{ "ticker": { "uuid": "d2e672c5-806d-4fc0-8590-495ca88889d3", "symbol": "HGV", "name": "Hilton Grand Vacations Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/d2e672c5-806d-4fc0-8590-495ca88889d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d2e672c5-806d-4fc0-8590-495ca88889d3/" }, "ticker_metadata": { "id": 1923, "uuid": "d2e672c5-806d-4fc0-8590-495ca88889d3", "symbol": "HGV", "name": "Hilton Grand Vacations Inc", "asset_type": "equity", "market_cap": 4193985000, "stock_exchange_id": 3, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Hilton Grand Vacations Inc., a timeshare company, develops, markets, sells and manages vacation-owned resorts primarily under the Hilton Grand Vacations brand. The company is headquartered in Orlando, Florida.", "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": "d2e672c5-806d-4fc0-8590-495ca88889d3", "symbol": "HGV", "name": "Hilton Grand Vacations Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/d2e672c5-806d-4fc0-8590-495ca88889d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d2e672c5-806d-4fc0-8590-495ca88889d3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.86, "value": 0.67, "quality": 0.76, "momentum": 0.72, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 49.74, "market_cap": 4163238000, "pe_ratio": 20.9208, "earnings_yield": 0.0478, "ebitda_to_ev": 0.1206, "shareholder_yield": 0, "roe": 0.1662, "piotroski_f_score": 7, "momentum_12_1": 0.2128, "volatility_252d": 0.4074 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:22.097658+00:00", "batch_id": "" }, "size": { "price_close": 49.74, "market_cap": 4163238000, "market_cap_usd": 4163238000, "enterprise_value": 10920238000, "shares_outstanding": 83700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.9208, "pb_ratio": 3.4781, "ptbv_ratio": null, "ps_ratio": 0.8031, "pcf_ratio": 10.675, "pfcf_ratio": 9.2107, "ev_ebitda": 8.2918, "ev_ebit": 10.5002, "ev_sales": 2.1065, "ev_fcf": 24.1598, "earnings_yield": 0.0478, "fcf_yield": 0.0414, "price_to_sales": 0.8031, "price_to_book": 3.4781, "price_to_cashflow": 10.675, "ebitda_to_ev": 0.1206, "sales_yield": 0.4747 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5685, "operating_margin": 0.2006, "net_margin": 0.0384, "ebitda_margin": 0.2541, "fcf_margin": 0.0872, "roe": 0.1662, "roa": 0.0167, "roic": 0.1072, "roc_greenblatt": null, "asset_turnover": 0.4344, "cash_conversion": 2.2714, "accruals_ratio": -0.016, "sbc_to_revenue": 0.0122, "piotroski_f_score": 7, "altman_z_score": 1.4596, "earnings_stability_5y": 1.1726, "revenue_stability_5y": 0.4908, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2469, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.8429, "net_debt_to_ebitda": 5.1306, "debt_to_assets": 0.6124, "interest_coverage": 1.3385, "current_ratio": 4.3284, "quick_ratio": 2.6356, "net_debt": 6757000000, "local_beta": 0.0027, "volatility_252d": 0.4074, "volatility_60d": 0.8586, "max_drawdown_12m": -0.2663, "risk_adjusted_momentum": 0.5223 }, "growth": { "revenue_growth_1y": 0.0424, "revenue_growth_3y_cagr": 0.0959, "revenue_growth_5y_cagr": 0.4136, "eps_growth_1y": 0.2516, "eps_growth_3y_cagr": -0.3872, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07, "book_value_growth_1y": -0.171, "revenue_growth": 0.0424, "earnings_growth": 0.2516 }, "momentum": { "price_return_1m": 0.022, "price_return_3m": 0.1424, "price_return_6m": 0.1742, "price_return_9m": 0.0556, "price_return_12m": 0.2395, "price_return_12m_ex1m": 0.2128, "momentum_6m": 0.1742, "momentum_12m": 0.2395, "momentum_12_1": 0.2128, "distance_from_52w_high": -0.0438, "distance_from_52w_low": 0.3131, "relative_strength": 0.1395 }, "raw_ttm": { "revenue_ttm": 5184000000, "gross_profit_ttm": 2947000000, "ebit_ttm": 1040000000, "ebitda_ttm": 1317000000, "net_income_ttm": 199000000, "eps_diluted_ttm": 2.3775, "operating_cash_flow_ttm": 390000000, "capital_expenditure_ttm": 62000000, "fcf_ttm": 452000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 777000000, "cash_and_equivalents": 552000000, "total_current_assets": 6497000000, "total_current_liabilities": 1501000000, "net_ppe": null, "total_assets": 11935000000, "total_debt": 7309000000, "total_equity": 1197000000, "net_working_capital": 4444000000, "book_value_per_share": 14.3011, "retained_earnings": -5000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2415000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 55, "rank_pb": 68, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 47, "rank_ev_ebitda": 28, "rank_ev_ebit": 43, "rank_earnings_yield": 55, "rank_fcf_yield": 72, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 25, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 36, "rank_fcf_margin": 72, "rank_piotroski": 22, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 39 }, "composites": { "value_composite": 33, "quality_composite": 24, "momentum_composite": 28, "growth_composite": 33, "yield_composite": 96, "svqf_composite": 78, "vc1_composite": 28, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 14, "quality_value_composite": 0.7136, "os_score": 0.86, "value_percentile": 0.67, "quality_percentile": 0.76, "momentum_percentile": 0.72, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4282, "ticker_id": 1923, "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": "2026-06-07T06:53:22.097658+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.74, "market_cap": 4163238000, "market_cap_usd": 4163238000, "enterprise_value": 10920238000, "shares_outstanding": 83700000, "fx_rate_to_usd": null, "pe_ratio": 20.92079397, "pb_ratio": 3.47806015, "ptbv_ratio": null, "ps_ratio": 0.80309375, "pcf_ratio": 10.67496923, "pfcf_ratio": 9.21070354, "ev_ebitda": 8.29175247, "ev_ebit": 10.50022885, "ev_sales": 2.10652739, "ev_fcf": 24.15981858, "earnings_yield": 0.04779933, "fcf_yield": 0.04139104, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56847994, "operating_margin": 0.20061728, "net_margin": 0.03838735, "ebitda_margin": 0.25405093, "fcf_margin": 0.08719136, "roe": 0.16624896, "roa": 0.01667365, "roic": 0.10716522, "roc_greenblatt": null, "asset_turnover": 0.43435274, "cash_conversion": 2.27135678, "accruals_ratio": -0.01600335, "sbc_to_revenue": 0.01215278, "debt_to_equity": 8.84294069, "net_debt_to_ebitda": 5.13059985, "debt_to_assets": 0.6124005, "interest_coverage": 1.33848134, "current_ratio": 4.3284477, "quick_ratio": 2.63557628, "net_debt": 6757000000, "revenue_growth_1y": 0.04242912, "revenue_growth_3y_cagr": 0.09586228, "revenue_growth_5y_cagr": 0.41364108, "eps_growth_1y": 0.25157233, "eps_growth_3y_cagr": -0.38720654, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06995885, "book_value_growth_1y": -0.17099646, "piotroski_f_score": 7, "altman_z_score": 1.45963367, "earnings_stability_5y": 1.172569, "revenue_stability_5y": 0.490754, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0219848, "price_return_3m": 0.1423978, "price_return_6m": 0.17422096, "price_return_9m": 0.05560272, "price_return_12m": 0.23947172, "price_return_12m_ex1m": 0.21280837, "distance_from_52w_high": -0.0438293, "distance_from_52w_low": 0.31309398, "relative_strength": 0.13950814, "local_beta": 0.0027, "volatility_252d": 0.407434, "volatility_60d": 0.858604, "max_drawdown_12m": -0.26631803, "revenue_ttm": 5184000000, "gross_profit_ttm": 2947000000, "ebit_ttm": 1040000000, "ebitda_ttm": 1317000000, "net_income_ttm": 199000000, "eps_diluted_ttm": 2.37753883, "operating_cash_flow_ttm": 390000000, "capital_expenditure_ttm": 62000000, "fcf_ttm": 452000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 777000000, "cash_and_equivalents": 552000000, "total_current_assets": 6497000000, "total_current_liabilities": 1501000000, "net_ppe": null, "total_assets": 11935000000, "total_debt": 7309000000, "total_equity": 1197000000, "net_working_capital": 4444000000, "book_value_per_share": 14.30107527, "retained_earnings": -5000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2415000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 55, "rank_pb": 68, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 47, "rank_ev_ebitda": 28, "rank_ev_ebit": 43, "rank_earnings_yield": 55, "rank_fcf_yield": 72, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 25, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 36, "rank_fcf_margin": 72, "rank_piotroski": 22, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 39, "value_composite": 33, "quality_composite": 24, "momentum_composite": 28, "growth_composite": 33, "yield_composite": 96, "svqf_composite": 78, "vc1_composite": 28, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 67, "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": 49.74, "os": 0.86, "value": 0.67, "quality": 0.76, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.9208, "earnings_yield": 0.0478, "shareholder_yield": 0, "roe": 0.1662, "momentum_12_1": 0.2128, "complete_fields": { "id": 4282, "ticker_id": 1923, "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": "2026-06-07T06:53:22.097658+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.74, "market_cap": 4163238000, "market_cap_usd": 4163238000, "enterprise_value": 10920238000, "shares_outstanding": 83700000, "fx_rate_to_usd": null, "pe_ratio": 20.92079397, "pb_ratio": 3.47806015, "ptbv_ratio": null, "ps_ratio": 0.80309375, "pcf_ratio": 10.67496923, "pfcf_ratio": 9.21070354, "ev_ebitda": 8.29175247, "ev_ebit": 10.50022885, "ev_sales": 2.10652739, "ev_fcf": 24.15981858, "earnings_yield": 0.04779933, "fcf_yield": 0.04139104, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.56847994, "operating_margin": 0.20061728, "net_margin": 0.03838735, "ebitda_margin": 0.25405093, "fcf_margin": 0.08719136, "roe": 0.16624896, "roa": 0.01667365, "roic": 0.10716522, "roc_greenblatt": null, "asset_turnover": 0.43435274, "cash_conversion": 2.27135678, "accruals_ratio": -0.01600335, "sbc_to_revenue": 0.01215278, "debt_to_equity": 8.84294069, "net_debt_to_ebitda": 5.13059985, "debt_to_assets": 0.6124005, "interest_coverage": 1.33848134, "current_ratio": 4.3284477, "quick_ratio": 2.63557628, "net_debt": 6757000000, "revenue_growth_1y": 0.04242912, "revenue_growth_3y_cagr": 0.09586228, "revenue_growth_5y_cagr": 0.41364108, "eps_growth_1y": 0.25157233, "eps_growth_3y_cagr": -0.38720654, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06995885, "book_value_growth_1y": -0.17099646, "piotroski_f_score": 7, "altman_z_score": 1.45963367, "earnings_stability_5y": 1.172569, "revenue_stability_5y": 0.490754, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0219848, "price_return_3m": 0.1423978, "price_return_6m": 0.17422096, "price_return_9m": 0.05560272, "price_return_12m": 0.23947172, "price_return_12m_ex1m": 0.21280837, "distance_from_52w_high": -0.0438293, "distance_from_52w_low": 0.31309398, "relative_strength": 0.13950814, "local_beta": 0.0027, "volatility_252d": 0.407434, "volatility_60d": 0.858604, "max_drawdown_12m": -0.26631803, "revenue_ttm": 5184000000, "gross_profit_ttm": 2947000000, "ebit_ttm": 1040000000, "ebitda_ttm": 1317000000, "net_income_ttm": 199000000, "eps_diluted_ttm": 2.37753883, "operating_cash_flow_ttm": 390000000, "capital_expenditure_ttm": 62000000, "fcf_ttm": 452000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 777000000, "cash_and_equivalents": 552000000, "total_current_assets": 6497000000, "total_current_liabilities": 1501000000, "net_ppe": null, "total_assets": 11935000000, "total_debt": 7309000000, "total_equity": 1197000000, "net_working_capital": 4444000000, "book_value_per_share": 14.30107527, "retained_earnings": -5000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2415000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 55, "rank_pb": 68, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 47, "rank_ev_ebitda": 28, "rank_ev_ebit": 43, "rank_earnings_yield": 55, "rank_fcf_yield": 72, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 25, "rank_roc": 50, "rank_roic": 35, "rank_gross_margin": 36, "rank_fcf_margin": 72, "rank_piotroski": 22, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 39, "value_composite": 33, "quality_composite": 24, "momentum_composite": 28, "growth_composite": 33, "yield_composite": 96, "svqf_composite": 78, "vc1_composite": 28, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 67, "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 5047000000, "cost_of_revenue": 2186000000, "gross_profit": 2861000000, "ebit": 486000000, "ebitda": 759000000, "pretax_income": 175000000, "tax_provision": 76000000, "net_income": 81000000, "net_income_to_common": 81000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 571000000, "total_current_assets": 6478000000, "total_assets": 11537000000, "short_term_debt": 0, "long_term_debt": 7261000000, "total_debt": 7261000000, "total_liabilities": 10097000000, "total_equity": 1289000000, "shares_outstanding": 91500000, "goodwill_and_intangibles": 3655000000 }, "cash_flow": { "operating_cash_flow": 300000000, "capital_expenditure": 70000000, "free_cash_flow": 370000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274071, "ticker_id": 1923, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486000000", "ebitda": "759000000", "netIncome": "81000000", "grossProfit": "2861000000", "depreciation": "None", "totalRevenue": "5047000000", "costOfRevenue": "2186000000", "interestIncome": "292000000", "incomeBeforeTax": "175000000", "interestExpense": "311000000", "operatingIncome": "561000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-403000000", "nonInterestIncome": "None", "operatingExpenses": "2300000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2186000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273000000", "sellingGeneralAndAdministrative": "215000000", "netIncomeFromContinuingOperations": "99000000" }, "balance": { "goodwill": "1985000000", "inventory": "2522000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11537000000", "longTermDebt": "7261000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1670000000", "reportedCurrency": "USD", "retainedEarnings": "34000000", "totalLiabilities": "10097000000", "otherCurrentAssets": "None", "totalCurrentAssets": "6478000000", "currentLongTermDebt": "None", "longTermInvestments": "63000000", "shortTermInvestments": "None", "currentNetReceivables": "3385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5059000000", "currentAccountsPayable": "58000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "931000000", "shortLongTermDebtTotal": "7350000000", "totalShareholderEquity": "1289000000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "1188000000", "totalCurrentLiabilities": "1246000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "8851000000", "cashAndShortTermInvestments": "571000000", "commonStockSharesOutstanding": "91500000", "intangibleAssetsExcludingGoodwill": "1670000000", "cashAndCashEquivalentsAtCarryingValue": "571000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-120000000", "operatingCashflow": "300000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338000000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "346000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5047000000, "cost_of_revenue": 2186000000, "gross_profit": 2861000000, "research_and_development": null, "selling_general_admin": 215000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486000000, "depreciation_amortisation": 273000000, "ebitda": 759000000, "interest_expense": 311000000, "interest_income": null, "other_non_operating": null, "pretax_income": 175000000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 81000000, "net_income_continuing_ops": 99000000, "net_income_to_common": 81000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 571000000, "short_term_investments": null, "net_receivables": 3385000000, "inventory": 2522000000, "other_current_assets": null, "total_current_assets": 6478000000, "net_ppe": null, "goodwill": 1985000000, "intangible_assets": 1670000000, "goodwill_and_intangibles": 3655000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5059000000, "total_assets": 11537000000, "short_term_debt": 0, "accounts_payable": 58000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1246000000, "long_term_debt": 7261000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8851000000, "total_liabilities": 10097000000, "total_debt": 7261000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34000000, "total_equity": 1289000000, "shares_outstanding": 91500000, "operating_cash_flow": 300000000, "stock_based_compensation": 64000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -338000000, "free_cash_flow": 370000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "486000000", "ebitda": "759000000", "netIncome": "81000000", "grossProfit": "2861000000", "depreciation": "None", "totalRevenue": "5047000000", "costOfRevenue": "2186000000", "interestIncome": "292000000", "incomeBeforeTax": "175000000", "interestExpense": "311000000", "operatingIncome": "561000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-403000000", "nonInterestIncome": "None", "operatingExpenses": "2300000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2186000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273000000", "sellingGeneralAndAdministrative": "215000000", "netIncomeFromContinuingOperations": "99000000" }, "balance": { "goodwill": "1985000000", "inventory": "2522000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11537000000", "longTermDebt": "7261000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1670000000", "reportedCurrency": "USD", "retainedEarnings": "34000000", "totalLiabilities": "10097000000", "otherCurrentAssets": "None", "totalCurrentAssets": "6478000000", "currentLongTermDebt": "None", "longTermInvestments": "63000000", "shortTermInvestments": "None", "currentNetReceivables": "3385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5059000000", "currentAccountsPayable": "58000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "931000000", "shortLongTermDebtTotal": "7350000000", "totalShareholderEquity": "1289000000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "1188000000", "totalCurrentLiabilities": "1246000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "8851000000", "cashAndShortTermInvestments": "571000000", "commonStockSharesOutstanding": "91500000", "intangibleAssetsExcludingGoodwill": "1670000000", "cashAndCashEquivalentsAtCarryingValue": "571000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-120000000", "operatingCashflow": "300000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338000000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "346000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 4981000000, "cost_of_revenue": 2146000000, "gross_profit": 2835000000, "ebit": 465000000, "ebitda": 733000000, "pretax_income": 136000000, "tax_provision": 76000000, "net_income": 47000000, "net_income_to_common": 47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328000000, "total_current_assets": 6456000000, "total_assets": 11442000000, "short_term_debt": 27000000, "long_term_debt": 6919000000, "total_debt": 6946000000, "total_liabilities": 9547000000, "total_equity": 1752000000, "shares_outstanding": 103100000, "goodwill_and_intangibles": 3772000000 }, "cash_flow": { "operating_cash_flow": 309000000, "capital_expenditure": 126000000, "free_cash_flow": 435000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274076, "ticker_id": 1923, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "465000000", "ebitda": "733000000", "netIncome": "47000000", "grossProfit": "2835000000", "depreciation": "None", "totalRevenue": "4981000000", "costOfRevenue": "2146000000", "interestIncome": "311000000", "incomeBeforeTax": "136000000", "interestExpense": "329000000", "operatingIncome": "697000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-329000000", "nonInterestIncome": "None", "operatingExpenses": "2138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2146000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268000000", "sellingGeneralAndAdministrative": "199000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "1985000000", "inventory": "2244000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11442000000", "longTermDebt": "6919000000", "shortTermDebt": "27000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1787000000", "reportedCurrency": "USD", "retainedEarnings": "352000000", "totalLiabilities": "9547000000", "otherCurrentAssets": "534000000", "totalCurrentAssets": "6456000000", "currentLongTermDebt": "None", "longTermInvestments": "73000000", "shortTermInvestments": "None", "currentNetReceivables": "3350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4986000000", "currentAccountsPayable": "180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "876000000", "shortLongTermDebtTotal": "7019000000", "totalShareholderEquity": "1752000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "652000000", "totalCurrentLiabilities": "1325000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "8222000000", "cashAndShortTermInvestments": "328000000", "commonStockSharesOutstanding": "103100000", "intangibleAssetsExcludingGoodwill": "1787000000", "cashAndCashEquivalentsAtCarryingValue": "328000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-84000000", "operatingCashflow": "309000000", "capitalExpenditures": "126000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1156000000", "cashflowFromInvestment": "-1571000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-432000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4981000000, "cost_of_revenue": 2146000000, "gross_profit": 2835000000, "research_and_development": null, "selling_general_admin": 199000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 465000000, "depreciation_amortisation": 268000000, "ebitda": 733000000, "interest_expense": 329000000, "interest_income": null, "other_non_operating": null, "pretax_income": 136000000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 47000000, "net_income_continuing_ops": 60000000, "net_income_to_common": 47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 328000000, "short_term_investments": null, "net_receivables": 3350000000, "inventory": 2244000000, "other_current_assets": null, "total_current_assets": 6456000000, "net_ppe": null, "goodwill": 1985000000, "intangible_assets": 1787000000, "goodwill_and_intangibles": 3772000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4986000000, "total_assets": 11442000000, "short_term_debt": 27000000, "accounts_payable": 180000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1325000000, "long_term_debt": 6919000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8222000000, "total_liabilities": 9547000000, "total_debt": 6946000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 352000000, "total_equity": 1752000000, "shares_outstanding": 103100000, "operating_cash_flow": 309000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1571000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1156000000, "free_cash_flow": 435000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "465000000", "ebitda": "733000000", "netIncome": "47000000", "grossProfit": "2835000000", "depreciation": "None", "totalRevenue": "4981000000", "costOfRevenue": "2146000000", "interestIncome": "311000000", "incomeBeforeTax": "136000000", "interestExpense": "329000000", "operatingIncome": "697000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-329000000", "nonInterestIncome": "None", "operatingExpenses": "2138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2146000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268000000", "sellingGeneralAndAdministrative": "199000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "1985000000", "inventory": "2244000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11442000000", "longTermDebt": "6919000000", "shortTermDebt": "27000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1787000000", "reportedCurrency": "USD", "retainedEarnings": "352000000", "totalLiabilities": "9547000000", "otherCurrentAssets": "534000000", "totalCurrentAssets": "6456000000", "currentLongTermDebt": "None", "longTermInvestments": "73000000", "shortTermInvestments": "None", "currentNetReceivables": "3350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4986000000", "currentAccountsPayable": "180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "876000000", "shortLongTermDebtTotal": "7019000000", "totalShareholderEquity": "1752000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "652000000", "totalCurrentLiabilities": "1325000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "8222000000", "cashAndShortTermInvestments": "328000000", "commonStockSharesOutstanding": "103100000", "intangibleAssetsExcludingGoodwill": "1787000000", "cashAndCashEquivalentsAtCarryingValue": "328000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-84000000", "operatingCashflow": "309000000", "capitalExpenditures": "126000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1156000000", "cashflowFromInvestment": "-1571000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-432000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 3978000000, "cost_of_revenue": 2749000000, "gross_profit": 1229000000, "ebit": 627000000, "ebitda": 840000000, "pretax_income": 449000000, "tax_provision": 136000000, "net_income": 313000000, "net_income_to_common": 313000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 5015000000, "total_assets": 8685000000, "short_term_debt": 29000000, "long_term_debt": 4515000000, "total_debt": 4544000000, "total_liabilities": 6570000000, "total_equity": 2115000000, "shares_outstanding": 111600000, "goodwill_and_intangibles": 2576000000 }, "cash_flow": { "operating_cash_flow": 312000000, "capital_expenditure": 75000000, "free_cash_flow": 387000000, "dividends_paid": 1104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274081, "ticker_id": 1923, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "627000000", "ebitda": "840000000", "netIncome": "313000000", "grossProfit": "1229000000", "depreciation": "None", "totalRevenue": "3978000000", "costOfRevenue": "2749000000", "interestIncome": "166000000", "incomeBeforeTax": "449000000", "interestExpense": "178000000", "operatingIncome": "684000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "136000000", "reportedCurrency": "USD", "netInterestIncome": "-178000000", "nonInterestIncome": "None", "operatingExpenses": "545000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2749000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213000000", "sellingGeneralAndAdministrative": "194000000", "netIncomeFromContinuingOperations": "313000000" }, "balance": { "goodwill": "1418000000", "inventory": "1400000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8685000000", "longTermDebt": "4515000000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1158000000", "reportedCurrency": "USD", "retainedEarnings": "593000000", "totalLiabilities": "6570000000", "otherCurrentAssets": "385000000", "totalCurrentAssets": "5015000000", "currentLongTermDebt": "None", "longTermInvestments": "71000000", "shortTermInvestments": "42000000", "currentNetReceivables": "2620000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3670000000", "currentAccountsPayable": "144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "819000000", "shortLongTermDebtTotal": "4593000000", "totalShareholderEquity": "2115000000", "capitalLeaseObligations": "78000000", "otherCurrentLiabilities": "772000000", "totalCurrentLiabilities": "1142000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "5428000000", "cashAndShortTermInvestments": "589000000", "commonStockSharesOutstanding": "111600000", "intangibleAssetsExcludingGoodwill": "1158000000", "cashAndCashEquivalentsAtCarryingValue": "589000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313000000", "profitLoss": "None", "dividendPayout": "1104000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000000", "operatingCashflow": "312000000", "capitalExpenditures": "75000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183000000", "cashflowFromInvestment": "-158000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-368000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3978000000, "cost_of_revenue": 2749000000, "gross_profit": 1229000000, "research_and_development": null, "selling_general_admin": 194000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 627000000, "depreciation_amortisation": 213000000, "ebitda": 840000000, "interest_expense": 178000000, "interest_income": null, "other_non_operating": null, "pretax_income": 449000000, "tax_provision": 136000000, "effective_tax_rate": null, "net_income": 313000000, "net_income_continuing_ops": 313000000, "net_income_to_common": 313000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 589000000, "short_term_investments": 42000000, "net_receivables": 2620000000, "inventory": 1400000000, "other_current_assets": null, "total_current_assets": 5015000000, "net_ppe": null, "goodwill": 1418000000, "intangible_assets": 1158000000, "goodwill_and_intangibles": 2576000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3670000000, "total_assets": 8685000000, "short_term_debt": 29000000, "accounts_payable": 144000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1142000000, "long_term_debt": 4515000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5428000000, "total_liabilities": 6570000000, "total_debt": 4544000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 593000000, "total_equity": 2115000000, "shares_outstanding": 111600000, "operating_cash_flow": 312000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158000000, "dividends_paid": 1104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183000000, "free_cash_flow": 387000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "627000000", "ebitda": "840000000", "netIncome": "313000000", "grossProfit": "1229000000", "depreciation": "None", "totalRevenue": "3978000000", "costOfRevenue": "2749000000", "interestIncome": "166000000", "incomeBeforeTax": "449000000", "interestExpense": "178000000", "operatingIncome": "684000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "136000000", "reportedCurrency": "USD", "netInterestIncome": "-178000000", "nonInterestIncome": "None", "operatingExpenses": "545000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2749000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213000000", "sellingGeneralAndAdministrative": "194000000", "netIncomeFromContinuingOperations": "313000000" }, "balance": { "goodwill": "1418000000", "inventory": "1400000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8685000000", "longTermDebt": "4515000000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1158000000", "reportedCurrency": "USD", "retainedEarnings": "593000000", "totalLiabilities": "6570000000", "otherCurrentAssets": "385000000", "totalCurrentAssets": "5015000000", "currentLongTermDebt": "None", "longTermInvestments": "71000000", "shortTermInvestments": "42000000", "currentNetReceivables": "2620000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3670000000", "currentAccountsPayable": "144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "819000000", "shortLongTermDebtTotal": "4593000000", "totalShareholderEquity": "2115000000", "capitalLeaseObligations": "78000000", "otherCurrentLiabilities": "772000000", "totalCurrentLiabilities": "1142000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "5428000000", "cashAndShortTermInvestments": "589000000", "commonStockSharesOutstanding": "111600000", "intangibleAssetsExcludingGoodwill": "1158000000", "cashAndCashEquivalentsAtCarryingValue": "589000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313000000", "profitLoss": "None", "dividendPayout": "1104000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000000", "operatingCashflow": "312000000", "capitalExpenditures": "75000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183000000", "cashflowFromInvestment": "-158000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-368000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 3835000000, "cost_of_revenue": 2560000000, "gross_profit": 1275000000, "ebit": 623000000, "ebitda": 867000000, "pretax_income": 481000000, "tax_provision": 129000000, "net_income": 352000000, "net_income_to_common": 352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223000000, "total_current_assets": 4126000000, "total_assets": 8004000000, "short_term_debt": 92000000, "long_term_debt": 2651000000, "total_debt": 2743000000, "total_liabilities": 5853000000, "total_equity": 2151000000, "shares_outstanding": 120000000, "goodwill_and_intangibles": 2693000000 }, "cash_flow": { "operating_cash_flow": 747000000, "capital_expenditure": 97000000, "free_cash_flow": 844000000, "dividends_paid": 7000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274086, "ticker_id": 1923, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "623000000", "ebitda": "867000000", "netIncome": "352000000", "grossProfit": "1275000000", "depreciation": "None", "totalRevenue": "3835000000", "costOfRevenue": "2560000000", "interestIncome": "129000000", "incomeBeforeTax": "481000000", "interestExpense": "142000000", "operatingIncome": "695000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "129000000", "reportedCurrency": "USD", "netInterestIncome": "-142000000", "nonInterestIncome": "None", "operatingExpenses": "580000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12000000", "costofGoodsAndServicesSold": "2560000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "1416000000", "inventory": "1159000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8004000000", "longTermDebt": "2651000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1277000000", "reportedCurrency": "USD", "retainedEarnings": "529000000", "totalLiabilities": "5853000000", "otherCurrentAssets": "449000000", "totalCurrentAssets": "4126000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "72000000", "currentNetReceivables": "2295000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3878000000", "currentAccountsPayable": "83000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798000000", "shortLongTermDebtTotal": "3847000000", "totalShareholderEquity": "2151000000", "capitalLeaseObligations": "94000000", "otherCurrentLiabilities": "694000000", "totalCurrentLiabilities": "1146000000", "otherNonCurrentLiabilities": "1346000000", "totalNonCurrentLiabilities": "4707000000", "cashAndShortTermInvestments": "223000000", "commonStockSharesOutstanding": "120000000", "intangibleAssetsExcludingGoodwill": "1277000000", "cashAndCashEquivalentsAtCarryingValue": "223000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352000000", "profitLoss": "None", "dividendPayout": "7000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "100000000", "operatingCashflow": "747000000", "capitalExpenditures": "97000000", "changeInReceivables": "-401000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-782000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-132000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3835000000, "cost_of_revenue": 2560000000, "gross_profit": 1275000000, "research_and_development": null, "selling_general_admin": 212000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 623000000, "depreciation_amortisation": 244000000, "ebitda": 867000000, "interest_expense": 142000000, "interest_income": null, "other_non_operating": null, "pretax_income": 481000000, "tax_provision": 129000000, "effective_tax_rate": null, "net_income": 352000000, "net_income_continuing_ops": 352000000, "net_income_to_common": 352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223000000, "short_term_investments": 72000000, "net_receivables": 2295000000, "inventory": 1159000000, "other_current_assets": null, "total_current_assets": 4126000000, "net_ppe": null, "goodwill": 1416000000, "intangible_assets": 1277000000, "goodwill_and_intangibles": 2693000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3878000000, "total_assets": 8004000000, "short_term_debt": 92000000, "accounts_payable": 83000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1146000000, "long_term_debt": 2651000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4707000000, "total_liabilities": 5853000000, "total_debt": 2743000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 529000000, "total_equity": 2151000000, "shares_outstanding": 120000000, "operating_cash_flow": 747000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97000000, "dividends_paid": 7000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -782000000, "free_cash_flow": 844000000, "net_change_in_cash": -132000000 }, "raw_data": { "income": { "ebit": "623000000", "ebitda": "867000000", "netIncome": "352000000", "grossProfit": "1275000000", "depreciation": "None", "totalRevenue": "3835000000", "costOfRevenue": "2560000000", "interestIncome": "129000000", "incomeBeforeTax": "481000000", "interestExpense": "142000000", "operatingIncome": "695000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "129000000", "reportedCurrency": "USD", "netInterestIncome": "-142000000", "nonInterestIncome": "None", "operatingExpenses": "580000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12000000", "costofGoodsAndServicesSold": "2560000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "1416000000", "inventory": "1159000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8004000000", "longTermDebt": "2651000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1277000000", "reportedCurrency": "USD", "retainedEarnings": "529000000", "totalLiabilities": "5853000000", "otherCurrentAssets": "449000000", "totalCurrentAssets": "4126000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "72000000", "currentNetReceivables": "2295000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3878000000", "currentAccountsPayable": "83000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798000000", "shortLongTermDebtTotal": "3847000000", "totalShareholderEquity": "2151000000", "capitalLeaseObligations": "94000000", "otherCurrentLiabilities": "694000000", "totalCurrentLiabilities": "1146000000", "otherNonCurrentLiabilities": "1346000000", "totalNonCurrentLiabilities": "4707000000", "cashAndShortTermInvestments": "223000000", "commonStockSharesOutstanding": "120000000", "intangibleAssetsExcludingGoodwill": "1277000000", "cashAndCashEquivalentsAtCarryingValue": "223000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352000000", "profitLoss": "None", "dividendPayout": "7000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "100000000", "operatingCashflow": "747000000", "capitalExpenditures": "97000000", "changeInReceivables": "-401000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-782000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-132000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 2335000000, "cost_of_revenue": 1480000000, "gross_profit": 855000000, "ebit": 374000000, "ebitda": 500000000, "pretax_income": 269000000, "tax_provision": 93000000, "net_income": 176000000, "net_income_to_common": 176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432000000, "total_current_assets": 4164000000, "total_assets": 8008000000, "short_term_debt": 518000000, "long_term_debt": 4241000000, "total_debt": 4759000000, "total_liabilities": 6020000000, "total_equity": 1988000000, "shares_outstanding": 101090176, "goodwill_and_intangibles": 2818000000 }, "cash_flow": { "operating_cash_flow": 168000000, "capital_expenditure": 18000000, "free_cash_flow": 186000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274091, "ticker_id": 1923, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "374000000", "ebitda": "500000000", "netIncome": "176000000", "grossProfit": "855000000", "depreciation": "None", "totalRevenue": "2335000000", "costOfRevenue": "1480000000", "interestIncome": "95000000", "incomeBeforeTax": "269000000", "interestExpense": "105000000", "operatingIncome": "498000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "93000000", "reportedCurrency": "USD", "netInterestIncome": "-105000000", "nonInterestIncome": "None", "operatingExpenses": "357000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16000000", "costofGoodsAndServicesSold": "1480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "151000000", "netIncomeFromContinuingOperations": "176000000" }, "balance": { "goodwill": "1377000000", "inventory": "1240000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8008000000", "longTermDebt": "4241000000", "shortTermDebt": "518000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1441000000", "reportedCurrency": "USD", "retainedEarnings": "357000000", "totalLiabilities": "6020000000", "otherCurrentAssets": "427000000", "totalCurrentAssets": "4164000000", "currentLongTermDebt": "None", "longTermInvestments": "59000000", "shortTermInvestments": "2000000", "currentNetReceivables": "2065000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3844000000", "currentAccountsPayable": "63000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "826000000", "shortLongTermDebtTotal": "4328000000", "totalShareholderEquity": "1988000000", "capitalLeaseObligations": "87000000", "otherCurrentLiabilities": "443000000", "totalCurrentLiabilities": "866000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "5154000000", "cashAndShortTermInvestments": "432000000", "commonStockSharesOutstanding": "101090176", "intangibleAssetsExcludingGoodwill": "1441000000", "cashAndCashEquivalentsAtCarryingValue": "432000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "168000000", "capitalExpenditures": "18000000", "changeInReceivables": "-216000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1636000000", "cashflowFromInvestment": "-1631000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2335000000, "cost_of_revenue": 1480000000, "gross_profit": 855000000, "research_and_development": null, "selling_general_admin": 151000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 374000000, "depreciation_amortisation": 126000000, "ebitda": 500000000, "interest_expense": 105000000, "interest_income": null, "other_non_operating": null, "pretax_income": 269000000, "tax_provision": 93000000, "effective_tax_rate": null, "net_income": 176000000, "net_income_continuing_ops": 176000000, "net_income_to_common": 176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432000000, "short_term_investments": 2000000, "net_receivables": 2065000000, "inventory": 1240000000, "other_current_assets": null, "total_current_assets": 4164000000, "net_ppe": null, "goodwill": 1377000000, "intangible_assets": 1441000000, "goodwill_and_intangibles": 2818000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3844000000, "total_assets": 8008000000, "short_term_debt": 518000000, "accounts_payable": 63000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 866000000, "long_term_debt": 4241000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5154000000, "total_liabilities": 6020000000, "total_debt": 4759000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 357000000, "total_equity": 1988000000, "shares_outstanding": 101090176, "operating_cash_flow": 168000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1631000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1636000000, "free_cash_flow": 186000000, "net_change_in_cash": 173000000 }, "raw_data": { "income": { "ebit": "374000000", "ebitda": "500000000", "netIncome": "176000000", "grossProfit": "855000000", "depreciation": "None", "totalRevenue": "2335000000", "costOfRevenue": "1480000000", "interestIncome": "95000000", "incomeBeforeTax": "269000000", "interestExpense": "105000000", "operatingIncome": "498000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "93000000", "reportedCurrency": "USD", "netInterestIncome": "-105000000", "nonInterestIncome": "None", "operatingExpenses": "357000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16000000", "costofGoodsAndServicesSold": "1480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "151000000", "netIncomeFromContinuingOperations": "176000000" }, "balance": { "goodwill": "1377000000", "inventory": "1240000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8008000000", "longTermDebt": "4241000000", "shortTermDebt": "518000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1441000000", "reportedCurrency": "USD", "retainedEarnings": "357000000", "totalLiabilities": "6020000000", "otherCurrentAssets": "427000000", "totalCurrentAssets": "4164000000", "currentLongTermDebt": "None", "longTermInvestments": "59000000", "shortTermInvestments": "2000000", "currentNetReceivables": "2065000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3844000000", "currentAccountsPayable": "63000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "826000000", "shortLongTermDebtTotal": "4328000000", "totalShareholderEquity": "1988000000", "capitalLeaseObligations": "87000000", "otherCurrentLiabilities": "443000000", "totalCurrentLiabilities": "866000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "5154000000", "cashAndShortTermInvestments": "432000000", "commonStockSharesOutstanding": "101090176", "intangibleAssetsExcludingGoodwill": "1441000000", "cashAndCashEquivalentsAtCarryingValue": "432000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "168000000", "capitalExpenditures": "18000000", "changeInReceivables": "-216000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1636000000", "cashflowFromInvestment": "-1631000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 894000000, "cost_of_revenue": 742000000, "gross_profit": 152000000, "ebit": -237000000, "ebitda": -192000000, "pretax_income": -280000000, "tax_provision": -79000000, "net_income": -201000000, "net_income_to_common": -201000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526000000, "total_current_assets": 2321000000, "total_assets": 3134000000, "short_term_debt": 227000000, "long_term_debt": 1159000000, "total_debt": 1386000000, "total_liabilities": 2760000000, "total_equity": 374000000, "shares_outstanding": 85181106, "goodwill_and_intangibles": 81000000 }, "cash_flow": { "operating_cash_flow": 79000000, "capital_expenditure": 31000000, "free_cash_flow": 110000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274096, "ticker_id": 1923, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-237000000", "ebitda": "-192000000", "netIncome": "-201000000", "grossProfit": "152000000", "depreciation": "None", "totalRevenue": "894000000", "costOfRevenue": "742000000", "interestIncome": "38000000", "incomeBeforeTax": "-280000000", "interestExpense": "43000000", "operatingIncome": "-28000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-79000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "152000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "742000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "92000000", "netIncomeFromContinuingOperations": "-201000000" }, "balance": { "goodwill": "0", "inventory": "702000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3134000000", "longTermDebt": "1159000000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "81000000", "reportedCurrency": "USD", "retainedEarnings": "181000000", "totalLiabilities": "2760000000", "otherCurrentAssets": "1183000000", "totalCurrentAssets": "2321000000", "currentLongTermDebt": "None", "longTermInvestments": "51000000", "shortTermInvestments": "None", "currentNetReceivables": "1093000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "813000000", "currentAccountsPayable": "20000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501000000", "shortLongTermDebtTotal": "1992000000", "totalShareholderEquity": "374000000", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "347000000", "totalCurrentLiabilities": "596000000", "otherNonCurrentLiabilities": "184000000", "totalNonCurrentLiabilities": "2164000000", "cashAndShortTermInvestments": "526000000", "commonStockSharesOutstanding": "85181106", "intangibleAssetsExcludingGoodwill": "81000000", "cashAndCashEquivalentsAtCarryingValue": "526000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-91000000", "operatingCashflow": "79000000", "capitalExpenditures": "31000000", "changeInReceivables": "163000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "328000000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "374000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 894000000, "cost_of_revenue": 742000000, "gross_profit": 152000000, "research_and_development": null, "selling_general_admin": 92000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -237000000, "depreciation_amortisation": 45000000, "ebitda": -192000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": -280000000, "tax_provision": -79000000, "effective_tax_rate": null, "net_income": -201000000, "net_income_continuing_ops": -201000000, "net_income_to_common": -201000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526000000, "short_term_investments": null, "net_receivables": 1093000000, "inventory": 702000000, "other_current_assets": null, "total_current_assets": 2321000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 81000000, "goodwill_and_intangibles": 81000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 813000000, "total_assets": 3134000000, "short_term_debt": 227000000, "accounts_payable": 20000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596000000, "long_term_debt": 1159000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2164000000, "total_liabilities": 2760000000, "total_debt": 1386000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 181000000, "total_equity": 374000000, "shares_outstanding": 85181106, "operating_cash_flow": 79000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 328000000, "free_cash_flow": 110000000, "net_change_in_cash": 374000000 }, "raw_data": { "income": { "ebit": "-237000000", "ebitda": "-192000000", "netIncome": "-201000000", "grossProfit": "152000000", "depreciation": "None", "totalRevenue": "894000000", "costOfRevenue": "742000000", "interestIncome": "38000000", "incomeBeforeTax": "-280000000", "interestExpense": "43000000", "operatingIncome": "-28000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-79000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "152000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "742000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "92000000", "netIncomeFromContinuingOperations": "-201000000" }, "balance": { "goodwill": "0", "inventory": "702000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3134000000", "longTermDebt": "1159000000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "81000000", "reportedCurrency": "USD", "retainedEarnings": "181000000", "totalLiabilities": "2760000000", "otherCurrentAssets": "1183000000", "totalCurrentAssets": "2321000000", "currentLongTermDebt": "None", "longTermInvestments": "51000000", "shortTermInvestments": "None", "currentNetReceivables": "1093000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "813000000", "currentAccountsPayable": "20000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501000000", "shortLongTermDebtTotal": "1992000000", "totalShareholderEquity": "374000000", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "347000000", "totalCurrentLiabilities": "596000000", "otherNonCurrentLiabilities": "184000000", "totalNonCurrentLiabilities": "2164000000", "cashAndShortTermInvestments": "526000000", "commonStockSharesOutstanding": "85181106", "intangibleAssetsExcludingGoodwill": "81000000", "cashAndCashEquivalentsAtCarryingValue": "526000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-91000000", "operatingCashflow": "79000000", "capitalExpenditures": "31000000", "changeInReceivables": "163000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "328000000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "374000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1838000000, "cost_of_revenue": 1311000000, "gross_profit": 527000000, "ebit": 316000000, "ebitda": 367000000, "pretax_income": 273000000, "tax_provision": 57000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 2040000000, "total_assets": 3079000000, "short_term_debt": 747000000, "long_term_debt": 1575000000, "total_debt": 2322000000, "total_liabilities": 2509000000, "total_equity": 570000000, "shares_outstanding": 89291176, "goodwill_and_intangibles": 89000000 }, "cash_flow": { "operating_cash_flow": 145000000, "capital_expenditure": 63000000, "free_cash_flow": 208000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274101, "ticker_id": 1923, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "316000000", "ebitda": "367000000", "netIncome": "216000000", "grossProfit": "527000000", "depreciation": "None", "totalRevenue": "1838000000", "costOfRevenue": "1311000000", "interestIncome": "39000000", "incomeBeforeTax": "273000000", "interestExpense": "43000000", "operatingIncome": "315000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "212000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "1311000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "None", "inventory": "558000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3079000000", "longTermDebt": "1575000000", "shortTermDebt": "747000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "89000000", "reportedCurrency": "USD", "retainedEarnings": "390000000", "totalLiabilities": "2509000000", "otherCurrentAssets": "85000000", "totalCurrentAssets": "2040000000", "currentLongTermDebt": "None", "longTermInvestments": "44000000", "shortTermInvestments": "None", "currentNetReceivables": "1330000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1039000000", "currentAccountsPayable": "24000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "838000000", "shortLongTermDebtTotal": "2322000000", "totalShareholderEquity": "570000000", "capitalLeaseObligations": "76000000", "otherCurrentLiabilities": "274000000", "totalCurrentLiabilities": "599000000", "otherNonCurrentLiabilities": "59000000", "totalNonCurrentLiabilities": "1910000000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "89291176", "intangibleAssetsExcludingGoodwill": "89000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "145000000", "capitalExpenditures": "63000000", "changeInReceivables": "-131000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1838000000, "cost_of_revenue": 1311000000, "gross_profit": 527000000, "research_and_development": null, "selling_general_admin": 212000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 316000000, "depreciation_amortisation": 51000000, "ebitda": 367000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 273000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 216000000, "net_income_continuing_ops": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67000000, "short_term_investments": null, "net_receivables": 1330000000, "inventory": 558000000, "other_current_assets": null, "total_current_assets": 2040000000, "net_ppe": null, "goodwill": null, "intangible_assets": 89000000, "goodwill_and_intangibles": 89000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1039000000, "total_assets": 3079000000, "short_term_debt": 747000000, "accounts_payable": 24000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 599000000, "long_term_debt": 1575000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1910000000, "total_liabilities": 2509000000, "total_debt": 2322000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 390000000, "total_equity": 570000000, "shares_outstanding": 89291176, "operating_cash_flow": 145000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108000000, "free_cash_flow": 208000000, "net_change_in_cash": -28000000 }, "raw_data": { "income": { "ebit": "316000000", "ebitda": "367000000", "netIncome": "216000000", "grossProfit": "527000000", "depreciation": "None", "totalRevenue": "1838000000", "costOfRevenue": "1311000000", "interestIncome": "39000000", "incomeBeforeTax": "273000000", "interestExpense": "43000000", "operatingIncome": "315000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "212000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "1311000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "None", "inventory": "558000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "3079000000", "longTermDebt": "1575000000", "shortTermDebt": "747000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "89000000", "reportedCurrency": "USD", "retainedEarnings": "390000000", "totalLiabilities": "2509000000", "otherCurrentAssets": "85000000", "totalCurrentAssets": "2040000000", "currentLongTermDebt": "None", "longTermInvestments": "44000000", "shortTermInvestments": "None", "currentNetReceivables": "1330000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1039000000", "currentAccountsPayable": "24000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "838000000", "shortLongTermDebtTotal": "2322000000", "totalShareholderEquity": "570000000", "capitalLeaseObligations": "76000000", "otherCurrentLiabilities": "274000000", "totalCurrentLiabilities": "599000000", "otherNonCurrentLiabilities": "59000000", "totalNonCurrentLiabilities": "1910000000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "89291176", "intangibleAssetsExcludingGoodwill": "89000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "145000000", "capitalExpenditures": "63000000", "changeInReceivables": "-131000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1999000000, "cost_of_revenue": 1314000000, "gross_profit": 685000000, "ebit": 433000000, "ebitda": 469000000, "pretax_income": 403000000, "tax_provision": 105000000, "net_income": 298000000, "net_income_to_common": 298000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108000000, "total_current_assets": 1980000000, "total_assets": 2753000000, "short_term_debt": 217000000, "long_term_debt": 1363000000, "total_debt": 1580000000, "total_liabilities": 2137000000, "total_equity": 616000000, "shares_outstanding": 98000000, "goodwill_and_intangibles": 81000000 }, "cash_flow": { "operating_cash_flow": -159000000, "capital_expenditure": 63000000, "free_cash_flow": -96000000, "dividends_paid": 1190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274106, "ticker_id": 1923, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433000000", "ebitda": "469000000", "netIncome": "298000000", "grossProfit": "685000000", "depreciation": "None", "totalRevenue": "1999000000", "costOfRevenue": "1314000000", "interestIncome": "30000000", "incomeBeforeTax": "403000000", "interestExpense": "30000000", "operatingIncome": "434000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "105000000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "251000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1000000", "costofGoodsAndServicesSold": "1314000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "215000000", "netIncomeFromContinuingOperations": "298000000" }, "balance": { "goodwill": "None", "inventory": "527000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2753000000", "longTermDebt": "1363000000", "shortTermDebt": "217000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "81000000", "reportedCurrency": "USD", "retainedEarnings": "441000000", "totalLiabilities": "2137000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "1980000000", "currentLongTermDebt": "None", "longTermInvestments": "38000000", "shortTermInvestments": "None", "currentNetReceivables": "1273000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "773000000", "currentAccountsPayable": "51000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "559000000", "shortLongTermDebtTotal": "1580000000", "totalShareholderEquity": "616000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56000000", "totalCurrentLiabilities": "520000000", "otherNonCurrentLiabilities": "56000000", "totalNonCurrentLiabilities": "1617000000", "cashAndShortTermInvestments": "108000000", "commonStockSharesOutstanding": "98000000", "intangibleAssetsExcludingGoodwill": "81000000", "cashAndCashEquivalentsAtCarryingValue": "108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298000000", "profitLoss": "None", "dividendPayout": "1190000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "-159000000", "capitalExpenditures": "63000000", "changeInReceivables": "-159000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "104000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-117000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1999000000, "cost_of_revenue": 1314000000, "gross_profit": 685000000, "research_and_development": 0, "selling_general_admin": 215000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433000000, "depreciation_amortisation": 36000000, "ebitda": 469000000, "interest_expense": 30000000, "interest_income": null, "other_non_operating": null, "pretax_income": 403000000, "tax_provision": 105000000, "effective_tax_rate": null, "net_income": 298000000, "net_income_continuing_ops": 298000000, "net_income_to_common": 298000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108000000, "short_term_investments": null, "net_receivables": 1273000000, "inventory": 527000000, "other_current_assets": null, "total_current_assets": 1980000000, "net_ppe": null, "goodwill": null, "intangible_assets": 81000000, "goodwill_and_intangibles": 81000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 773000000, "total_assets": 2753000000, "short_term_debt": 217000000, "accounts_payable": 51000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520000000, "long_term_debt": 1363000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1617000000, "total_liabilities": 2137000000, "total_debt": 1580000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 441000000, "total_equity": 616000000, "shares_outstanding": 98000000, "operating_cash_flow": -159000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62000000, "dividends_paid": 1190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104000000, "free_cash_flow": -96000000, "net_change_in_cash": -117000000 }, "raw_data": { "income": { "ebit": "433000000", "ebitda": "469000000", "netIncome": "298000000", "grossProfit": "685000000", "depreciation": "None", "totalRevenue": "1999000000", "costOfRevenue": "1314000000", "interestIncome": "30000000", "incomeBeforeTax": "403000000", "interestExpense": "30000000", "operatingIncome": "434000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "105000000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "251000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1000000", "costofGoodsAndServicesSold": "1314000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "215000000", "netIncomeFromContinuingOperations": "298000000" }, "balance": { "goodwill": "None", "inventory": "527000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "2753000000", "longTermDebt": "1363000000", "shortTermDebt": "217000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "81000000", "reportedCurrency": "USD", "retainedEarnings": "441000000", "totalLiabilities": "2137000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "1980000000", "currentLongTermDebt": "None", "longTermInvestments": "38000000", "shortTermInvestments": "None", "currentNetReceivables": "1273000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "773000000", "currentAccountsPayable": "51000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "559000000", "shortLongTermDebtTotal": "1580000000", "totalShareholderEquity": "616000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56000000", "totalCurrentLiabilities": "520000000", "otherNonCurrentLiabilities": "56000000", "totalNonCurrentLiabilities": "1617000000", "cashAndShortTermInvestments": "108000000", "commonStockSharesOutstanding": "98000000", "intangibleAssetsExcludingGoodwill": "81000000", "cashAndCashEquivalentsAtCarryingValue": "108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298000000", "profitLoss": "None", "dividendPayout": "1190000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "-159000000", "capitalExpenditures": "63000000", "changeInReceivables": "-159000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "104000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-117000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1285000000, "cost_of_revenue": 591000000, "gross_profit": 694000000, "ebit": 155000000, "ebitda": 226000000, "pretax_income": 74000000, "tax_provision": 6000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552000000, "total_current_assets": 6497000000, "total_assets": 11935000000, "short_term_debt": null, "long_term_debt": 7309000000, "total_debt": 7309000000, "total_liabilities": 10585000000, "total_equity": 1197000000, "shares_outstanding": 83700000, "goodwill_and_intangibles": 3612000000 }, "cash_flow": { "operating_cash_flow": 128000000, "capital_expenditure": 6000000, "free_cash_flow": 134000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274069, "ticker_id": 1923, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155000000", "ebitda": "226000000", "netIncome": "66000000", "grossProfit": "694000000", "depreciation": "None", "totalRevenue": "1285000000", "costOfRevenue": "591000000", "interestIncome": "None", "incomeBeforeTax": "74000000", "interestExpense": "73000000", "operatingIncome": "155000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "539000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "68000000" }, "balance": { "goodwill": "1985000000", "inventory": "2541000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11935000000", "longTermDebt": "7309000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1627000000", "reportedCurrency": "USD", "retainedEarnings": "-5000000", "totalLiabilities": "10585000000", "otherCurrentAssets": "3130000000", "totalCurrentAssets": "6497000000", "currentLongTermDebt": "None", "longTermInvestments": "68000000", "shortTermInvestments": "None", "currentNetReceivables": "274000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5438000000", "currentAccountsPayable": "1268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7395000000", "totalShareholderEquity": "1197000000", "capitalLeaseObligations": "86000000", "otherCurrentLiabilities": "233000000", "totalCurrentLiabilities": "1501000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9084000000", "cashAndShortTermInvestments": "552000000", "commonStockSharesOutstanding": "83700000", "intangibleAssetsExcludingGoodwill": "1627000000", "cashAndCashEquivalentsAtCarryingValue": "552000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "128000000", "capitalExpenditures": "6000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1285000000, "cost_of_revenue": 591000000, "gross_profit": 694000000, "research_and_development": null, "selling_general_admin": 49000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155000000, "depreciation_amortisation": 71000000, "ebitda": 226000000, "interest_expense": 73000000, "interest_income": null, "other_non_operating": null, "pretax_income": 74000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 66000000, "net_income_continuing_ops": 68000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552000000, "short_term_investments": null, "net_receivables": 274000000, "inventory": 2541000000, "other_current_assets": null, "total_current_assets": 6497000000, "net_ppe": null, "goodwill": 1985000000, "intangible_assets": 1627000000, "goodwill_and_intangibles": 3612000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5438000000, "total_assets": 11935000000, "short_term_debt": null, "accounts_payable": 1268000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1501000000, "long_term_debt": 7309000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9084000000, "total_liabilities": 10585000000, "total_debt": 7309000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5000000, "total_equity": 1197000000, "shares_outstanding": 83700000, "operating_cash_flow": 128000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122000000, "free_cash_flow": 134000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155000000", "ebitda": "226000000", "netIncome": "66000000", "grossProfit": "694000000", "depreciation": "None", "totalRevenue": "1285000000", "costOfRevenue": "591000000", "interestIncome": "None", "incomeBeforeTax": "74000000", "interestExpense": "73000000", "operatingIncome": "155000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "539000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "591000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "68000000" }, "balance": { "goodwill": "1985000000", "inventory": "2541000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11935000000", "longTermDebt": "7309000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1627000000", "reportedCurrency": "USD", "retainedEarnings": "-5000000", "totalLiabilities": "10585000000", "otherCurrentAssets": "3130000000", "totalCurrentAssets": "6497000000", "currentLongTermDebt": "None", "longTermInvestments": "68000000", "shortTermInvestments": "None", "currentNetReceivables": "274000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5438000000", "currentAccountsPayable": "1268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7395000000", "totalShareholderEquity": "1197000000", "capitalLeaseObligations": "86000000", "otherCurrentLiabilities": "233000000", "totalCurrentLiabilities": "1501000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9084000000", "cashAndShortTermInvestments": "552000000", "commonStockSharesOutstanding": "83700000", "intangibleAssetsExcludingGoodwill": "1627000000", "cashAndCashEquivalentsAtCarryingValue": "552000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "128000000", "capitalExpenditures": "6000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1333000000, "cost_of_revenue": 145000000, "gross_profit": 1188000000, "ebit": 639000000, "ebitda": 719000000, "pretax_income": 93000000, "tax_provision": 40000000, "net_income": 48000000, "net_income_to_common": 48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 571000000, "total_current_assets": 6478000000, "total_assets": 11537000000, "short_term_debt": 0, "long_term_debt": 7261000000, "total_debt": 7261000000, "total_liabilities": 10097000000, "total_equity": 1289000000, "shares_outstanding": 95500000, "goodwill_and_intangibles": 3655000000 }, "cash_flow": { "operating_cash_flow": 167000000, "capital_expenditure": 20000000, "free_cash_flow": 187000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274070, "ticker_id": 1923, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "639000000", "ebitda": "719000000", "netIncome": "48000000", "grossProfit": "1188000000", "depreciation": "None", "totalRevenue": "1333000000", "costOfRevenue": "145000000", "interestIncome": "74000000", "incomeBeforeTax": "93000000", "interestExpense": "546000000", "operatingIncome": "188000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-168000000", "nonInterestIncome": "None", "operatingExpenses": "1000000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "53000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "1985000000", "inventory": "2522000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11537000000", "longTermDebt": "7261000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1670000000", "reportedCurrency": "USD", "retainedEarnings": "34000000", "totalLiabilities": "10097000000", "otherCurrentAssets": "None", "totalCurrentAssets": "6478000000", "currentLongTermDebt": "None", "longTermInvestments": "63000000", "shortTermInvestments": "None", "currentNetReceivables": "3385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5059000000", "currentAccountsPayable": "1018000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "931000000", "shortLongTermDebtTotal": "7350000000", "totalShareholderEquity": "1289000000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "228000000", "totalCurrentLiabilities": "1246000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "8851000000", "cashAndShortTermInvestments": "571000000", "commonStockSharesOutstanding": "95500000", "intangibleAssetsExcludingGoodwill": "1670000000", "cashAndCashEquivalentsAtCarryingValue": "571000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-37000000", "operatingCashflow": "167000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1333000000, "cost_of_revenue": 145000000, "gross_profit": 1188000000, "research_and_development": null, "selling_general_admin": 53000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 639000000, "depreciation_amortisation": 80000000, "ebitda": 719000000, "interest_expense": 546000000, "interest_income": null, "other_non_operating": null, "pretax_income": 93000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 48000000, "net_income_continuing_ops": 53000000, "net_income_to_common": 48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 571000000, "short_term_investments": null, "net_receivables": 3385000000, "inventory": 2522000000, "other_current_assets": null, "total_current_assets": 6478000000, "net_ppe": null, "goodwill": 1985000000, "intangible_assets": 1670000000, "goodwill_and_intangibles": 3655000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5059000000, "total_assets": 11537000000, "short_term_debt": 0, "accounts_payable": 1018000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1246000000, "long_term_debt": 7261000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8851000000, "total_liabilities": 10097000000, "total_debt": 7261000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34000000, "total_equity": 1289000000, "shares_outstanding": 95500000, "operating_cash_flow": 167000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86000000, "free_cash_flow": 187000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "639000000", "ebitda": "719000000", "netIncome": "48000000", "grossProfit": "1188000000", "depreciation": "None", "totalRevenue": "1333000000", "costOfRevenue": "145000000", "interestIncome": "74000000", "incomeBeforeTax": "93000000", "interestExpense": "546000000", "operatingIncome": "188000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-168000000", "nonInterestIncome": "None", "operatingExpenses": "1000000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "53000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "1985000000", "inventory": "2522000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11537000000", "longTermDebt": "7261000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1670000000", "reportedCurrency": "USD", "retainedEarnings": "34000000", "totalLiabilities": "10097000000", "otherCurrentAssets": "None", "totalCurrentAssets": "6478000000", "currentLongTermDebt": "None", "longTermInvestments": "63000000", "shortTermInvestments": "None", "currentNetReceivables": "3385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5059000000", "currentAccountsPayable": "1018000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "931000000", "shortLongTermDebtTotal": "7350000000", "totalShareholderEquity": "1289000000", "capitalLeaseObligations": "89000000", "otherCurrentLiabilities": "228000000", "totalCurrentLiabilities": "1246000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "8851000000", "cashAndShortTermInvestments": "571000000", "commonStockSharesOutstanding": "95500000", "intangibleAssetsExcludingGoodwill": "1670000000", "cashAndCashEquivalentsAtCarryingValue": "571000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-37000000", "operatingCashflow": "167000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1300000000, "cost_of_revenue": 543000000, "gross_profit": 757000000, "ebit": 124000000, "ebitda": 191000000, "pretax_income": 45000000, "tax_provision": -15000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215000000, "total_current_assets": 6496000000, "total_assets": 11680000000, "short_term_debt": 0, "long_term_debt": 7191000000, "total_debt": 7191000000, "total_liabilities": 10139000000, "total_equity": 1385000000, "shares_outstanding": 95500000, "goodwill_and_intangibles": 3711000000 }, "cash_flow": { "operating_cash_flow": 34000000, "capital_expenditure": 21000000, "free_cash_flow": 55000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274072, "ticker_id": 1923, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124000000", "ebitda": "191000000", "netIncome": "60000000", "grossProfit": "757000000", "depreciation": "None", "totalRevenue": "1300000000", "costOfRevenue": "543000000", "interestIncome": "73000000", "incomeBeforeTax": "45000000", "interestExpense": "79000000", "operatingIncome": "146000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "611000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "1985000000", "inventory": "2454000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11680000000", "longTermDebt": "7191000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1726000000", "reportedCurrency": "USD", "retainedEarnings": "88000000", "totalLiabilities": "10139000000", "otherCurrentAssets": "328000000", "totalCurrentAssets": "6496000000", "currentLongTermDebt": "None", "longTermInvestments": "79000000", "shortTermInvestments": "None", "currentNetReceivables": "3499000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5184000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "928000000", "shortLongTermDebtTotal": "7282000000", "totalShareholderEquity": "1385000000", "capitalLeaseObligations": "91000000", "otherCurrentLiabilities": "-1067000000", "totalCurrentLiabilities": "1702000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8437000000", "cashAndShortTermInvestments": "215000000", "commonStockSharesOutstanding": "95500000", "intangibleAssetsExcludingGoodwill": "1726000000", "cashAndCashEquivalentsAtCarryingValue": "215000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-95000000", "operatingCashflow": "34000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1300000000, "cost_of_revenue": 543000000, "gross_profit": 757000000, "research_and_development": null, "selling_general_admin": 58000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124000000, "depreciation_amortisation": 67000000, "ebitda": 191000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": 45000000, "tax_provision": -15000000, "effective_tax_rate": null, "net_income": 60000000, "net_income_continuing_ops": 30000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215000000, "short_term_investments": null, "net_receivables": 3499000000, "inventory": 2454000000, "other_current_assets": null, "total_current_assets": 6496000000, "net_ppe": null, "goodwill": 1985000000, "intangible_assets": 1726000000, "goodwill_and_intangibles": 3711000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5184000000, "total_assets": 11680000000, "short_term_debt": 0, "accounts_payable": 1067000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1702000000, "long_term_debt": 7191000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8437000000, "total_liabilities": 10139000000, "total_debt": 7191000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88000000, "total_equity": 1385000000, "shares_outstanding": 95500000, "operating_cash_flow": 34000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39000000, "free_cash_flow": 55000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124000000", "ebitda": "191000000", "netIncome": "60000000", "grossProfit": "757000000", "depreciation": "None", "totalRevenue": "1300000000", "costOfRevenue": "543000000", "interestIncome": "73000000", "incomeBeforeTax": "45000000", "interestExpense": "79000000", "operatingIncome": "146000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "611000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "1985000000", "inventory": "2454000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11680000000", "longTermDebt": "7191000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1726000000", "reportedCurrency": "USD", "retainedEarnings": "88000000", "totalLiabilities": "10139000000", "otherCurrentAssets": "328000000", "totalCurrentAssets": "6496000000", "currentLongTermDebt": "None", "longTermInvestments": "79000000", "shortTermInvestments": "None", "currentNetReceivables": "3499000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5184000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "928000000", "shortLongTermDebtTotal": "7282000000", "totalShareholderEquity": "1385000000", "capitalLeaseObligations": "91000000", "otherCurrentLiabilities": "-1067000000", "totalCurrentLiabilities": "1702000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8437000000", "cashAndShortTermInvestments": "215000000", "commonStockSharesOutstanding": "95500000", "intangibleAssetsExcludingGoodwill": "1726000000", "cashAndCashEquivalentsAtCarryingValue": "215000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-95000000", "operatingCashflow": "34000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1266000000, "cost_of_revenue": 958000000, "gross_profit": 308000000, "ebit": 122000000, "ebitda": 181000000, "pretax_income": 43000000, "tax_provision": 15000000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 3119000000, "total_assets": 11738000000, "short_term_debt": 0, "long_term_debt": 7073000000, "total_debt": 7073000000, "total_liabilities": 10098000000, "total_equity": 1489000000, "shares_outstanding": 93445262, "goodwill_and_intangibles": 3745000000 }, "cash_flow": { "operating_cash_flow": 61000000, "capital_expenditure": 15000000, "free_cash_flow": 76000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274073, "ticker_id": 1923, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122000000", "ebitda": "181000000", "netIncome": "25000000", "grossProfit": "308000000", "depreciation": "None", "totalRevenue": "1266000000", "costOfRevenue": "958000000", "interestIncome": "73000000", "incomeBeforeTax": "43000000", "interestExpense": "79000000", "operatingIncome": "139000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "169000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "958000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "28000000" }, "balance": { "goodwill": "1985000000", "inventory": "2406000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11738000000", "longTermDebt": "7073000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1760000000", "reportedCurrency": "USD", "retainedEarnings": "167000000", "totalLiabilities": "10098000000", "otherCurrentAssets": "None", "totalCurrentAssets": "3119000000", "currentLongTermDebt": "None", "longTermInvestments": "74000000", "shortTermInvestments": "None", "currentNetReceivables": "444000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5747000000", "currentAccountsPayable": "1216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "905000000", "shortLongTermDebtTotal": "7168000000", "totalShareholderEquity": "1489000000", "capitalLeaseObligations": "95000000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "551000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9547000000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "93445262", "intangibleAssetsExcludingGoodwill": "1760000000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "61000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1266000000, "cost_of_revenue": 958000000, "gross_profit": 308000000, "research_and_development": null, "selling_general_admin": 58000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122000000, "depreciation_amortisation": 59000000, "ebitda": 181000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": 43000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 28000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269000000, "short_term_investments": null, "net_receivables": 444000000, "inventory": 2406000000, "other_current_assets": null, "total_current_assets": 3119000000, "net_ppe": null, "goodwill": 1985000000, "intangible_assets": 1760000000, "goodwill_and_intangibles": 3745000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5747000000, "total_assets": 11738000000, "short_term_debt": 0, "accounts_payable": 1216000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551000000, "long_term_debt": 7073000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9547000000, "total_liabilities": 10098000000, "total_debt": 7073000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 167000000, "total_equity": 1489000000, "shares_outstanding": 93445262, "operating_cash_flow": 61000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12000000, "free_cash_flow": 76000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122000000", "ebitda": "181000000", "netIncome": "25000000", "grossProfit": "308000000", "depreciation": "None", "totalRevenue": "1266000000", "costOfRevenue": "958000000", "interestIncome": "73000000", "incomeBeforeTax": "43000000", "interestExpense": "79000000", "operatingIncome": "139000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "169000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "958000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "28000000" }, "balance": { "goodwill": "1985000000", "inventory": "2406000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11738000000", "longTermDebt": "7073000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1760000000", "reportedCurrency": "USD", "retainedEarnings": "167000000", "totalLiabilities": "10098000000", "otherCurrentAssets": "None", "totalCurrentAssets": "3119000000", "currentLongTermDebt": "None", "longTermInvestments": "74000000", "shortTermInvestments": "None", "currentNetReceivables": "444000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5747000000", "currentAccountsPayable": "1216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "905000000", "shortLongTermDebtTotal": "7168000000", "totalShareholderEquity": "1489000000", "capitalLeaseObligations": "95000000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "551000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9547000000", "cashAndShortTermInvestments": "269000000", "commonStockSharesOutstanding": "93445262", "intangibleAssetsExcludingGoodwill": "1760000000", "cashAndCashEquivalentsAtCarryingValue": "269000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "61000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1148000000, "cost_of_revenue": 540000000, "gross_profit": 608000000, "ebit": 71000000, "ebitda": 138000000, "pretax_income": -6000000, "tax_provision": 6000000, "net_income": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259000000, "total_current_assets": 2933000000, "total_assets": 11789000000, "short_term_debt": 0, "long_term_debt": 6934000000, "total_debt": 6934000000, "total_liabilities": 10058000000, "total_equity": 1583000000, "shares_outstanding": 95500000, "goodwill_and_intangibles": 3785000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 32000000, "free_cash_flow": 70000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274074, "ticker_id": 1923, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71000000", "ebitda": "138000000", "netIncome": "-17000000", "grossProfit": "608000000", "depreciation": "None", "totalRevenue": "1148000000", "costOfRevenue": "540000000", "interestIncome": "72000000", "incomeBeforeTax": "-6000000", "interestExpense": "77000000", "operatingIncome": "88000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "520000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "46000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "1985000000", "inventory": "2299000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11789000000", "longTermDebt": "6934000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1800000000", "reportedCurrency": "USD", "retainedEarnings": "238000000", "totalLiabilities": "10058000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2933000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "None", "currentNetReceivables": "3361000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5559000000", "currentAccountsPayable": "1340000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "946000000", "shortLongTermDebtTotal": "7033000000", "totalShareholderEquity": "1583000000", "capitalLeaseObligations": "99000000", "otherCurrentLiabilities": "1340000000", "totalCurrentLiabilities": "1860000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8198000000", "cashAndShortTermInvestments": "259000000", "commonStockSharesOutstanding": "95500000", "intangibleAssetsExcludingGoodwill": "1800000000", "cashAndCashEquivalentsAtCarryingValue": "259000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-33000000", "operatingCashflow": "38000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1148000000, "cost_of_revenue": 540000000, "gross_profit": 608000000, "research_and_development": null, "selling_general_admin": 46000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71000000, "depreciation_amortisation": 67000000, "ebitda": 138000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": -6000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -17000000, "net_income_continuing_ops": -12000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259000000, "short_term_investments": null, "net_receivables": 3361000000, "inventory": 2299000000, "other_current_assets": null, "total_current_assets": 2933000000, "net_ppe": null, "goodwill": 1985000000, "intangible_assets": 1800000000, "goodwill_and_intangibles": 3785000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5559000000, "total_assets": 11789000000, "short_term_debt": 0, "accounts_payable": 1340000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1860000000, "long_term_debt": 6934000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8198000000, "total_liabilities": 10058000000, "total_debt": 6934000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 238000000, "total_equity": 1583000000, "shares_outstanding": 95500000, "operating_cash_flow": 38000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201000000, "free_cash_flow": 70000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71000000", "ebitda": "138000000", "netIncome": "-17000000", "grossProfit": "608000000", "depreciation": "None", "totalRevenue": "1148000000", "costOfRevenue": "540000000", "interestIncome": "72000000", "incomeBeforeTax": "-6000000", "interestExpense": "77000000", "operatingIncome": "88000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "520000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "46000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "1985000000", "inventory": "2299000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11789000000", "longTermDebt": "6934000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1800000000", "reportedCurrency": "USD", "retainedEarnings": "238000000", "totalLiabilities": "10058000000", "otherCurrentAssets": "None", "totalCurrentAssets": "2933000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "None", "currentNetReceivables": "3361000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5559000000", "currentAccountsPayable": "1340000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "946000000", "shortLongTermDebtTotal": "7033000000", "totalShareholderEquity": "1583000000", "capitalLeaseObligations": "99000000", "otherCurrentLiabilities": "1340000000", "totalCurrentLiabilities": "1860000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8198000000", "cashAndShortTermInvestments": "259000000", "commonStockSharesOutstanding": "95500000", "intangibleAssetsExcludingGoodwill": "1800000000", "cashAndCashEquivalentsAtCarryingValue": "259000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-33000000", "operatingCashflow": "38000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1284000000, "cost_of_revenue": 937000000, "gross_profit": 347000000, "ebit": 128000000, "ebitda": 198000000, "pretax_income": 49000000, "tax_provision": 23000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328000000, "total_current_assets": 6456000000, "total_assets": 11442000000, "short_term_debt": 0, "long_term_debt": 6919000000, "total_debt": 6919000000, "total_liabilities": 9547000000, "total_equity": 1752000000, "shares_outstanding": 100000000, "goodwill_and_intangibles": 3772000000 }, "cash_flow": { "operating_cash_flow": 105000000, "capital_expenditure": 57000000, "free_cash_flow": 162000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274075, "ticker_id": 1923, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128000000", "ebitda": "198000000", "netIncome": "20000000", "grossProfit": "347000000", "depreciation": "None", "totalRevenue": "1284000000", "costOfRevenue": "937000000", "interestIncome": "73000000", "incomeBeforeTax": "49000000", "interestExpense": "79000000", "operatingIncome": "178000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "169000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "26000000" }, "balance": { "goodwill": "1985000000", "inventory": "2244000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11442000000", "longTermDebt": "6919000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1787000000", "reportedCurrency": "USD", "retainedEarnings": "352000000", "totalLiabilities": "9547000000", "otherCurrentAssets": "534000000", "totalCurrentAssets": "6456000000", "currentLongTermDebt": "None", "longTermInvestments": "73000000", "shortTermInvestments": "None", "currentNetReceivables": "3321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4986000000", "currentAccountsPayable": "180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "876000000", "shortLongTermDebtTotal": "7019000000", "totalShareholderEquity": "1752000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "652000000", "totalCurrentLiabilities": "1325000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "8222000000", "cashAndShortTermInvestments": "328000000", "commonStockSharesOutstanding": "100000000", "intangibleAssetsExcludingGoodwill": "1787000000", "cashAndCashEquivalentsAtCarryingValue": "328000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "105000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1284000000, "cost_of_revenue": 937000000, "gross_profit": 347000000, "research_and_development": null, "selling_general_admin": 52000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128000000, "depreciation_amortisation": 70000000, "ebitda": 198000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": 49000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 20000000, "net_income_continuing_ops": 26000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 328000000, "short_term_investments": null, "net_receivables": 3321000000, "inventory": 2244000000, "other_current_assets": null, "total_current_assets": 6456000000, "net_ppe": null, "goodwill": 1985000000, "intangible_assets": 1787000000, "goodwill_and_intangibles": 3772000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4986000000, "total_assets": 11442000000, "short_term_debt": 0, "accounts_payable": 180000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1325000000, "long_term_debt": 6919000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8222000000, "total_liabilities": 9547000000, "total_debt": 6919000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 352000000, "total_equity": 1752000000, "shares_outstanding": 100000000, "operating_cash_flow": 105000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 185000000, "free_cash_flow": 162000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128000000", "ebitda": "198000000", "netIncome": "20000000", "grossProfit": "347000000", "depreciation": "None", "totalRevenue": "1284000000", "costOfRevenue": "937000000", "interestIncome": "73000000", "incomeBeforeTax": "49000000", "interestExpense": "79000000", "operatingIncome": "178000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "169000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "26000000" }, "balance": { "goodwill": "1985000000", "inventory": "2244000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11442000000", "longTermDebt": "6919000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1787000000", "reportedCurrency": "USD", "retainedEarnings": "352000000", "totalLiabilities": "9547000000", "otherCurrentAssets": "534000000", "totalCurrentAssets": "6456000000", "currentLongTermDebt": "None", "longTermInvestments": "73000000", "shortTermInvestments": "None", "currentNetReceivables": "3321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4986000000", "currentAccountsPayable": "180000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "876000000", "shortLongTermDebtTotal": "7019000000", "totalShareholderEquity": "1752000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "652000000", "totalCurrentLiabilities": "1325000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "8222000000", "cashAndShortTermInvestments": "328000000", "commonStockSharesOutstanding": "100000000", "intangibleAssetsExcludingGoodwill": "1787000000", "cashAndCashEquivalentsAtCarryingValue": "328000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "105000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "185000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1306000000, "cost_of_revenue": -685000000, "gross_profit": 1991000000, "ebit": 177000000, "ebitda": 245000000, "pretax_income": 93000000, "tax_provision": 61000000, "net_income": 154000000, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297000000, "total_current_assets": 6193000000, "total_assets": 11154000000, "short_term_debt": 0, "long_term_debt": 6603000000, "total_debt": 6603000000, "total_liabilities": 9167000000, "total_equity": 1845000000, "shares_outstanding": 102000000, "goodwill_and_intangibles": 3754000000 }, "cash_flow": { "operating_cash_flow": 91000000, "capital_expenditure": 32000000, "free_cash_flow": 123000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274077, "ticker_id": 1923, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177000000", "ebitda": "245000000", "netIncome": "154000000", "grossProfit": "1991000000", "depreciation": "None", "totalRevenue": "1306000000", "costOfRevenue": "-685000000", "interestIncome": "80000000", "incomeBeforeTax": "93000000", "interestExpense": "84000000", "operatingIncome": "200000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "1791000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-685000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "32000000" }, "balance": { "goodwill": "1960000000", "inventory": "2243000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11154000000", "longTermDebt": "6603000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1794000000", "reportedCurrency": "USD", "retainedEarnings": "414000000", "totalLiabilities": "9167000000", "otherCurrentAssets": "244000000", "totalCurrentAssets": "6193000000", "currentLongTermDebt": "None", "longTermInvestments": "73000000", "shortTermInvestments": "None", "currentNetReceivables": "3409000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5635000000", "currentAccountsPayable": "1057000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "738000000", "shortLongTermDebtTotal": "6706000000", "totalShareholderEquity": "1845000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "-1057000000", "totalCurrentLiabilities": "1270000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8954000000", "cashAndShortTermInvestments": "297000000", "commonStockSharesOutstanding": "102000000", "intangibleAssetsExcludingGoodwill": "1794000000", "cashAndCashEquivalentsAtCarryingValue": "297000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "91000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1306000000, "cost_of_revenue": -685000000, "gross_profit": 1991000000, "research_and_development": null, "selling_general_admin": 44000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177000000, "depreciation_amortisation": 68000000, "ebitda": 245000000, "interest_expense": 84000000, "interest_income": null, "other_non_operating": null, "pretax_income": 93000000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": 154000000, "net_income_continuing_ops": 32000000, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297000000, "short_term_investments": null, "net_receivables": 3409000000, "inventory": 2243000000, "other_current_assets": null, "total_current_assets": 6193000000, "net_ppe": null, "goodwill": 1960000000, "intangible_assets": 1794000000, "goodwill_and_intangibles": 3754000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5635000000, "total_assets": 11154000000, "short_term_debt": 0, "accounts_payable": 1057000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1270000000, "long_term_debt": 6603000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8954000000, "total_liabilities": 9167000000, "total_debt": 6603000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 414000000, "total_equity": 1845000000, "shares_outstanding": 102000000, "operating_cash_flow": 91000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130000000, "free_cash_flow": 123000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177000000", "ebitda": "245000000", "netIncome": "154000000", "grossProfit": "1991000000", "depreciation": "None", "totalRevenue": "1306000000", "costOfRevenue": "-685000000", "interestIncome": "80000000", "incomeBeforeTax": "93000000", "interestExpense": "84000000", "operatingIncome": "200000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "1791000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-685000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "32000000" }, "balance": { "goodwill": "1960000000", "inventory": "2243000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11154000000", "longTermDebt": "6603000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1794000000", "reportedCurrency": "USD", "retainedEarnings": "414000000", "totalLiabilities": "9167000000", "otherCurrentAssets": "244000000", "totalCurrentAssets": "6193000000", "currentLongTermDebt": "None", "longTermInvestments": "73000000", "shortTermInvestments": "None", "currentNetReceivables": "3409000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5635000000", "currentAccountsPayable": "1057000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "738000000", "shortLongTermDebtTotal": "6706000000", "totalShareholderEquity": "1845000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "-1057000000", "totalCurrentLiabilities": "1270000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8954000000", "cashAndShortTermInvestments": "297000000", "commonStockSharesOutstanding": "102000000", "intangibleAssetsExcludingGoodwill": "1794000000", "cashAndCashEquivalentsAtCarryingValue": "297000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "91000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1235000000, "cost_of_revenue": 995000000, "gross_profit": 240000000, "ebit": 94000000, "ebitda": 162000000, "pretax_income": 7000000, "tax_provision": 3000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328000000, "total_current_assets": 6030000000, "total_assets": 11467000000, "short_term_debt": 243000000, "long_term_debt": 6610000000, "total_debt": 6853000000, "total_liabilities": 9387000000, "total_equity": 1918000000, "shares_outstanding": 104300000, "goodwill_and_intangibles": 3820000000 }, "cash_flow": { "operating_cash_flow": 113000000, "capital_expenditure": 18000000, "free_cash_flow": 131000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274078, "ticker_id": 1923, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94000000", "ebitda": "162000000", "netIncome": "2000000", "grossProfit": "240000000", "depreciation": "None", "totalRevenue": "1235000000", "costOfRevenue": "995000000", "interestIncome": "None", "incomeBeforeTax": "7000000", "interestExpense": "87000000", "operatingIncome": "142000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "1933000000", "inventory": "1929000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11467000000", "longTermDebt": "6610000000", "shortTermDebt": "243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1887000000", "reportedCurrency": "USD", "retainedEarnings": "456000000", "totalLiabilities": "9387000000", "otherCurrentAssets": "273000000", "totalCurrentAssets": "6030000000", "currentLongTermDebt": "None", "longTermInvestments": "78000000", "shortTermInvestments": "46000000", "currentNetReceivables": "3500000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5437000000", "currentAccountsPayable": "1159000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6711000000", "totalShareholderEquity": "1918000000", "capitalLeaseObligations": "101000000", "otherCurrentLiabilities": "-340000000", "totalCurrentLiabilities": "1480000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7907000000", "cashAndShortTermInvestments": "328000000", "commonStockSharesOutstanding": "104300000", "intangibleAssetsExcludingGoodwill": "1887000000", "cashAndCashEquivalentsAtCarryingValue": "328000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "113000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1235000000, "cost_of_revenue": 995000000, "gross_profit": 240000000, "research_and_development": null, "selling_general_admin": 58000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94000000, "depreciation_amortisation": 68000000, "ebitda": 162000000, "interest_expense": 87000000, "interest_income": null, "other_non_operating": null, "pretax_income": 7000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 2000000, "net_income_continuing_ops": 4000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 328000000, "short_term_investments": 46000000, "net_receivables": 3500000000, "inventory": 1929000000, "other_current_assets": null, "total_current_assets": 6030000000, "net_ppe": null, "goodwill": 1933000000, "intangible_assets": 1887000000, "goodwill_and_intangibles": 3820000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5437000000, "total_assets": 11467000000, "short_term_debt": 243000000, "accounts_payable": 1159000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1480000000, "long_term_debt": 6610000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7907000000, "total_liabilities": 9387000000, "total_debt": 6853000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 456000000, "total_equity": 1918000000, "shares_outstanding": 104300000, "operating_cash_flow": 113000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171000000, "free_cash_flow": 131000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94000000", "ebitda": "162000000", "netIncome": "2000000", "grossProfit": "240000000", "depreciation": "None", "totalRevenue": "1235000000", "costOfRevenue": "995000000", "interestIncome": "None", "incomeBeforeTax": "7000000", "interestExpense": "87000000", "operatingIncome": "142000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "1933000000", "inventory": "1929000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11467000000", "longTermDebt": "6610000000", "shortTermDebt": "243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1887000000", "reportedCurrency": "USD", "retainedEarnings": "456000000", "totalLiabilities": "9387000000", "otherCurrentAssets": "273000000", "totalCurrentAssets": "6030000000", "currentLongTermDebt": "None", "longTermInvestments": "78000000", "shortTermInvestments": "46000000", "currentNetReceivables": "3500000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5437000000", "currentAccountsPayable": "1159000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6711000000", "totalShareholderEquity": "1918000000", "capitalLeaseObligations": "101000000", "otherCurrentLiabilities": "-340000000", "totalCurrentLiabilities": "1480000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7907000000", "cashAndShortTermInvestments": "328000000", "commonStockSharesOutstanding": "104300000", "intangibleAssetsExcludingGoodwill": "1887000000", "cashAndCashEquivalentsAtCarryingValue": "328000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "113000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1156000000, "cost_of_revenue": 899000000, "gross_profit": 257000000, "ebit": 66000000, "ebitda": 128000000, "pretax_income": -13000000, "tax_provision": -11000000, "net_income": -4000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 678000000, "total_current_assets": 6028000000, "total_assets": 11664000000, "short_term_debt": 382000000, "long_term_debt": 6678000000, "total_debt": 7060000000, "total_liabilities": 9500000000, "total_equity": 2004000000, "shares_outstanding": 105100000, "goodwill_and_intangibles": 3870000000 }, "cash_flow": { "operating_cash_flow": 0, "capital_expenditure": 19000000, "free_cash_flow": 19000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274079, "ticker_id": 1923, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66000000", "ebitda": "128000000", "netIncome": "-4000000", "grossProfit": "257000000", "depreciation": "None", "totalRevenue": "1156000000", "costOfRevenue": "899000000", "interestIncome": "None", "incomeBeforeTax": "-13000000", "interestExpense": "79000000", "operatingIncome": "177000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "80000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "45000000", "netIncomeFromContinuingOperations": "-2000000" }, "balance": { "goodwill": "1943000000", "inventory": "1805000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11664000000", "longTermDebt": "6678000000", "shortTermDebt": "382000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1927000000", "reportedCurrency": "USD", "retainedEarnings": "521000000", "totalLiabilities": "9500000000", "otherCurrentAssets": "3567000000", "totalCurrentAssets": "6028000000", "currentLongTermDebt": "None", "longTermInvestments": "78000000", "shortTermInvestments": "48000000", "currentNetReceivables": "3545000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5636000000", "currentAccountsPayable": "1176000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6781000000", "totalShareholderEquity": "2004000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "1357000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8143000000", "cashAndShortTermInvestments": "678000000", "commonStockSharesOutstanding": "105100000", "intangibleAssetsExcludingGoodwill": "1927000000", "cashAndCashEquivalentsAtCarryingValue": "678000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "0", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272000000", "cashflowFromInvestment": "-1473000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1156000000, "cost_of_revenue": 899000000, "gross_profit": 257000000, "research_and_development": null, "selling_general_admin": 45000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66000000, "depreciation_amortisation": 62000000, "ebitda": 128000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": -13000000, "tax_provision": -11000000, "effective_tax_rate": null, "net_income": -4000000, "net_income_continuing_ops": -2000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 678000000, "short_term_investments": 48000000, "net_receivables": 3545000000, "inventory": 1805000000, "other_current_assets": null, "total_current_assets": 6028000000, "net_ppe": null, "goodwill": 1943000000, "intangible_assets": 1927000000, "goodwill_and_intangibles": 3870000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5636000000, "total_assets": 11664000000, "short_term_debt": 382000000, "accounts_payable": 1176000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1357000000, "long_term_debt": 6678000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8143000000, "total_liabilities": 9500000000, "total_debt": 7060000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 521000000, "total_equity": 2004000000, "shares_outstanding": 105100000, "operating_cash_flow": 0, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1473000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1272000000, "free_cash_flow": 19000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66000000", "ebitda": "128000000", "netIncome": "-4000000", "grossProfit": "257000000", "depreciation": "None", "totalRevenue": "1156000000", "costOfRevenue": "899000000", "interestIncome": "None", "incomeBeforeTax": "-13000000", "interestExpense": "79000000", "operatingIncome": "177000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "80000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "45000000", "netIncomeFromContinuingOperations": "-2000000" }, "balance": { "goodwill": "1943000000", "inventory": "1805000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11664000000", "longTermDebt": "6678000000", "shortTermDebt": "382000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1927000000", "reportedCurrency": "USD", "retainedEarnings": "521000000", "totalLiabilities": "9500000000", "otherCurrentAssets": "3567000000", "totalCurrentAssets": "6028000000", "currentLongTermDebt": "None", "longTermInvestments": "78000000", "shortTermInvestments": "48000000", "currentNetReceivables": "3545000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5636000000", "currentAccountsPayable": "1176000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6781000000", "totalShareholderEquity": "2004000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "181000000", "totalCurrentLiabilities": "1357000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8143000000", "cashAndShortTermInvestments": "678000000", "commonStockSharesOutstanding": "105100000", "intangibleAssetsExcludingGoodwill": "1927000000", "cashAndCashEquivalentsAtCarryingValue": "678000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "0", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1272000000", "cashflowFromInvestment": "-1473000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1019000000, "cost_of_revenue": 433000000, "gross_profit": 586000000, "ebit": 153000000, "ebitda": 210000000, "pretax_income": 108000000, "tax_provision": 40000000, "net_income": 68000000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 885000000, "total_current_assets": 5015000000, "total_assets": 8685000000, "short_term_debt": 20000000, "long_term_debt": 4515000000, "total_debt": 4535000000, "total_liabilities": 6570000000, "total_equity": 2115000000, "shares_outstanding": 110000000, "goodwill_and_intangibles": 2576000000 }, "cash_flow": { "operating_cash_flow": 264000000, "capital_expenditure": 13000000, "free_cash_flow": 277000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274080, "ticker_id": 1923, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153000000", "ebitda": "210000000", "netIncome": "68000000", "grossProfit": "586000000", "depreciation": "None", "totalRevenue": "1019000000", "costOfRevenue": "433000000", "interestIncome": "None", "incomeBeforeTax": "108000000", "interestExpense": "45000000", "operatingIncome": "175000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-45000000", "nonInterestIncome": "None", "operatingExpenses": "411000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "68000000" }, "balance": { "goodwill": "1418000000", "inventory": "1400000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8685000000", "longTermDebt": "4515000000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1158000000", "reportedCurrency": "USD", "retainedEarnings": "593000000", "totalLiabilities": "6570000000", "otherCurrentAssets": "110000000", "totalCurrentAssets": "5015000000", "currentLongTermDebt": "None", "longTermInvestments": "71000000", "shortTermInvestments": "42000000", "currentNetReceivables": "2620000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3670000000", "currentAccountsPayable": "144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4593000000", "totalShareholderEquity": "2115000000", "capitalLeaseObligations": "78000000", "otherCurrentLiabilities": "423000000", "totalCurrentLiabilities": "1142000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "5457000000", "cashAndShortTermInvestments": "885000000", "commonStockSharesOutstanding": "110000000", "intangibleAssetsExcludingGoodwill": "1158000000", "cashAndCashEquivalentsAtCarryingValue": "885000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-56000000", "operatingCashflow": "264000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "453000000", "cashflowFromInvestment": "-111000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1019000000, "cost_of_revenue": 433000000, "gross_profit": 586000000, "research_and_development": null, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153000000, "depreciation_amortisation": 57000000, "ebitda": 210000000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": 108000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 68000000, "net_income_continuing_ops": 68000000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 885000000, "short_term_investments": 42000000, "net_receivables": 2620000000, "inventory": 1400000000, "other_current_assets": null, "total_current_assets": 5015000000, "net_ppe": null, "goodwill": 1418000000, "intangible_assets": 1158000000, "goodwill_and_intangibles": 2576000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3670000000, "total_assets": 8685000000, "short_term_debt": 20000000, "accounts_payable": 144000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1142000000, "long_term_debt": 4515000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5457000000, "total_liabilities": 6570000000, "total_debt": 4535000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 593000000, "total_equity": 2115000000, "shares_outstanding": 110000000, "operating_cash_flow": 264000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 453000000, "free_cash_flow": 277000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153000000", "ebitda": "210000000", "netIncome": "68000000", "grossProfit": "586000000", "depreciation": "None", "totalRevenue": "1019000000", "costOfRevenue": "433000000", "interestIncome": "None", "incomeBeforeTax": "108000000", "interestExpense": "45000000", "operatingIncome": "175000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-45000000", "nonInterestIncome": "None", "operatingExpenses": "411000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "68000000" }, "balance": { "goodwill": "1418000000", "inventory": "1400000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8685000000", "longTermDebt": "4515000000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1158000000", "reportedCurrency": "USD", "retainedEarnings": "593000000", "totalLiabilities": "6570000000", "otherCurrentAssets": "110000000", "totalCurrentAssets": "5015000000", "currentLongTermDebt": "None", "longTermInvestments": "71000000", "shortTermInvestments": "42000000", "currentNetReceivables": "2620000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3670000000", "currentAccountsPayable": "144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4593000000", "totalShareholderEquity": "2115000000", "capitalLeaseObligations": "78000000", "otherCurrentLiabilities": "423000000", "totalCurrentLiabilities": "1142000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "5457000000", "cashAndShortTermInvestments": "885000000", "commonStockSharesOutstanding": "110000000", "intangibleAssetsExcludingGoodwill": "1158000000", "cashAndCashEquivalentsAtCarryingValue": "885000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-56000000", "operatingCashflow": "264000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "453000000", "cashflowFromInvestment": "-111000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1018000000, "cost_of_revenue": 154000000, "gross_profit": 864000000, "ebit": 192000000, "ebitda": 245000000, "pretax_income": 136000000, "tax_provision": 44000000, "net_income": 92000000, "net_income_to_common": 92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227000000, "total_current_assets": 4105000000, "total_assets": 8009000000, "short_term_debt": 942000000, "long_term_debt": 3768000000, "total_debt": 4710000000, "total_liabilities": 5861000000, "total_equity": 2148000000, "shares_outstanding": 110900000, "goodwill_and_intangibles": 2602000000 }, "cash_flow": { "operating_cash_flow": 92000000, "capital_expenditure": 22000000, "free_cash_flow": 114000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274082, "ticker_id": 1923, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192000000", "ebitda": "245000000", "netIncome": "92000000", "grossProfit": "864000000", "depreciation": "None", "totalRevenue": "1018000000", "costOfRevenue": "154000000", "interestIncome": "43000000", "incomeBeforeTax": "136000000", "interestExpense": "45000000", "operatingIncome": "180000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-45000000", "nonInterestIncome": "None", "operatingExpenses": "684000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "1416000000", "inventory": "1308000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8009000000", "longTermDebt": "3768000000", "shortTermDebt": "942000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1186000000", "reportedCurrency": "USD", "retainedEarnings": "588000000", "totalLiabilities": "5861000000", "otherCurrentAssets": "308000000", "totalCurrentAssets": "4105000000", "currentLongTermDebt": "None", "longTermInvestments": "74000000", "shortTermInvestments": "61000000", "currentNetReceivables": "2262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3904000000", "currentAccountsPayable": "942000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "851000000", "shortLongTermDebtTotal": "4710000000", "totalShareholderEquity": "2148000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "942000000", "totalCurrentLiabilities": "1356000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4505000000", "cashAndShortTermInvestments": "227000000", "commonStockSharesOutstanding": "110900000", "intangibleAssetsExcludingGoodwill": "1186000000", "cashAndCashEquivalentsAtCarryingValue": "227000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "30000000", "operatingCashflow": "92000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000000", "cashflowFromInvestment": "-22000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1018000000, "cost_of_revenue": 154000000, "gross_profit": 864000000, "research_and_development": null, "selling_general_admin": 40000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192000000, "depreciation_amortisation": 53000000, "ebitda": 245000000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": 136000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 92000000, "net_income_continuing_ops": 92000000, "net_income_to_common": 92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227000000, "short_term_investments": 61000000, "net_receivables": 2262000000, "inventory": 1308000000, "other_current_assets": null, "total_current_assets": 4105000000, "net_ppe": null, "goodwill": 1416000000, "intangible_assets": 1186000000, "goodwill_and_intangibles": 2602000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3904000000, "total_assets": 8009000000, "short_term_debt": 942000000, "accounts_payable": 942000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1356000000, "long_term_debt": 3768000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4505000000, "total_liabilities": 5861000000, "total_debt": 4710000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 588000000, "total_equity": 2148000000, "shares_outstanding": 110900000, "operating_cash_flow": 92000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118000000, "free_cash_flow": 114000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192000000", "ebitda": "245000000", "netIncome": "92000000", "grossProfit": "864000000", "depreciation": "None", "totalRevenue": "1018000000", "costOfRevenue": "154000000", "interestIncome": "43000000", "incomeBeforeTax": "136000000", "interestExpense": "45000000", "operatingIncome": "180000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-45000000", "nonInterestIncome": "None", "operatingExpenses": "684000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "1416000000", "inventory": "1308000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8009000000", "longTermDebt": "3768000000", "shortTermDebt": "942000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1186000000", "reportedCurrency": "USD", "retainedEarnings": "588000000", "totalLiabilities": "5861000000", "otherCurrentAssets": "308000000", "totalCurrentAssets": "4105000000", "currentLongTermDebt": "None", "longTermInvestments": "74000000", "shortTermInvestments": "61000000", "currentNetReceivables": "2262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3904000000", "currentAccountsPayable": "942000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "851000000", "shortLongTermDebtTotal": "4710000000", "totalShareholderEquity": "2148000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "942000000", "totalCurrentLiabilities": "1356000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4505000000", "cashAndShortTermInvestments": "227000000", "commonStockSharesOutstanding": "110900000", "intangibleAssetsExcludingGoodwill": "1186000000", "cashAndCashEquivalentsAtCarryingValue": "227000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "30000000", "operatingCashflow": "92000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000000", "cashflowFromInvestment": "-22000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53000000", "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": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "income_statement": { "revenue": 1007000000, "cost_of_revenue": 755000000, "gross_profit": 252000000, "ebit": 159000000, "ebitda": 211000000, "pretax_income": 115000000, "tax_provision": 35000000, "net_income": 80000000, "net_income_to_common": 80000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252000000, "total_current_assets": 4131000000, "total_assets": 8151000000, "short_term_debt": 1043000000, "long_term_debt": 2942000000, "total_debt": 3985000000, "total_liabilities": 6046000000, "total_equity": 2105000000, "shares_outstanding": 112000000, "goodwill_and_intangibles": 2629000000 }, "cash_flow": { "operating_cash_flow": 194000000, "capital_expenditure": 14000000, "free_cash_flow": 208000000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274083, "ticker_id": 1923, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:08.417302+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159000000", "ebitda": "211000000", "netIncome": "80000000", "grossProfit": "252000000", "depreciation": "None", "totalRevenue": "1007000000", "costOfRevenue": "755000000", "interestIncome": "42000000", "incomeBeforeTax": "115000000", "interestExpense": "44000000", "operatingIncome": "170000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "82000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "755000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52000000", "sellingGeneralAndAdministrative": "48000000", "netIncomeFromContinuingOperations": "80000000" }, "balance": { "goodwill": "1416000000", "inventory": "1280000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8151000000", "longTermDebt": "2942000000", "shortTermDebt": "1043000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1213000000", "reportedCurrency": "USD", "retainedEarnings": "539000000", "totalLiabilities": "6046000000", "otherCurrentAssets": "336000000", "totalCurrentAssets": "4131000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "57000000", "currentNetReceivables": "2263000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4020000000", "currentAccountsPayable": "1043000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "807000000", "shortLongTermDebtTotal": "3985000000", "totalShareholderEquity": "2105000000", "capitalLeaseObligations": "83000000", "otherCurrentLiabilities": "1043000000", "totalCurrentLiabilities": "1481000000", "otherNonCurrentLiabilities": "1150000000", "totalNonCurrentLiabilities": "4565000000", "cashAndShortTermInvestments": "252000000", "commonStockSharesOutstanding": "112000000", "intangibleAssetsExcludingGoodwill": "1213000000", "cashAndCashEquivalentsAtCarryingValue": "252000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80000000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "34000000", "operatingCashflow": "194000000", "capitalExpenditures": "14000000", "changeInReceivables": "-54000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335000000", "cashflowFromInvestment": "-14000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-155000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1007000000, "cost_of_revenue": 755000000, "gross_profit": 252000000, "research_and_development": null, "selling_general_admin": 48000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159000000, "depreciation_amortisation": 52000000, "ebitda": 211000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": 115000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 80000000, "net_income_continuing_ops": 80000000, "net_income_to_common": 80000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252000000, "short_term_investments": 57000000, "net_receivables": 2263000000, "inventory": 1280000000, "other_current_assets": null, "total_current_assets": 4131000000, "net_ppe": null, "goodwill": 1416000000, "intangible_assets": 1213000000, "goodwill_and_intangibles": 2629000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4020000000, "total_assets": 8151000000, "short_term_debt": 1043000000, "accounts_payable": 1043000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1481000000, "long_term_debt": 2942000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4565000000, "total_liabilities": 6046000000, "total_debt": 3985000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539000000, "total_equity": 2105000000, "shares_outstanding": 112000000, "operating_cash_flow": 194000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14000000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -335000000, "free_cash_flow": 208000000, "net_change_in_cash": -155000000 }, "raw_data": { "income": { "ebit": "159000000", "ebitda": "211000000", "netIncome": "80000000", "grossProfit": "252000000", "depreciation": "None", "totalRevenue": "1007000000", "costOfRevenue": "755000000", "interestIncome": "42000000", "incomeBeforeTax": "115000000", "interestExpense": "44000000", "operatingIncome": "170000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "82000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "755000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52000000", "sellingGeneralAndAdministrative": "48000000", "netIncomeFromContinuingOperations": "80000000" }, "balance": { "goodwill": "1416000000", "inventory": "1280000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8151000000", "longTermDebt": "2942000000", "shortTermDebt": "1043000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1213000000", "reportedCurrency": "USD", "retainedEarnings": "539000000", "totalLiabilities": "6046000000", "otherCurrentAssets": "336000000", "totalCurrentAssets": "4131000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "57000000", "currentNetReceivables": "2263000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4020000000", "currentAccountsPayable": "1043000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "807000000", "shortLongTermDebtTotal": "3985000000", "totalShareholderEquity": "2105000000", "capitalLeaseObligations": "83000000", "otherCurrentLiabilities": "1043000000", "totalCurrentLiabilities": "1481000000", "otherNonCurrentLiabilities": "1150000000", "totalNonCurrentLiabilities": "4565000000", "cashAndShortTermInvestments": "252000000", "commonStockSharesOutstanding": "112000000", "intangibleAssetsExcludingGoodwill": "1213000000", "cashAndCashEquivalentsAtCarryingValue": "252000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80000000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "34000000", "operatingCashflow": "194000000", "capitalExpenditures": "14000000", "changeInReceivables": "-54000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335000000", "cashflowFromInvestment": "-14000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-155000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" ] } } }