObligations": "666553000", "otherCurrentLiabilities": "925103000", "totalCurrentLiabilities": "4537121000", "otherNonCurrentLiabilities": "1209441000", "totalNonCurrentLiabilities": "19167397000", "cashAndShortTermInvestments": "3684474000", "commonStockSharesOutstanding": "214335000", "intangibleAssetsExcludingGoodwill": "444854000", "cashAndCashEquivalentsAtCarryingValue": "3684474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5775130000", "profitLoss": "None", "dividendPayout": "326421000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27077000", "operatingCashflow": "-3731653000", "capitalExpenditures": "1965131000", "changeInReceivables": "121055000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9349788000", "cashflowFromInvestment": "-2178566000", "stockBasedCompensation": "39779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "326421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3439569000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20313005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1279254000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 10950661000, "cost_of_revenue": 6062765000, "gross_profit": 4887896000, "ebit": 2316113000, "ebitda": 3562055000, "pretax_income": 1907600000, "tax_provision": 412713000, "net_income": 1878887000, "net_income_to_common": 1878887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243738000, "total_current_assets": 1162628000, "total_assets": 30320284000, "short_term_debt": 2717742000, "long_term_debt": 8414110000, "total_debt": 11131852000, "total_liabilities": 17586457000, "total_equity": 12163846000, "shares_outstanding": 209930000, "goodwill_and_intangibles": 1874219000 }, "cash_flow": { "operating_cash_flow": 3716366000, "capital_expenditure": 3024663000, "free_cash_flow": 6741029000, "dividends_paid": 602674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320668, "ticker_id": 3323, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2316113000", "ebitda": "3562055000", "netIncome": "1878887000", "grossProfit": "4887896000", "depreciation": "None", "totalRevenue": "10950661000", "costOfRevenue": "6062765000", "interestIncome": "26945000", "incomeBeforeTax": "1907600000", "interestExpense": "408513000", "operatingIncome": "2082701000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "412713000", "reportedCurrency": "USD", "netInterestIncome": "-381568000", "nonInterestIncome": "None", "operatingExpenses": "2805195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "233412000", "costofGoodsAndServicesSold": "6062765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1245942000", "sellingGeneralAndAdministrative": "1093853000", "netIncomeFromContinuingOperations": "1859352000" }, "balance": { "goodwill": "1385644000", "inventory": "162107000", "commonStock": "2365000", "currentDebt": "None", "investments": "None", "totalAssets": "30320284000", "longTermDebt": "8414110000", "shortTermDebt": "2717742000", "treasuryStock": "-2058091000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "488575000", "reportedCurrency": "USD", "retainedEarnings": "11523326000", "totalLiabilities": "17586457000", "otherCurrentAssets": "450962000", "totalCurrentAssets": "1162628000", "currentLongTermDebt": "2620766000", "longTermInvestments": "11000", "shortTermInvestments": "21751000", "currentNetReceivables": "305821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29157656000", "currentAccountsPayable": "563706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25466808000", "shortLongTermDebtTotal": "11733493000", "totalShareholderEquity": "12163846000", "capitalLeaseObligations": "698617000", "otherCurrentLiabilities": "1243310000", "totalCurrentLiabilities": "7952896000", "otherNonCurrentLiabilities": "1219451000", "totalNonCurrentLiabilities": "9633561000", "cashAndShortTermInvestments": "243738000", "commonStockSharesOutstanding": "209930000", "intangibleAssetsExcludingGoodwill": "488575000", "cashAndCashEquivalentsAtCarryingValue": "243738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1907600000", "profitLoss": "None", "dividendPayout": "602674000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8533000", "operatingCashflow": "3716366000", "capitalExpenditures": "3024663000", "changeInReceivables": "-9898000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-670371000", "cashflowFromInvestment": "-3091406000", "stockBasedCompensation": "75930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "602674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1245942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10950661000, "cost_of_revenue": 6062765000, "gross_profit": 4887896000, "research_and_development": null, "selling_general_admin": 1093853000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2316113000, "depreciation_amortisation": 1245942000, "ebitda": 3562055000, "interest_expense": 408513000, "interest_income": null, "other_non_operating": null, "pretax_income": 1907600000, "tax_provision": 412713000, "effective_tax_rate": null, "net_income": 1878887000, "net_income_continuing_ops": 1859352000, "net_income_to_common": 1878887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243738000, "short_term_investments": 21751000, "net_receivables": 305821000, "inventory": 162107000, "other_current_assets": null, "total_current_assets": 1162628000, "net_ppe": null, "goodwill": 1385644000, "intangible_assets": 488575000, "goodwill_and_intangibles": 1874219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29157656000, "total_assets": 30320284000, "short_term_debt": 2717742000, "accounts_payable": 563706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7952896000, "long_term_debt": 8414110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9633561000, "total_liabilities": 17586457000, "total_debt": 11131852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11523326000, "total_equity": 12163846000, "shares_outstanding": 209930000, "operating_cash_flow": 3716366000, "stock_based_compensation": 75930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3024663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3091406000, "dividends_paid": 602674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -670371000, "free_cash_flow": 6741029000, "net_change_in_cash": -45411000 }, "raw_data": { "income": { "ebit": "2316113000", "ebitda": "3562055000", "netIncome": "1878887000", "grossProfit": "4887896000", "depreciation": "None", "totalRevenue": "10950661000", "costOfRevenue": "6062765000", "interestIncome": "26945000", "incomeBeforeTax": "1907600000", "interestExpense": "408513000", "operatingIncome": "2082701000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "412713000", "reportedCurrency": "USD", "netInterestIncome": "-381568000", "nonInterestIncome": "None", "operatingExpenses": "2805195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "233412000", "costofGoodsAndServicesSold": "6062765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1245942000", "sellingGeneralAndAdministrative": "1093853000", "netIncomeFromContinuingOperations": "1859352000" }, "balance": { "goodwill": "1385644000", "inventory": "162107000", "commonStock": "2365000", "currentDebt": "None", "investments": "None", "totalAssets": "30320284000", "longTermDebt": "8414110000", "shortTermDebt": "2717742000", "treasuryStock": "-2058091000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "488575000", "reportedCurrency": "USD", "retainedEarnings": "11523326000", "totalLiabilities": "17586457000", "otherCurrentAssets": "450962000", "totalCurrentAssets": "1162628000", "currentLongTermDebt": "2620766000", "longTermInvestments": "11000", "shortTermInvestments": "21751000", "currentNetReceivables": "305821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29157656000", "currentAccountsPayable": "563706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25466808000", "shortLongTermDebtTotal": "11733493000", "totalShareholderEquity": "12163846000", "capitalLeaseObligations": "698617000", "otherCurrentLiabilities": "1243310000", "totalCurrentLiabilities": "7952896000", "otherNonCurrentLiabilities": "1219451000", "totalNonCurrentLiabilities": "9633561000", "cashAndShortTermInvestments": "243738000", "commonStockSharesOutstanding": "209930000", "intangibleAssetsExcludingGoodwill": "488575000", "cashAndCashEquivalentsAtCarryingValue": "243738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1907600000", "profitLoss": "None", "dividendPayout": "602674000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8533000", "operatingCashflow": "3716366000", "capitalExpenditures": "3024663000", "changeInReceivables": "-9898000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-670371000", "cashflowFromInvestment": "-3091406000", "stockBasedCompensation": "75930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "602674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-45411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1245942000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 9493849000, "cost_of_revenue": 5262207000, "gross_profit": 4231642000, "ebit": 2149464000, "ebitda": 3183161000, "pretax_income": 1815792000, "tax_provision": 254663000, "net_income": 1811042000, "net_income_to_common": 1811042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287852000, "total_current_assets": 1242044000, "total_assets": 27698270000, "short_term_debt": 2422329000, "long_term_debt": 8355370000, "total_debt": 10777699000, "total_liabilities": 16050789000, "total_equity": 11105461000, "shares_outstanding": 211554000, "goodwill_and_intangibles": 1880456000 }, "cash_flow": { "operating_cash_flow": 3479139000, "capital_expenditure": 3660028000, "free_cash_flow": 7139167000, "dividends_paid": 527494000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320673, "ticker_id": 3323, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2149464000", "ebitda": "3183161000", "netIncome": "1811042000", "grossProfit": "4231642000", "depreciation": "None", "totalRevenue": "9493849000", "costOfRevenue": "5262207000", "interestIncome": "32800000", "incomeBeforeTax": "1815792000", "interestExpense": "333672000", "operatingIncome": "1894801000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "254663000", "reportedCurrency": "USD", "netInterestIncome": "-300872000", "nonInterestIncome": "None", "operatingExpenses": "2336841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "254663000", "costofGoodsAndServicesSold": "5262207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1033697000", "sellingGeneralAndAdministrative": "1303144000", "netIncomeFromContinuingOperations": "1818685000" }, "balance": { "goodwill": "1378353000", "inventory": "153573000", "commonStock": "2358000", "currentDebt": "None", "investments": "None", "totalAssets": "27698270000", "longTermDebt": "8355370000", "shortTermDebt": "2422329000", "treasuryStock": "-1953345000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "502103000", "reportedCurrency": "USD", "retainedEarnings": "10263282000", "totalLiabilities": "16050789000", "otherCurrentAssets": "476112000", "totalCurrentAssets": "1242044000", "currentLongTermDebt": "2422329000", "longTermInvestments": "23518000", "shortTermInvestments": "19565000", "currentNetReceivables": "324507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26456226000", "currentAccountsPayable": "488212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23466163000", "shortLongTermDebtTotal": "10777699000", "totalShareholderEquity": "11105461000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1052787000", "totalCurrentLiabilities": "7112165000", "otherNonCurrentLiabilities": "583254000", "totalNonCurrentLiabilities": "8938624000", "cashAndShortTermInvestments": "287852000", "commonStockSharesOutstanding": "211554000", "intangibleAssetsExcludingGoodwill": "502103000", "cashAndCashEquivalentsAtCarryingValue": "287852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1815792000", "profitLoss": "None", "dividendPayout": "527494000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-23849000", "operatingCashflow": "3479139000", "capitalExpenditures": "3660028000", "changeInReceivables": "-9573000", "changeInExchangeRate": "-20314000", "cashflowFromFinancing": "1198073000", "cashflowFromInvestment": "-4489158000", "stockBasedCompensation": "46061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "527494000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "167740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-575039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1033697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9493849000, "cost_of_revenue": 5262207000, "gross_profit": 4231642000, "research_and_development": 0, "selling_general_admin": 1303144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2149464000, "depreciation_amortisation": 1033697000, "ebitda": 3183161000, "interest_expense": 333672000, "interest_income": null, "other_non_operating": null, "pretax_income": 1815792000, "tax_provision": 254663000, "effective_tax_rate": null, "net_income": 1811042000, "net_income_continuing_ops": 1818685000, "net_income_to_common": 1811042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287852000, "short_term_investments": 19565000, "net_receivables": 324507000, "inventory": 153573000, "other_current_assets": null, "total_current_assets": 1242044000, "net_ppe": null, "goodwill": 1378353000, "intangible_assets": 502103000, "goodwill_and_intangibles": 1880456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26456226000, "total_assets": 27698270000, "short_term_debt": 2422329000, "accounts_payable": 488212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7112165000, "long_term_debt": 8355370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8938624000, "total_liabilities": 16050789000, "total_debt": 10777699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10263282000, "total_equity": 11105461000, "shares_outstanding": 211554000, "operating_cash_flow": 3479139000, "stock_based_compensation": 46061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3660028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4489158000, "dividends_paid": 527494000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1198073000, "free_cash_flow": 7139167000, "net_change_in_cash": 167740000 }, "raw_data": { "income": { "ebit": "2149464000", "ebitda": "3183161000", "netIncome": "1811042000", "grossProfit": "4231642000", "depreciation": "None", "totalRevenue": "9493849000", "costOfRevenue": "5262207000", "interestIncome": "32800000", "incomeBeforeTax": "1815792000", "interestExpense": "333672000", "operatingIncome": "1894801000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "254663000", "reportedCurrency": "USD", "netInterestIncome": "-300872000", "nonInterestIncome": "None", "operatingExpenses": "2336841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "254663000", "costofGoodsAndServicesSold": "5262207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1033697000", "sellingGeneralAndAdministrative": "1303144000", "netIncomeFromContinuingOperations": "1818685000" }, "balance": { "goodwill": "1378353000", "inventory": "153573000", "commonStock": "2358000", "currentDebt": "None", "investments": "None", "totalAssets": "27698270000", "longTermDebt": "8355370000", "shortTermDebt": "2422329000", "treasuryStock": "-1953345000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "502103000", "reportedCurrency": "USD", "retainedEarnings": "10263282000", "totalLiabilities": "16050789000", "otherCurrentAssets": "476112000", "totalCurrentAssets": "1242044000", "currentLongTermDebt": "2422329000", "longTermInvestments": "23518000", "shortTermInvestments": "19565000", "currentNetReceivables": "324507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26456226000", "currentAccountsPayable": "488212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23466163000", "shortLongTermDebtTotal": "10777699000", "totalShareholderEquity": "11105461000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1052787000", "totalCurrentLiabilities": "7112165000", "otherNonCurrentLiabilities": "583254000", "totalNonCurrentLiabilities": "8938624000", "cashAndShortTermInvestments": "287852000", "commonStockSharesOutstanding": "211554000", "intangibleAssetsExcludingGoodwill": "502103000", "cashAndCashEquivalentsAtCarryingValue": "287852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1815792000", "profitLoss": "None", "dividendPayout": "527494000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-23849000", "operatingCashflow": "3479139000", "capitalExpenditures": "3660028000", "changeInReceivables": "-9573000", "changeInExchangeRate": "-20314000", "cashflowFromFinancing": "1198073000", "cashflowFromInvestment": "-4489158000", "stockBasedCompensation": "46061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "527494000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "167740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-575039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1033697000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "ebit": 1162000000, "ebitda": 1623000000, "pretax_income": 976000000, "tax_provision": 26000000, "net_income": 941000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "long_term_debt": 19666000000, "total_debt": 21193000000, "total_liabilities": 31962000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1834000000, "capital_expenditure": 500000000, "free_cash_flow": 2334000000, "dividends_paid": 270000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320636, "ticker_id": 3323, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1162000000", "ebitda": "1623000000", "netIncome": "941000000", "grossProfit": "2205000000", "depreciation": "None", "totalRevenue": "4452000000", "costOfRevenue": "2247000000", "interestIncome": "5000000", "incomeBeforeTax": "976000000", "interestExpense": "278000000", "operatingIncome": "1162000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-273000000", "nonInterestIncome": "None", "operatingExpenses": "1043000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2247000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "461000000", "sellingGeneralAndAdministrative": "582000000", "netIncomeFromContinuingOperations": "950000000" }, "balance": { "goodwill": "808000000", "inventory": "271000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "41990000000", "longTermDebt": "19666000000", "shortTermDebt": "1527000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6460000000", "totalLiabilities": "31962000000", "otherCurrentAssets": "942000000", "totalCurrentAssets": "2204000000", "currentLongTermDebt": "1448000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39786000000", "currentAccountsPayable": "1010000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21792000000", "totalShareholderEquity": "9810000000", "capitalLeaseObligations": "678000000", "otherCurrentLiabilities": "1980000000", "totalCurrentLiabilities": "11065000000", "otherNonCurrentLiabilities": "632000000", "totalNonCurrentLiabilities": "20897000000", "cashAndShortTermInvestments": "512000000", "commonStockSharesOutstanding": "271000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "512000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "942000000", "profitLoss": "None", "dividendPayout": "270000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "1834000000", "capitalExpenditures": "500000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1617000000", "cashflowFromInvestment": "-529000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "270000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-836000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "461000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "research_and_development": null, "selling_general_admin": 582000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1162000000, "depreciation_amortisation": 461000000, "ebitda": 1623000000, "interest_expense": 278000000, "interest_income": null, "other_non_operating": null, "pretax_income": 976000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 941000000, "net_income_continuing_ops": 950000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 512000000, "short_term_investments": null, "net_receivables": 479000000, "inventory": 271000000, "other_current_assets": null, "total_current_assets": 2204000000, "net_ppe": null, "goodwill": 808000000, "intangible_assets": null, "goodwill_and_intangibles": 808000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39786000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "accounts_payable": 1010000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11065000000, "long_term_debt": 19666000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20897000000, "total_liabilities": 31962000000, "total_debt": 21193000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6460000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "operating_cash_flow": 1834000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 500000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529000000, "dividends_paid": 270000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1617000000, "free_cash_flow": 2334000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1162000000", "ebitda": "1623000000", "netIncome": "941000000", "grossProfit": "2205000000", "depreciation": "None", "totalRevenue": "4452000000", "costOfRevenue": "2247000000", "interestIncome": "5000000", "incomeBeforeTax": "976000000", "interestExpense": "278000000", "operatingIncome": "1162000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-273000000", "nonInterestIncome": "None", "operatingExpenses": "1043000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2247000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "461000000", "sellingGeneralAndAdministrative": "582000000", "netIncomeFromContinuingOperations": "950000000" }, "balance": { "goodwill": "808000000", "inventory": "271000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "41990000000", "longTermDebt": "19666000000", "shortTermDebt": "1527000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6460000000", "totalLiabilities": "31962000000", "otherCurrentAssets": "942000000", "totalCurrentAssets": "2204000000", "currentLongTermDebt": "1448000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39786000000", "currentAccountsPayable": "1010000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21792000000", "totalShareholderEquity": "9810000000", "capitalLeaseObligations": "678000000", "otherCurrentLiabilities": "1980000000", "totalCurrentLiabilities": "11065000000", "otherNonCurrentLiabilities": "632000000", "totalNonCurrentLiabilities": "20897000000", "cashAndShortTermInvestments": "512000000", "commonStockSharesOutstanding": "271000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "512000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "942000000", "profitLoss": "None", "dividendPayout": "270000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "1834000000", "capitalExpenditures": "500000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1617000000", "cashflowFromInvestment": "-529000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "270000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-836000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "461000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 4259000000, "cost_of_revenue": 2695000000, "gross_profit": 1564000000, "ebit": 1044000000, "ebitda": 1393000000, "pretax_income": 777000000, "tax_provision": 15000000, "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": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 21435000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1623000000, "capital_expenditure": 1507000000, "free_cash_flow": 3130000000, "dividends_paid": 288000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320637, "ticker_id": 3323, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1044000000", "ebitda": "1393000000", "netIncome": "754000000", "grossProfit": "1564000000", "depreciation": "None", "totalRevenue": "4259000000", "costOfRevenue": "2695000000", "interestIncome": "154000000", "incomeBeforeTax": "777000000", "interestExpense": "267000000", "operatingIncome": "933000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-260000000", "nonInterestIncome": "None", "operatingExpenses": "631000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2695000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349000000", "sellingGeneralAndAdministrative": "629000000", "netIncomeFromContinuingOperations": "764000000" }, "balance": { "goodwill": "808000000", "inventory": "264000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "41619000000", "longTermDebt": "18165000000", "shortTermDebt": "3270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5925000000", "totalLiabilities": "31374000000", "otherCurrentAssets": "690000000", "totalCurrentAssets": "2211000000", "currentLongTermDebt": "3180000000", "longTermInvestments": "None", "shortTermInvestments": "115000000", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39408000000", "currentAccountsPayable": "953000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36316000000", "shortLongTermDebtTotal": "22635000000", "totalShareholderEquity": "10037000000", "capitalLeaseObligations": "690000000", "otherCurrentLiabilities": "7832000000", "totalCurrentLiabilities": "12055000000", "otherNonCurrentLiabilities": "554000000", "totalNonCurrentLiabilities": "19319000000", "cashAndShortTermInvestments": "825000000", "commonStockSharesOutstanding": "273000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "825000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "762000000", "profitLoss": "None", "dividendPayout": "288000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "1623000000", "capitalExpenditures": "1507000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254000000", "cashflowFromInvestment": "-1479000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "288000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4259000000, "cost_of_revenue": 2695000000, "gross_profit": 1564000000, "research_and_development": null, "selling_general_admin": 629000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1044000000, "depreciation_amortisation": 349000000, "ebitda": 1393000000, "interest_expense": 267000000, "interest_income": null, "other_non_operating": null, "pretax_income": 777000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 754000000, "net_income_continuing_ops": 764000000, "net_income_to_common": 754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825000000, "short_term_investments": 115000000, "net_receivables": 317000000, "inventory": 264000000, "other_current_assets": null, "total_current_assets": 2211000000, "net_ppe": null, "goodwill": 808000000, "intangible_assets": null, "goodwill_and_intangibles": 808000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39408000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "accounts_payable": 953000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12055000000, "long_term_debt": 18165000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19319000000, "total_liabilities": 31374000000, "total_debt": 21435000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5925000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "operating_cash_flow": 1623000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1507000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1479000000, "dividends_paid": 288000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 254000000, "free_cash_flow": 3130000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1044000000", "ebitda": "1393000000", "netIncome": "754000000", "grossProfit": "1564000000", "depreciation": "None", "totalRevenue": "4259000000", "costOfRevenue": "2695000000", "interestIncome": "154000000", "incomeBeforeTax": "777000000", "interestExpense": "267000000", "operatingIncome": "933000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-260000000", "nonInterestIncome": "None", "operatingExpenses": "631000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2695000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349000000", "sellingGeneralAndAdministrative": "629000000", "netIncomeFromContinuingOperations": "764000000" }, "balance": { "goodwill": "808000000", "inventory": "264000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "41619000000", "longTermDebt": "18165000000", "shortTermDebt": "3270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5925000000", "totalLiabilities": "31374000000", "otherCurrentAssets": "690000000", "totalCurrentAssets": "2211000000", "currentLongTermDebt": "3180000000", "longTermInvestments": "None", "shortTermInvestments": "115000000", "currentNetReceivables": "317000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39408000000", "currentAccountsPayable": "953000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36316000000", "shortLongTermDebtTotal": "22635000000", "totalShareholderEquity": "10037000000", "capitalLeaseObligations": "690000000", "otherCurrentLiabilities": "7832000000", "totalCurrentLiabilities": "12055000000", "otherNonCurrentLiabilities": "554000000", "totalNonCurrentLiabilities": "19319000000", "cashAndShortTermInvestments": "825000000", "commonStockSharesOutstanding": "273000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "825000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "762000000", "profitLoss": "None", "dividendPayout": "288000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "1623000000", "capitalExpenditures": "1507000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254000000", "cashflowFromInvestment": "-1479000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "288000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "453000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 5139000000, "cost_of_revenue": 2479000000, "gross_profit": 2660000000, "ebit": 1823000000, "ebitda": 2258000000, "pretax_income": 1575000000, "tax_provision": null, "net_income": 1579000000, "net_income_to_common": 1579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432000000, "total_current_assets": 1887000000, "total_assets": 40109000000, "short_term_debt": 3159000000, "long_term_debt": 17203000000, "total_debt": 20362000000, "total_liabilities": 29821000000, "total_equity": 10092000000, "shares_outstanding": 274000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1469000000, "capital_expenditure": 2458000000, "free_cash_flow": 3927000000, "dividends_paid": 204000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320639, "ticker_id": 3323, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1823000000", "ebitda": "2258000000", "netIncome": "1579000000", "grossProfit": "2660000000", "depreciation": "None", "totalRevenue": "5139000000", "costOfRevenue": "2479000000", "interestIncome": "3000000", "incomeBeforeTax": "1575000000", "interestExpense": "248000000", "operatingIncome": "1702000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-245000000", "nonInterestIncome": "None", "operatingExpenses": "958000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2479000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435000000", "sellingGeneralAndAdministrative": "522000000", "netIncomeFromContinuingOperations": "1579000000" }, "balance": { "goodwill": "808000000", "inventory": "269000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "40109000000", "longTermDebt": "17203000000", "shortTermDebt": "3159000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5443000000", "totalLiabilities": "29821000000", "otherCurrentAssets": "621000000", "totalCurrentAssets": "1887000000", "currentLongTermDebt": "3074000000", "longTermInvestments": "None", "shortTermInvestments": "209000000", "currentNetReceivables": "356000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38222000000", "currentAccountsPayable": "828000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35248000000", "shortLongTermDebtTotal": "20975000000", "totalShareholderEquity": "10092000000", "capitalLeaseObligations": "698000000", "otherCurrentLiabilities": "1878000000", "totalCurrentLiabilities": "11469000000", "otherNonCurrentLiabilities": "536000000", "totalNonCurrentLiabilities": "18352000000", "cashAndShortTermInvestments": "432000000", "commonStockSharesOutstanding": "274000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1579000000", "profitLoss": "None", "dividendPayout": "204000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "1469000000", "capitalExpenditures": "2458000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "615000000", "cashflowFromInvestment": "-2387000000", "stockBasedCompensation": "44000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-414000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "436000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5139000000, "cost_of_revenue": 2479000000, "gross_profit": 2660000000, "research_and_development": null, "selling_general_admin": 522000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1823000000, "depreciation_amortisation": 435000000, "ebitda": 2258000000, "interest_expense": 248000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1575000000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1579000000, "net_income_continuing_ops": 1579000000, "net_income_to_common": 1579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432000000, "short_term_investments": 209000000, "net_receivables": 356000000, "inventory": 269000000, "other_current_assets": null, "total_current_assets": 1887000000, "net_ppe": null, "goodwill": 808000000, "intangible_assets": null, "goodwill_and_intangibles": 808000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38222000000, "total_assets": 40109000000, "short_term_debt": 3159000000, "accounts_payable": 828000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11469000000, "long_term_debt": 17203000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18352000000, "total_liabilities": 29821000000, "total_debt": 20362000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5443000000, "total_equity": 10092000000, "shares_outstanding": 274000000, "operating_cash_flow": 1469000000, "stock_based_compensation": 44000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2458000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2387000000, "dividends_paid": 204000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 615000000, "free_cash_flow": 3927000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1823000000", "ebitda": "2258000000", "netIncome": "1579000000", "grossProfit": "2660000000", "depreciation": "None", "totalRevenue": "5139000000", "costOfRevenue": "2479000000", "interestIncome": "3000000", "incomeBeforeTax": "1575000000", "interestExpense": "248000000", "operatingIncome": "1702000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-245000000", "nonInterestIncome": "None", "operatingExpenses": "958000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2479000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "435000000", "sellingGeneralAndAdministrative": "522000000", "netIncomeFromContinuingOperations": "1579000000" }, "balance": { "goodwill": "808000000", "inventory": "269000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "40109000000", "longTermDebt": "17203000000", "shortTermDebt": "3159000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5443000000", "totalLiabilities": "29821000000", "otherCurrentAssets": "621000000", "totalCurrentAssets": "1887000000", "currentLongTermDebt": "3074000000", "longTermInvestments": "None", "shortTermInvestments": "209000000", "currentNetReceivables": "356000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38222000000", "currentAccountsPayable": "828000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35248000000", "shortLongTermDebtTotal": "20975000000", "totalShareholderEquity": "10092000000", "capitalLeaseObligations": "698000000", "otherCurrentLiabilities": "1878000000", "totalCurrentLiabilities": "11469000000", "otherNonCurrentLiabilities": "536000000", "totalNonCurrentLiabilities": "18352000000", "cashAndShortTermInvestments": "432000000", "commonStockSharesOutstanding": "274000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1579000000", "profitLoss": "None", "dividendPayout": "204000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "1469000000", "capitalExpenditures": "2458000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "615000000", "cashflowFromInvestment": "-2387000000", "stockBasedCompensation": "44000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-414000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "436000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 4538000000, "cost_of_revenue": 2283000000, "gross_profit": 2255000000, "ebit": 1443000000, "ebitda": 1860000000, "pretax_income": 1215000000, "tax_provision": null, "net_income": 1210000000, "net_income_to_common": 1210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 735000000, "total_current_assets": 2450000000, "total_assets": 38542000000, "short_term_debt": 1486000000, "long_term_debt": 17612000000, "total_debt": 19098000000, "total_liabilities": 29182000000, "total_equity": 9169000000, "shares_outstanding": 275000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1746000000, "capital_expenditure": 836000000, "free_cash_flow": 2582000000, "dividends_paid": 200000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320640, "ticker_id": 3323, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1443000000", "ebitda": "1860000000", "netIncome": "1210000000", "grossProfit": "2255000000", "depreciation": "None", "totalRevenue": "4538000000", "costOfRevenue": "2283000000", "interestIncome": "109000000", "incomeBeforeTax": "1215000000", "interestExpense": "228000000", "operatingIncome": "1329000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "926000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2283000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417000000", "sellingGeneralAndAdministrative": "508000000", "netIncomeFromContinuingOperations": "1215000000" }, "balance": { "goodwill": "808000000", "inventory": "247000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "38542000000", "longTermDebt": "17612000000", "shortTermDebt": "1486000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4144000000", "totalLiabilities": "29182000000", "otherCurrentAssets": "1037000000", "totalCurrentAssets": "2450000000", "currentLongTermDebt": "1402000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36092000000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33007000000", "shortLongTermDebtTotal": "19737000000", "totalShareholderEquity": "9169000000", "capitalLeaseObligations": "723000000", "otherCurrentLiabilities": "1749000000", "totalCurrentLiabilities": "10573000000", "otherNonCurrentLiabilities": "358000000", "totalNonCurrentLiabilities": "18609000000", "cashAndShortTermInvestments": "735000000", "commonStockSharesOutstanding": "275000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "735000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1214000000", "profitLoss": "None", "dividendPayout": "200000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "1746000000", "capitalExpenditures": "836000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-696000000", "cashflowFromInvestment": "-706000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4538000000, "cost_of_revenue": 2283000000, "gross_profit": 2255000000, "research_and_development": null, "selling_general_admin": 508000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1443000000, "depreciation_amortisation": 417000000, "ebitda": 1860000000, "interest_expense": 228000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1215000000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1210000000, "net_income_continuing_ops": 1215000000, "net_income_to_common": 1210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 735000000, "short_term_investments": null, "net_receivables": 431000000, "inventory": 247000000, "other_current_assets": null, "total_current_assets": 2450000000, "net_ppe": null, "goodwill": 808000000, "intangible_assets": null, "goodwill_and_intangibles": 808000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36092000000, "total_assets": 38542000000, "short_term_debt": 1486000000, "accounts_payable": 959000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10573000000, "long_term_debt": 17612000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18609000000, "total_liabilities": 29182000000, "total_debt": 19098000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4144000000, "total_equity": 9169000000, "shares_outstanding": 275000000, "operating_cash_flow": 1746000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 836000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -706000000, "dividends_paid": 200000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -696000000, "free_cash_flow": 2582000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1443000000", "ebitda": "1860000000", "netIncome": "1210000000", "grossProfit": "2255000000", "depreciation": "None", "totalRevenue": "4538000000", "costOfRevenue": "2283000000", "interestIncome": "109000000", "incomeBeforeTax": "1215000000", "interestExpense": "228000000", "operatingIncome": "1329000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "926000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2283000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417000000", "sellingGeneralAndAdministrative": "508000000", "netIncomeFromContinuingOperations": "1215000000" }, "balance": { "goodwill": "808000000", "inventory": "247000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "38542000000", "longTermDebt": "17612000000", "shortTermDebt": "1486000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4144000000", "totalLiabilities": "29182000000", "otherCurrentAssets": "1037000000", "totalCurrentAssets": "2450000000", "currentLongTermDebt": "1402000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "431000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36092000000", "currentAccountsPayable": "959000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33007000000", "shortLongTermDebtTotal": "19737000000", "totalShareholderEquity": "9169000000", "capitalLeaseObligations": "723000000", "otherCurrentLiabilities": "1749000000", "totalCurrentLiabilities": "10573000000", "otherNonCurrentLiabilities": "358000000", "totalNonCurrentLiabilities": "18609000000", "cashAndShortTermInvestments": "735000000", "commonStockSharesOutstanding": "275000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "735000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1214000000", "profitLoss": "None", "dividendPayout": "200000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "1746000000", "capitalExpenditures": "836000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-696000000", "cashflowFromInvestment": "-706000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 3999000000, "cost_of_revenue": 2078000000, "gross_profit": 1921000000, "ebit": 986000000, "ebitda": 1398000000, "pretax_income": 737000000, "tax_provision": -6000000, "net_income": 730000000, "net_income_to_common": 730000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386000000, "total_current_assets": 1828000000, "total_assets": 37452000000, "short_term_debt": 1471000000, "long_term_debt": 17993000000, "total_debt": 19464000000, "total_liabilities": 29310000000, "total_equity": 7960000000, "shares_outstanding": 276000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1627000000, "capital_expenditure": 428000000, "free_cash_flow": 2055000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320641, "ticker_id": 3323, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "986000000", "ebitda": "1398000000", "netIncome": "730000000", "grossProfit": "1921000000", "depreciation": "None", "totalRevenue": "3999000000", "costOfRevenue": "2078000000", "interestIncome": "2000000", "incomeBeforeTax": "737000000", "interestExpense": "249000000", "operatingIncome": "945000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-247000000", "nonInterestIncome": "None", "operatingExpenses": "976000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2078000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412000000", "sellingGeneralAndAdministrative": "562000000", "netIncomeFromContinuingOperations": "737000000" }, "balance": { "goodwill": "808000000", "inventory": "256000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37452000000", "longTermDebt": "17993000000", "shortTermDebt": "1471000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3139000000", "totalLiabilities": "29310000000", "otherCurrentAssets": "759000000", "totalCurrentAssets": "1828000000", "currentLongTermDebt": "1396000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35624000000", "currentAccountsPayable": "956000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32565000000", "shortLongTermDebtTotal": "20119000000", "totalShareholderEquity": "7960000000", "capitalLeaseObligations": "730000000", "otherCurrentLiabilities": "1539000000", "totalCurrentLiabilities": "10300000000", "otherNonCurrentLiabilities": "362000000", "totalNonCurrentLiabilities": "19010000000", "cashAndShortTermInvestments": "386000000", "commonStockSharesOutstanding": "276000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "386000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "736000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "1627000000", "capitalExpenditures": "428000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1191000000", "cashflowFromInvestment": "-440000000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "412000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3999000000, "cost_of_revenue": 2078000000, "gross_profit": 1921000000, "research_and_development": null, "selling_general_admin": 562000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 986000000, "depreciation_amortisation": 412000000, "ebitda": 1398000000, "interest_expense": 249000000, "interest_income": null, "other_non_operating": null, "pretax_income": 737000000, "tax_provision": -6000000, "effective_tax_rate": null, "net_income": 730000000, "net_income_continuing_ops": 737000000, "net_income_to_common": 730000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386000000, "short_term_investments": null, "net_receivables": 427000000, "inventory": 256000000, "other_current_assets": null, "total_current_assets": 1828000000, "net_ppe": null, "goodwill": 808000000, "intangible_assets": null, "goodwill_and_intangibles": 808000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35624000000, "total_assets": 37452000000, "short_term_debt": 1471000000, "accounts_payable": 956000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10300000000, "long_term_debt": 17993000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19010000000, "total_liabilities": 29310000000, "total_debt": 19464000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3139000000, "total_equity": 7960000000, "shares_outstanding": 276000000, "operating_cash_flow": 1627000000, "stock_based_compensation": 53000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 428000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -440000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1191000000, "free_cash_flow": 2055000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "986000000", "ebitda": "1398000000", "netIncome": "730000000", "grossProfit": "1921000000", "depreciation": "None", "totalRevenue": "3999000000", "costOfRevenue": "2078000000", "interestIncome": "2000000", "incomeBeforeTax": "737000000", "interestExpense": "249000000", "operatingIncome": "945000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-247000000", "nonInterestIncome": "None", "operatingExpenses": "976000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2078000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "412000000", "sellingGeneralAndAdministrative": "562000000", "netIncomeFromContinuingOperations": "737000000" }, "balance": { "goodwill": "808000000", "inventory": "256000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37452000000", "longTermDebt": "17993000000", "shortTermDebt": "1471000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3139000000", "totalLiabilities": "29310000000", "otherCurrentAssets": "759000000", "totalCurrentAssets": "1828000000", "currentLongTermDebt": "1396000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35624000000", "currentAccountsPayable": "956000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32565000000", "shortLongTermDebtTotal": "20119000000", "totalShareholderEquity": "7960000000", "capitalLeaseObligations": "730000000", "otherCurrentLiabilities": "1539000000", "totalCurrentLiabilities": "10300000000", "otherNonCurrentLiabilities": "362000000", "totalNonCurrentLiabilities": "19010000000", "cashAndShortTermInvestments": "386000000", "commonStockSharesOutstanding": "276000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "386000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "736000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "1627000000", "capitalExpenditures": "428000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1191000000", "cashflowFromInvestment": "-440000000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-241000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "412000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 3761000000, "cost_of_revenue": 2052000000, "gross_profit": 1709000000, "ebit": 826000000, "ebitda": 1236000000, "pretax_income": 560000000, "tax_provision": 1000000, "net_income": 552000000, "net_income_to_common": 552000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000000, "total_current_assets": 1705000000, "total_assets": 37070000000, "short_term_debt": 1677000000, "long_term_debt": 18473000000, "total_debt": 20150000000, "total_liabilities": 29335000000, "total_equity": 7563000000, "shares_outstanding": 277000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1467000000, "capital_expenditure": 552000000, "free_cash_flow": 2019000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320642, "ticker_id": 3323, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "826000000", "ebitda": "1236000000", "netIncome": "552000000", "grossProfit": "1709000000", "depreciation": "None", "totalRevenue": "3761000000", "costOfRevenue": "2052000000", "interestIncome": "3000000", "incomeBeforeTax": "560000000", "interestExpense": "266000000", "operatingIncome": "624000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-263000000", "nonInterestIncome": "None", "operatingExpenses": "1085000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2052000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410000000", "sellingGeneralAndAdministrative": "673000000", "netIncomeFromContinuingOperations": "560000000" }, "balance": { "goodwill": "808000000", "inventory": "265000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37070000000", "longTermDebt": "18473000000", "shortTermDebt": "1677000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2612000000", "totalLiabilities": "29335000000", "otherCurrentAssets": "681000000", "totalCurrentAssets": "1705000000", "currentLongTermDebt": "1603000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35365000000", "currentAccountsPayable": "919000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32508000000", "shortLongTermDebtTotal": "20820000000", "totalShareholderEquity": "7563000000", "capitalLeaseObligations": "744000000", "otherCurrentLiabilities": "1725000000", "totalCurrentLiabilities": "9817000000", "otherNonCurrentLiabilities": "375000000", "totalNonCurrentLiabilities": "19518000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "277000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "1467000000", "capitalExpenditures": "552000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-852000000", "cashflowFromInvestment": "-641000000", "stockBasedCompensation": "158000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3761000000, "cost_of_revenue": 2052000000, "gross_profit": 1709000000, "research_and_development": null, "selling_general_admin": 673000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 826000000, "depreciation_amortisation": 410000000, "ebitda": 1236000000, "interest_expense": 266000000, "interest_income": null, "other_non_operating": null, "pretax_income": 560000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 552000000, "net_income_continuing_ops": 560000000, "net_income_to_common": 552000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388000000, "short_term_investments": null, "net_receivables": 371000000, "inventory": 265000000, "other_current_assets": null, "total_current_assets": 1705000000, "net_ppe": null, "goodwill": 808000000, "intangible_assets": null, "goodwill_and_intangibles": 808000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35365000000, "total_assets": 37070000000, "short_term_debt": 1677000000, "accounts_payable": 919000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9817000000, "long_term_debt": 18473000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19518000000, "total_liabilities": 29335000000, "total_debt": 20150000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2612000000, "total_equity": 7563000000, "shares_outstanding": 277000000, "operating_cash_flow": 1467000000, "stock_based_compensation": 158000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 552000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -641000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -852000000, "free_cash_flow": 2019000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "826000000", "ebitda": "1236000000", "netIncome": "552000000", "grossProfit": "1709000000", "depreciation": "None", "totalRevenue": "3761000000", "costOfRevenue": "2052000000", "interestIncome": "3000000", "incomeBeforeTax": "560000000", "interestExpense": "266000000", "operatingIncome": "624000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-263000000", "nonInterestIncome": "None", "operatingExpenses": "1085000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2052000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410000000", "sellingGeneralAndAdministrative": "673000000", "netIncomeFromContinuingOperations": "560000000" }, "balance": { "goodwill": "808000000", "inventory": "265000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37070000000", "longTermDebt": "18473000000", "shortTermDebt": "1677000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2612000000", "totalLiabilities": "29335000000", "otherCurrentAssets": "681000000", "totalCurrentAssets": "1705000000", "currentLongTermDebt": "1603000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35365000000", "currentAccountsPayable": "919000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32508000000", "shortLongTermDebtTotal": "20820000000", "totalShareholderEquity": "7563000000", "capitalLeaseObligations": "744000000", "otherCurrentLiabilities": "1725000000", "totalCurrentLiabilities": "9817000000", "otherNonCurrentLiabilities": "375000000", "totalNonCurrentLiabilities": "19518000000", "cashAndShortTermInvestments": "388000000", "commonStockSharesOutstanding": "277000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "388000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "1467000000", "capitalExpenditures": "552000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-852000000", "cashflowFromInvestment": "-641000000", "stockBasedCompensation": "158000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 4886000000, "cost_of_revenue": 2391000000, "gross_profit": 2495000000, "ebit": 1718000000, "ebitda": 2128000000, "pretax_income": 1115000000, "tax_provision": -21000000, "net_income": 1111000000, "net_income_to_common": 1111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 418000000, "total_current_assets": 1831000000, "total_assets": 37067000000, "short_term_debt": 1936000000, "long_term_debt": 18972000000, "total_debt": 20908000000, "total_liabilities": 29843000000, "total_equity": 7045000000, "shares_outstanding": 264000000, "goodwill_and_intangibles": 809000000 }, "cash_flow": { "operating_cash_flow": 897000000, "capital_expenditure": 334000000, "free_cash_flow": 1231000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320644, "ticker_id": 3323, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1718000000", "ebitda": "2128000000", "netIncome": "1111000000", "grossProfit": "2495000000", "depreciation": "None", "totalRevenue": "4886000000", "costOfRevenue": "2391000000", "interestIncome": "4000000", "incomeBeforeTax": "1115000000", "interestExpense": "603000000", "operatingIncome": "1634000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-21000000", "reportedCurrency": "USD", "netInterestIncome": "-599000000", "nonInterestIncome": "None", "operatingExpenses": "861000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2391000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410000000", "sellingGeneralAndAdministrative": "451000000", "netIncomeFromContinuingOperations": "1115000000" }, "balance": { "goodwill": "809000000", "inventory": "265000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37067000000", "longTermDebt": "18972000000", "shortTermDebt": "1936000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2207000000", "totalLiabilities": "29843000000", "otherCurrentAssets": "707000000", "totalCurrentAssets": "1831000000", "currentLongTermDebt": "1868000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "441000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35236000000", "currentAccountsPayable": "851000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32355000000", "shortLongTermDebtTotal": "21556000000", "totalShareholderEquity": "7045000000", "capitalLeaseObligations": "716000000", "otherCurrentLiabilities": "1520000000", "totalCurrentLiabilities": "9631000000", "otherNonCurrentLiabilities": "592000000", "totalNonCurrentLiabilities": "20212000000", "cashAndShortTermInvestments": "418000000", "commonStockSharesOutstanding": "264000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "418000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1115000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-23000000", "operatingCashflow": "897000000", "capitalExpenditures": "334000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-559000000", "cashflowFromInvestment": "-311000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4886000000, "cost_of_revenue": 2391000000, "gross_profit": 2495000000, "research_and_development": null, "selling_general_admin": 451000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1718000000, "depreciation_amortisation": 410000000, "ebitda": 2128000000, "interest_expense": 603000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1115000000, "tax_provision": -21000000, "effective_tax_rate": null, "net_income": 1111000000, "net_income_continuing_ops": 1115000000, "net_income_to_common": 1111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 418000000, "short_term_investments": null, "net_receivables": 441000000, "inventory": 265000000, "other_current_assets": null, "total_current_assets": 1831000000, "net_ppe": null, "goodwill": 809000000, "intangible_assets": null, "goodwill_and_intangibles": 809000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35236000000, "total_assets": 37067000000, "short_term_debt": 1936000000, "accounts_payable": 851000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9631000000, "long_term_debt": 18972000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20212000000, "total_liabilities": 29843000000, "total_debt": 20908000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2207000000, "total_equity": 7045000000, "shares_outstanding": 264000000, "operating_cash_flow": 897000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 334000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -311000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -559000000, "free_cash_flow": 1231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1718000000", "ebitda": "2128000000", "netIncome": "1111000000", "grossProfit": "2495000000", "depreciation": "None", "totalRevenue": "4886000000", "costOfRevenue": "2391000000", "interestIncome": "4000000", "incomeBeforeTax": "1115000000", "interestExpense": "603000000", "operatingIncome": "1634000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-21000000", "reportedCurrency": "USD", "netInterestIncome": "-599000000", "nonInterestIncome": "None", "operatingExpenses": "861000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2391000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410000000", "sellingGeneralAndAdministrative": "451000000", "netIncomeFromContinuingOperations": "1115000000" }, "balance": { "goodwill": "809000000", "inventory": "265000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37067000000", "longTermDebt": "18972000000", "shortTermDebt": "1936000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2207000000", "totalLiabilities": "29843000000", "otherCurrentAssets": "707000000", "totalCurrentAssets": "1831000000", "currentLongTermDebt": "1868000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "441000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35236000000", "currentAccountsPayable": "851000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32355000000", "shortLongTermDebtTotal": "21556000000", "totalShareholderEquity": "7045000000", "capitalLeaseObligations": "716000000", "otherCurrentLiabilities": "1520000000", "totalCurrentLiabilities": "9631000000", "otherNonCurrentLiabilities": "592000000", "totalNonCurrentLiabilities": "20212000000", "cashAndShortTermInvestments": "418000000", "commonStockSharesOutstanding": "264000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "418000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1115000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-23000000", "operatingCashflow": "897000000", "capitalExpenditures": "334000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-559000000", "cashflowFromInvestment": "-311000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "410000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 4110000000, "cost_of_revenue": 2152000000, "gross_profit": 1958000000, "ebit": 1156000000, "ebitda": 1549000000, "pretax_income": 858000000, "tax_provision": 17000000, "net_income": 854000000, "net_income_to_common": 854000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391000000, "total_current_assets": 1886000000, "total_assets": 36974000000, "short_term_debt": 1396000000, "long_term_debt": 19785000000, "total_debt": 21181000000, "total_liabilities": 30792000000, "total_equity": 6008000000, "shares_outstanding": 281000000, "goodwill_and_intangibles": 809000000 }, "cash_flow": { "operating_cash_flow": 1573000000, "capital_expenditure": 2140000000, "free_cash_flow": 3713000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320645, "ticker_id": 3323, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1156000000", "ebitda": "1549000000", "netIncome": "854000000", "grossProfit": "1958000000", "depreciation": "None", "totalRevenue": "4110000000", "costOfRevenue": "2152000000", "interestIncome": "4000000", "incomeBeforeTax": "858000000", "interestExpense": "298000000", "operatingIncome": "1099000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-294000000", "nonInterestIncome": "None", "operatingExpenses": "859000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2152000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393000000", "sellingGeneralAndAdministrative": "466000000", "netIncomeFromContinuingOperations": "858000000" }, "balance": { "goodwill": "809000000", "inventory": "242000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "36974000000", "longTermDebt": "19785000000", "shortTermDebt": "1396000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1204000000", "totalLiabilities": "30792000000", "otherCurrentAssets": "841000000", "totalCurrentAssets": "1886000000", "currentLongTermDebt": "1332000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35088000000", "currentAccountsPayable": "821000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21772000000", "totalShareholderEquity": "6008000000", "capitalLeaseObligations": "655000000", "otherCurrentLiabilities": "1432000000", "totalCurrentLiabilities": "9894000000", "otherNonCurrentLiabilities": "522000000", "totalNonCurrentLiabilities": "20898000000", "cashAndShortTermInvestments": "391000000", "commonStockSharesOutstanding": "281000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "391000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "858000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "1573000000", "capitalExpenditures": "2140000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "580000000", "cashflowFromInvestment": "-2198000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4110000000, "cost_of_revenue": 2152000000, "gross_profit": 1958000000, "research_and_development": null, "selling_general_admin": 466000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1156000000, "depreciation_amortisation": 393000000, "ebitda": 1549000000, "interest_expense": 298000000, "interest_income": null, "other_non_operating": null, "pretax_income": 858000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 854000000, "net_income_continuing_ops": 858000000, "net_income_to_common": 854000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391000000, "short_term_investments": null, "net_receivables": 412000000, "inventory": 242000000, "other_current_assets": null, "total_current_assets": 1886000000, "net_ppe": null, "goodwill": 809000000, "intangible_assets": null, "goodwill_and_intangibles": 809000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35088000000, "total_assets": 36974000000, "short_term_debt": 1396000000, "accounts_payable": 821000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9894000000, "long_term_debt": 19785000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20898000000, "total_liabilities": 30792000000, "total_debt": 21181000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1204000000, "total_equity": 6008000000, "shares_outstanding": 281000000, "operating_cash_flow": 1573000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2140000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2198000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 580000000, "free_cash_flow": 3713000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1156000000", "ebitda": "1549000000", "netIncome": "854000000", "grossProfit": "1958000000", "depreciation": "None", "totalRevenue": "4110000000", "costOfRevenue": "2152000000", "interestIncome": "4000000", "incomeBeforeTax": "858000000", "interestExpense": "298000000", "operatingIncome": "1099000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-294000000", "nonInterestIncome": "None", "operatingExpenses": "859000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2152000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393000000", "sellingGeneralAndAdministrative": "466000000", "netIncomeFromContinuingOperations": "858000000" }, "balance": { "goodwill": "809000000", "inventory": "242000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "36974000000", "longTermDebt": "19785000000", "shortTermDebt": "1396000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1204000000", "totalLiabilities": "30792000000", "otherCurrentAssets": "841000000", "totalCurrentAssets": "1886000000", "currentLongTermDebt": "1332000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35088000000", "currentAccountsPayable": "821000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21772000000", "totalShareholderEquity": "6008000000", "capitalLeaseObligations": "655000000", "otherCurrentLiabilities": "1432000000", "totalCurrentLiabilities": "9894000000", "otherNonCurrentLiabilities": "522000000", "totalNonCurrentLiabilities": "20898000000", "cashAndShortTermInvestments": "391000000", "commonStockSharesOutstanding": "281000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "391000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "858000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "1573000000", "capitalExpenditures": "2140000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "580000000", "cashflowFromInvestment": "-2198000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 3728000000, "cost_of_revenue": 2056000000, "gross_profit": 1672000000, "ebit": 788000000, "ebitda": 1175000000, "pretax_income": 364000000, "tax_provision": 4000000, "net_income": 360000000, "net_income_to_common": 360000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 437000000, "total_current_assets": 1870000000, "total_assets": 35190000000, "short_term_debt": 1706000000, "long_term_debt": 18876000000, "total_debt": 20582000000, "total_liabilities": 29865000000, "total_equity": 5151000000, "shares_outstanding": 281000000, "goodwill_and_intangibles": 809000000 }, "cash_flow": { "operating_cash_flow": 1328000000, "capital_expenditure": 242000000, "free_cash_flow": 1570000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320646, "ticker_id": 3323, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "788000000", "ebitda": "1175000000", "netIncome": "360000000", "grossProfit": "1672000000", "depreciation": "None", "totalRevenue": "3728000000", "costOfRevenue": "2056000000", "interestIncome": "5000000", "incomeBeforeTax": "364000000", "interestExpense": "424000000", "operatingIncome": "750000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-419000000", "nonInterestIncome": "None", "operatingExpenses": "922000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2056000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387000000", "sellingGeneralAndAdministrative": "535000000", "netIncomeFromContinuingOperations": "364000000" }, "balance": { "goodwill": "809000000", "inventory": "236000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "35190000000", "longTermDebt": "18876000000", "shortTermDebt": "1706000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "350000000", "totalLiabilities": "29865000000", "otherCurrentAssets": "742000000", "totalCurrentAssets": "1870000000", "currentLongTermDebt": "1643000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "455000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33320000000", "currentAccountsPayable": "876000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21185000000", "totalShareholderEquity": "5151000000", "capitalLeaseObligations": "666000000", "otherCurrentLiabilities": "1283000000", "totalCurrentLiabilities": "9905000000", "otherNonCurrentLiabilities": "481000000", "totalNonCurrentLiabilities": "19960000000", "cashAndShortTermInvestments": "437000000", "commonStockSharesOutstanding": "281000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "437000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "364000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "12000000", "operatingCashflow": "1328000000", "capitalExpenditures": "242000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1091000000", "cashflowFromInvestment": "-296000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "387000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3728000000, "cost_of_revenue": 2056000000, "gross_profit": 1672000000, "research_and_development": null, "selling_general_admin": 535000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 788000000, "depreciation_amortisation": 387000000, "ebitda": 1175000000, "interest_expense": 424000000, "interest_income": null, "other_non_operating": null, "pretax_income": 364000000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": 360000000, "net_income_continuing_ops": 364000000, "net_income_to_common": 360000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 437000000, "short_term_investments": null, "net_receivables": 455000000, "inventory": 236000000, "other_current_assets": null, "total_current_assets": 1870000000, "net_ppe": null, "goodwill": 809000000, "intangible_assets": null, "goodwill_and_intangibles": 809000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33320000000, "total_assets": 35190000000, "short_term_debt": 1706000000, "accounts_payable": 876000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9905000000, "long_term_debt": 18876000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19960000000, "total_liabilities": 29865000000, "total_debt": 20582000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 350000000, "total_equity": 5151000000, "shares_outstanding": 281000000, "operating_cash_flow": 1328000000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1091000000, "free_cash_flow": 1570000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "788000000", "ebitda": "1175000000", "netIncome": "360000000", "grossProfit": "1672000000", "depreciation": "None", "totalRevenue": "3728000000", "costOfRevenue": "2056000000", "interestIncome": "5000000", "incomeBeforeTax": "364000000", "interestExpense": "424000000", "operatingIncome": "750000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-419000000", "nonInterestIncome": "None", "operatingExpenses": "922000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2056000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387000000", "sellingGeneralAndAdministrative": "535000000", "netIncomeFromContinuingOperations": "364000000" }, "balance": { "goodwill": "809000000", "inventory": "236000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "35190000000", "longTermDebt": "18876000000", "shortTermDebt": "1706000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "350000000", "totalLiabilities": "29865000000", "otherCurrentAssets": "742000000", "totalCurrentAssets": "1870000000", "currentLongTermDebt": "1643000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "455000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33320000000", "currentAccountsPayable": "876000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21185000000", "totalShareholderEquity": "5151000000", "capitalLeaseObligations": "666000000", "otherCurrentLiabilities": "1283000000", "totalCurrentLiabilities": "9905000000", "otherNonCurrentLiabilities": "481000000", "totalNonCurrentLiabilities": "19960000000", "cashAndShortTermInvestments": "437000000", "commonStockSharesOutstanding": "281000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "437000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "364000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "12000000", "operatingCashflow": "1328000000", "capitalExpenditures": "242000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1091000000", "cashflowFromInvestment": "-296000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "387000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 3331419000, "cost_of_revenue": 1890359000, "gross_profit": 1441060000, "ebit": 625403000, "ebitda": 993480000, "pretax_income": 278922000, "tax_provision": -1366872000, "net_income": 277073000, "net_income_to_common": 277073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497000000, "total_current_assets": 1792000000, "total_assets": 35131000000, "short_term_debt": 1785000000, "long_term_debt": 19732000000, "total_debt": 21517000000, "total_liabilities": 30232000000, "total_equity": 4724000000, "shares_outstanding": 280000000, "goodwill_and_intangibles": 1227000000 }, "cash_flow": { "operating_cash_flow": 1115995000, "capital_expenditure": 2568357000, "free_cash_flow": 3684352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320647, "ticker_id": 3323, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "625403000", "ebitda": "993480000", "netIncome": "277073000", "grossProfit": "1441060000", "depreciation": "None", "totalRevenue": "3331419000", "costOfRevenue": "1890359000", "interestIncome": "4137000", "incomeBeforeTax": "278922000", "interestExpense": "346481000", "operatingIncome": "569702000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1366872000", "reportedCurrency": "USD", "netInterestIncome": "-342344000", "nonInterestIncome": "None", "operatingExpenses": "871358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1890359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368077000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "278922000" }, "balance": { "goodwill": "809000000", "inventory": "248000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "35131000000", "longTermDebt": "19732000000", "shortTermDebt": "1785000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "418000000", "reportedCurrency": "USD", "retainedEarnings": "-10000000", "totalLiabilities": "30232000000", "otherCurrentAssets": "642000000", "totalCurrentAssets": "1792000000", "currentLongTermDebt": "1720000000", "longTermInvestments": "None", "shortTermInvestments": "25000000", "currentNetReceivables": "405000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33339000000", "currentAccountsPayable": "792000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22130000000", "totalShareholderEquity": "4724000000", "capitalLeaseObligations": "678000000", "otherCurrentLiabilities": "1513000000", "totalCurrentLiabilities": "9401000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "20831000000", "cashAndShortTermInvestments": "497000000", "commonStockSharesOutstanding": "280000000", "intangibleAssetsExcludingGoodwill": "418000000", "cashAndCashEquivalentsAtCarryingValue": "497000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6494000", "operatingCashflow": "1115995000", "capitalExpenditures": "2568357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1352434000", "cashflowFromInvestment": "-2573788000", "stockBasedCompensation": "46685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3331419000, "cost_of_revenue": 1890359000, "gross_profit": 1441060000, "research_and_development": null, "selling_general_admin": 3000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 625403000, "depreciation_amortisation": 368077000, "ebitda": 993480000, "interest_expense": 346481000, "interest_income": null, "other_non_operating": null, "pretax_income": 278922000, "tax_provision": -1366872000, "effective_tax_rate": null, "net_income": 277073000, "net_income_continuing_ops": 278922000, "net_income_to_common": 277073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497000000, "short_term_investments": 25000000, "net_receivables": 405000000, "inventory": 248000000, "other_current_assets": null, "total_current_assets": 1792000000, "net_ppe": null, "goodwill": 809000000, "intangible_assets": 418000000, "goodwill_and_intangibles": 1227000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33339000000, "total_assets": 35131000000, "short_term_debt": 1785000000, "accounts_payable": 792000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9401000000, "long_term_debt": 19732000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20831000000, "total_liabilities": 30232000000, "total_debt": 21517000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10000000, "total_equity": 4724000000, "shares_outstanding": 280000000, "operating_cash_flow": 1115995000, "stock_based_compensation": 46685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2568357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2573788000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1352434000, "free_cash_flow": 3684352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "625403000", "ebitda": "993480000", "netIncome": "277073000", "grossProfit": "1441060000", "depreciation": "None", "totalRevenue": "3331419000", "costOfRevenue": "1890359000", "interestIncome": "4137000", "incomeBeforeTax": "278922000", "interestExpense": "346481000", "operatingIncome": "569702000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1366872000", "reportedCurrency": "USD", "netInterestIncome": "-342344000", "nonInterestIncome": "None", "operatingExpenses": "871358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1890359000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368077000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "278922000" }, "balance": { "goodwill": "809000000", "inventory": "248000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "35131000000", "longTermDebt": "19732000000", "shortTermDebt": "1785000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "418000000", "reportedCurrency": "USD", "retainedEarnings": "-10000000", "totalLiabilities": "30232000000", "otherCurrentAssets": "642000000", "totalCurrentAssets": "1792000000", "currentLongTermDebt": "1720000000", "longTermInvestments": "None", "shortTermInvestments": "25000000", "currentNetReceivables": "405000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33339000000", "currentAccountsPayable": "792000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22130000000", "totalShareholderEquity": "4724000000", "capitalLeaseObligations": "678000000", "otherCurrentLiabilities": "1513000000", "totalCurrentLiabilities": "9401000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "20831000000", "cashAndShortTermInvestments": "497000000", "commonStockSharesOutstanding": "280000000", "intangibleAssetsExcludingGoodwill": "418000000", "cashAndCashEquivalentsAtCarryingValue": "497000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6494000", "operatingCashflow": "1115995000", "capitalExpenditures": "2568357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1352434000", "cashflowFromInvestment": "-2573788000", "stockBasedCompensation": "46685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368077000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 4160000000, "cost_of_revenue": 2137000000, "gross_profit": 2023000000, "ebit": 1351000000, "ebitda": 1717000000, "pretax_income": 1011000000, "tax_provision": 334317000, "net_income": 1009000000, "net_income_to_common": 1009000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600117000, "total_current_assets": 1780709000, "total_assets": 32768672000, "short_term_debt": 2124948000, "long_term_debt": 17924927000, "total_debt": 20049875000, "total_liabilities": 28172483000, "total_equity": 4422976000, "shares_outstanding": 282000000, "goodwill_and_intangibles": 809206000 }, "cash_flow": { "operating_cash_flow": 659000000, "capital_expenditure": 281000000, "free_cash_flow": 940000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320649, "ticker_id": 3323, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1351000000", "ebitda": "1717000000", "netIncome": "1009000000", "grossProfit": "2023000000", "depreciation": "None", "totalRevenue": "4160000000", "costOfRevenue": "2137000000", "interestIncome": "7472000", "incomeBeforeTax": "1011000000", "interestExpense": "340000000", "operatingIncome": "1265000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "334317000", "reportedCurrency": "USD", "netInterestIncome": "-333148000", "nonInterestIncome": "None", "operatingExpenses": "758000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2137000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366000000", "sellingGeneralAndAdministrative": "393016000", "netIncomeFromContinuingOperations": "1010678000" }, "balance": { "goodwill": "809206000", "inventory": "241522000", "commonStock": "2845000", "currentDebt": "None", "investments": "None", "totalAssets": "32768672000", "longTermDebt": "17924927000", "shortTermDebt": "2124948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-287502000", "totalLiabilities": "28172483000", "otherCurrentAssets": "578919000", "totalCurrentAssets": "1780709000", "currentLongTermDebt": "2043965000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30987963000", "currentAccountsPayable": "715386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28384345000", "shortLongTermDebtTotal": "20567212000", "totalShareholderEquity": "4422976000", "capitalLeaseObligations": "598320000", "otherCurrentLiabilities": "1369023000", "totalCurrentLiabilities": "9241685000", "otherNonCurrentLiabilities": "488534000", "totalNonCurrentLiabilities": "18930798000", "cashAndShortTermInvestments": "600117000", "commonStockSharesOutstanding": "282000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "600117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1010000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "659000000", "capitalExpenditures": "281000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457000000", "cashflowFromInvestment": "-328000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "366000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4160000000, "cost_of_revenue": 2137000000, "gross_profit": 2023000000, "research_and_development": null, "selling_general_admin": 393016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1351000000, "depreciation_amortisation": 366000000, "ebitda": 1717000000, "interest_expense": 340000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1011000000, "tax_provision": 334317000, "effective_tax_rate": null, "net_income": 1009000000, "net_income_continuing_ops": 1010678000, "net_income_to_common": 1009000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600117000, "short_term_investments": null, "net_receivables": 360151000, "inventory": 241522000, "other_current_assets": null, "total_current_assets": 1780709000, "net_ppe": null, "goodwill": 809206000, "intangible_assets": null, "goodwill_and_intangibles": 809206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30987963000, "total_assets": 32768672000, "short_term_debt": 2124948000, "accounts_payable": 715386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9241685000, "long_term_debt": 17924927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18930798000, "total_liabilities": 28172483000, "total_debt": 20049875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -287502000, "total_equity": 4422976000, "shares_outstanding": 282000000, "operating_cash_flow": 659000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -328000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -457000000, "free_cash_flow": 940000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1351000000", "ebitda": "1717000000", "netIncome": "1009000000", "grossProfit": "2023000000", "depreciation": "None", "totalRevenue": "4160000000", "costOfRevenue": "2137000000", "interestIncome": "7472000", "incomeBeforeTax": "1011000000", "interestExpense": "340000000", "operatingIncome": "1265000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "334317000", "reportedCurrency": "USD", "netInterestIncome": "-333148000", "nonInterestIncome": "None", "operatingExpenses": "758000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2137000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "366000000", "sellingGeneralAndAdministrative": "393016000", "netIncomeFromContinuingOperations": "1010678000" }, "balance": { "goodwill": "809206000", "inventory": "241522000", "commonStock": "2845000", "currentDebt": "None", "investments": "None", "totalAssets": "32768672000", "longTermDebt": "17924927000", "shortTermDebt": "2124948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-287502000", "totalLiabilities": "28172483000", "otherCurrentAssets": "578919000", "totalCurrentAssets": "1780709000", "currentLongTermDebt": "2043965000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "360151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30987963000", "currentAccountsPayable": "715386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28384345000", "shortLongTermDebtTotal": "20567212000", "totalShareholderEquity": "4422976000", "capitalLeaseObligations": "598320000", "otherCurrentLiabilities": "1369023000", "totalCurrentLiabilities": "9241685000", "otherNonCurrentLiabilities": "488534000", "totalNonCurrentLiabilities": "18930798000", "cashAndShortTermInvestments": "600117000", "commonStockSharesOutstanding": "282000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "600117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1010000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "659000000", "capitalExpenditures": "281000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-457000000", "cashflowFromInvestment": "-328000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "366000000", "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": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "income_statement": { "revenue": 3523000000, "cost_of_revenue": 1955000000, "gross_profit": 1568000000, "ebit": 819000000, "ebitda": 1180000000, "pretax_income": 463000000, "tax_provision": 353645000, "net_income": 459000000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726424000, "total_current_assets": 1968835000, "total_assets": 32923348000, "short_term_debt": 1795096000, "long_term_debt": 18685633000, "total_debt": 20480729000, "total_liabilities": 29382266000, "total_equity": 3363648000, "shares_outstanding": 282000000, "goodwill_and_intangibles": 809250000 }, "cash_flow": { "operating_cash_flow": 1392000000, "capital_expenditure": 796000000, "free_cash_flow": 2188000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320650, "ticker_id": 3323, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:43.902613+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "819000000", "ebitda": "1180000000", "netIncome": "459000000", "grossProfit": "1568000000", "depreciation": "None", "totalRevenue": "3523000000", "costOfRevenue": "1955000000", "interestIncome": "9583000", "incomeBeforeTax": "463000000", "interestExpense": "355000000", "operatingIncome": "771000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "353645000", "reportedCurrency": "USD", "netInterestIncome": "-345929000", "nonInterestIncome": "None", "operatingExpenses": "797000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46211000", "costofGoodsAndServicesSold": "1955000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "361000000", "sellingGeneralAndAdministrative": "434848000", "netIncomeFromContinuingOperations": "462280000" }, "balance": { "goodwill": "809250000", "inventory": "215915000", "commonStock": "2844000", "currentDebt": "None", "investments": "None", "totalAssets": "32923348000", "longTermDebt": "18685633000", "shortTermDebt": "1795096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1296578000", "totalLiabilities": "29382266000", "otherCurrentAssets": "651139000", "totalCurrentAssets": "1968835000", "currentLongTermDebt": "1713299000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "375357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30954513000", "currentAccountsPayable": "692011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28487456000", "shortLongTermDebtTotal": "21018370000", "totalShareholderEquity": "3363648000", "capitalLeaseObligations": "619438000", "otherCurrentLiabilities": "1503417000", "totalCurrentLiabilities": "9666865000", "otherNonCurrentLiabilities": "492127000", "totalNonCurrentLiabilities": "19715401000", "cashAndShortTermInvestments": "726424000", "commonStockSharesOutstanding": "282000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "726424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "463000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "1392000000", "capitalExpenditures": "796000000", "changeInReceivables": "8925000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1105000000", "cashflowFromInvestment": "-787000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-500669000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "361000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3523000000, "cost_of_revenue": 1955000000, "gross_profit": 1568000000, "research_and_development": null, "selling_general_admin": 434848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 819000000, "depreciation_amortisation": 361000000, "ebitda": 1180000000, "interest_expense": 355000000, "interest_income": null, "other_non_operating": null, "pretax_income": 463000000, "tax_provision": 353645000, "effective_tax_rate": null, "net_income": 459000000, "net_income_continuing_ops": 462280000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 726424000, "short_term_investments": null, "net_receivables": 375357000, "inventory": 215915000, "other_current_assets": null, "total_current_assets": 1968835000, "net_ppe": null, "goodwill": 809250000, "intangible_assets": null, "goodwill_and_intangibles": 809250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30954513000, "total_assets": 32923348000, "short_term_debt": 1795096000, "accounts_payable": 692011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9666865000, "long_term_debt": 18685633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19715401000, "total_liabilities": 29382266000, "total_debt": 20480729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1296578000, "total_equity": 3363648000, "shares_outstanding": 282000000, "operating_cash_flow": 1392000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 796000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -787000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1105000000, "free_cash_flow": 2188000000, "net_change_in_cash": -500669000 }, "raw_data": { "income": { "ebit": "819000000", "ebitda": "1180000000", "netIncome": "459000000", "grossProfit": "1568000000", "depreciation": "None", "totalRevenue": "3523000000", "costOfRevenue": "1955000000", "interestIncome": "9583000", "incomeBeforeTax": "463000000", "interestExpense": "355000000", "operatingIncome": "771000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "353645000", "reportedCurrency": "USD", "netInterestIncome": "-345929000", "nonInterestIncome": "None", "operatingExpenses": "797000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46211000", "costofGoodsAndServicesSold": "1955000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "361000000", "sellingGeneralAndAdministrative": "434848000", "netIncomeFromContinuingOperations": "462280000" }, "balance": { "goodwill": "809250000", "inventory": "215915000", "commonStock": "2844000", "currentDebt": "None", "investments": "None", "totalAssets": "32923348000", "longTermDebt": "18685633000", "shortTermDebt": "1795096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1296578000", "totalLiabilities": "29382266000", "otherCurrentAssets": "651139000", "totalCurrentAssets": "1968835000", "currentLongTermDebt": "1713299000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "375357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30954513000", "currentAccountsPayable": "692011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28487456000", "shortLongTermDebtTotal": "21018370000", "totalShareholderEquity": "3363648000", "capitalLeaseObligations": "619438000", "otherCurrentLiabilities": "1503417000", "totalCurrentLiabilities": "9666865000", "otherNonCurrentLiabilities": "492127000", "totalNonCurrentLiabilities": "19715401000", "cashAndShortTermInvestments": "726424000", "commonStockSharesOutstanding": "282000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "726424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "463000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "1392000000", "capitalExpenditures": "796000000", "changeInReceivables": "8925000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1105000000", "cashflowFromInvestment": "-787000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-500669000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "361000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }