{ "ticker": { "uuid": "d3541750-bd19-47d0-bbb5-973bbd8267f7", "symbol": "MKSI", "name": "MKS Instruments Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Scientific & Technical Instruments", "page_url": "https://sharemaestro.com/factors/ticker/d3541750-bd19-47d0-bbb5-973bbd8267f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/d3541750-bd19-47d0-bbb5-973bbd8267f7/" }, "ticker_metadata": { "id": 7147, "uuid": "d3541750-bd19-47d0-bbb5-973bbd8267f7", "symbol": "MKSI", "name": "MKS Instruments Inc", "asset_type": "equity", "market_cap": 22155149000, "stock_exchange_id": 2, "industry": "Scientific & Technical Instruments", "sector": "Technology", "description": "MKS Instruments, Inc. provides instruments, systems, subsystems, and process control solutions that measure, monitor, deliver, analyze, power, and control critical parameters of manufacturing processes globally. The company is headquartered in Andover, Massachusetts.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d3541750-bd19-47d0-bbb5-973bbd8267f7", "symbol": "MKSI", "name": "MKS Instruments Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Scientific & Technical Instruments", "page_url": "https://sharemaestro.com/factors/ticker/d3541750-bd19-47d0-bbb5-973bbd8267f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/d3541750-bd19-47d0-bbb5-973bbd8267f7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.04, "quality": 0.71, "momentum": 0.97, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 301.65, "market_cap": 21447315000, "pe_ratio": 65.5881, "earnings_yield": 0.0152, "ebitda_to_ev": 0.0371, "shareholder_yield": 0.0028, "roe": 0.1163, "piotroski_f_score": 6, "momentum_12_1": 2.5469, "volatility_252d": 0.4682 }, "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": "2026-06-07T06:48:59.519660+00:00", "batch_id": "" }, "size": { "price_close": 301.65, "market_cap": 21447315000, "market_cap_usd": 21447315000, "enterprise_value": 24926315000, "shares_outstanding": 71100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 65.5881, "pb_ratio": 7.6298, "ptbv_ratio": null, "ps_ratio": 5.267, "pcf_ratio": 38.5051, "pfcf_ratio": 30.0804, "ev_ebitda": 26.9765, "ev_ebit": 42.9764, "ev_sales": 6.1214, "ev_fcf": 34.9598, "earnings_yield": 0.0152, "fcf_yield": 0.0286, "price_to_sales": 5.267, "price_to_book": 7.6298, "price_to_cashflow": 38.5051, "ebitda_to_ev": 0.0371, "sales_yield": 0.1634 }, "yield": { "dividend_yield": 0.0028, "buyback_yield": 0, "shareholder_yield": 0.0028, "debt_paydown_yield": null, "total_yield": 0.0028 }, "quality": { "gross_margin": 0.4361, "operating_margin": 0.1424, "net_margin": 0.0803, "ebitda_margin": 0.2269, "fcf_margin": 0.1751, "roe": 0.1163, "roa": 0.0375, "roic": 0.0869, "roc_greenblatt": null, "asset_turnover": 0.4665, "cash_conversion": 2.1804, "accruals_ratio": -0.0264, "sbc_to_revenue": 0.0125, "piotroski_f_score": 6, "altman_z_score": 3.0204, "earnings_stability_5y": 0.3727, "revenue_stability_5y": 0.2428, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2035, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1049, "net_debt_to_ebitda": 3.7652, "debt_to_assets": 0.4638, "interest_coverage": 2.8431, "current_ratio": 1.1109, "quick_ratio": 0.6966, "net_debt": 3479000000, "local_beta": 0.0003, "volatility_252d": 0.4682, "volatility_60d": 1.0977, "max_drawdown_12m": -0.1938, "risk_adjusted_momentum": 5.4402 }, "growth": { "revenue_growth_1y": 0.1147, "revenue_growth_3y_cagr": 0.0349, "revenue_growth_5y_cagr": 0.1103, "eps_growth_1y": 0.4342, "eps_growth_3y_cagr": -0.0396, "eps_growth_5y_cagr": -0.0336, "fcf_growth_1y": 0.0378, "book_value_growth_1y": 0.1692, "revenue_growth": 0.1147, "earnings_growth": 0.4342 }, "momentum": { "price_return_1m": -0.0362, "price_return_3m": 0.4364, "price_return_6m": 0.8531, "price_return_9m": 1.894, "price_return_12m": 2.4185, "price_return_12m_ex1m": 2.5469, "momentum_6m": 0.8531, "momentum_12m": 2.4185, "momentum_12_1": 2.5469, "distance_from_52w_high": -0.069, "distance_from_52w_low": 2.3906, "relative_strength": 2.2606 }, "raw_ttm": { "revenue_ttm": 4072000000, "gross_profit_ttm": 1776000000, "ebit_ttm": 580000000, "ebitda_ttm": 924000000, "net_income_ttm": 327000000, "eps_diluted_ttm": 4.5992, "operating_cash_flow_ttm": 557000000, "capital_expenditure_ttm": 156000000, "fcf_ttm": 713000000, "dividends_paid_ttm": 61000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 204000000, "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_current_liabilities": 2291000000, "net_ppe": null, "total_assets": 8728000000, "total_debt": 4048000000, "total_equity": 2811000000, "net_working_capital": 1083000000, "book_value_per_share": 39.5359, "retained_earnings": 778000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1819000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 89, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 79, "rank_pcf": 91, "rank_ev_ebitda": 84, "rank_ev_ebit": 90, "rank_earnings_yield": 89, "rank_fcf_yield": 77, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 38, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 52, "rank_fcf_margin": 53, "rank_piotroski": 29, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4 }, "composites": { "value_composite": 96, "quality_composite": 29, "momentum_composite": 3, "growth_composite": 31, "yield_composite": 70, "svqf_composite": 95, "vc1_composite": 97, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.1685, "os_score": 0.4, "value_percentile": 0.04, "quality_percentile": 0.71, "momentum_percentile": 0.97, "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": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1857, "ticker_id": 7147, "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": "2026-06-07T06:48:59.519660+00:00", "batch_id": "", "os_score_delta": null, "price_close": 301.65, "market_cap": 21447315000, "market_cap_usd": 21447315000, "enterprise_value": 24926315000, "shares_outstanding": 71100000, "fx_rate_to_usd": null, "pe_ratio": 65.58811927, "pb_ratio": 7.62978122, "ptbv_ratio": null, "ps_ratio": 5.26702235, "pcf_ratio": 38.50505386, "pfcf_ratio": 30.08038569, "ev_ebitda": 26.97653139, "ev_ebit": 42.97640517, "ev_sales": 6.12139366, "ev_fcf": 34.95976858, "earnings_yield": 0.01524666, "fcf_yield": 0.02860431, "dividend_yield": 0.00284418, "buyback_yield": 0, "shareholder_yield": 0.00284418, "debt_paydown_yield": null, "total_yield": 0.00284418, "gross_margin": 0.43614931, "operating_margin": 0.14243615, "net_margin": 0.08030452, "ebitda_margin": 0.22691552, "fcf_margin": 0.17509823, "roe": 0.11632871, "roa": 0.03746563, "roic": 0.08689517, "roc_greenblatt": null, "asset_turnover": 0.46654445, "cash_conversion": 2.18042813, "accruals_ratio": -0.02635197, "sbc_to_revenue": 0.01252456, "debt_to_equity": 2.10494486, "net_debt_to_ebitda": 3.76515152, "debt_to_assets": 0.46379468, "interest_coverage": 2.84313725, "current_ratio": 1.11086862, "quick_ratio": 0.69663902, "net_debt": 3479000000, "revenue_growth_1y": 0.11470025, "revenue_growth_3y_cagr": 0.03485766, "revenue_growth_5y_cagr": 0.11027209, "eps_growth_1y": 0.43421053, "eps_growth_3y_cagr": -0.03958428, "eps_growth_5y_cagr": -0.03361363, "fcf_growth_1y": 0.03784571, "book_value_growth_1y": 0.16924365, "piotroski_f_score": 6, "altman_z_score": 3.020371, "earnings_stability_5y": 0.372705, "revenue_stability_5y": 0.242789, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03618962, "price_return_3m": 0.43642857, "price_return_6m": 0.85311919, "price_return_9m": 1.89396379, "price_return_12m": 2.41850606, "price_return_12m_ex1m": 2.54686577, "distance_from_52w_high": -0.06903406, "distance_from_52w_low": 2.39058303, "relative_strength": 2.26056501, "local_beta": 0.0003, "volatility_252d": 0.468156, "volatility_60d": 1.097676, "max_drawdown_12m": -0.19380628, "revenue_ttm": 4072000000, "gross_profit_ttm": 1776000000, "ebit_ttm": 580000000, "ebitda_ttm": 924000000, "net_income_ttm": 327000000, "eps_diluted_ttm": 4.59915612, "operating_cash_flow_ttm": 557000000, "capital_expenditure_ttm": 156000000, "fcf_ttm": 713000000, "dividends_paid_ttm": 61000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 204000000, "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_current_liabilities": 2291000000, "net_ppe": null, "total_assets": 8728000000, "total_debt": 4048000000, "total_equity": 2811000000, "net_working_capital": 1083000000, "book_value_per_share": 39.53586498, "retained_earnings": 778000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1819000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 89, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 79, "rank_pcf": 91, "rank_ev_ebitda": 84, "rank_ev_ebit": 90, "rank_earnings_yield": 89, "rank_fcf_yield": 77, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 38, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 52, "rank_fcf_margin": 53, "rank_piotroski": 29, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 96, "quality_composite": 29, "momentum_composite": 3, "growth_composite": 31, "yield_composite": 70, "svqf_composite": 95, "vc1_composite": 97, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 301.65, "os": 0.4, "value": 0.04, "quality": 0.71, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 65.5881, "earnings_yield": 0.0152, "shareholder_yield": 0.0028, "roe": 0.1163, "momentum_12_1": 2.5469, "complete_fields": { "id": 1857, "ticker_id": 7147, "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": "2026-06-07T06:48:59.519660+00:00", "batch_id": "", "os_score_delta": null, "price_close": 301.65, "market_cap": 21447315000, "market_cap_usd": 21447315000, "enterprise_value": 24926315000, "shares_outstanding": 71100000, "fx_rate_to_usd": null, "pe_ratio": 65.58811927, "pb_ratio": 7.62978122, "ptbv_ratio": null, "ps_ratio": 5.26702235, "pcf_ratio": 38.50505386, "pfcf_ratio": 30.08038569, "ev_ebitda": 26.97653139, "ev_ebit": 42.97640517, "ev_sales": 6.12139366, "ev_fcf": 34.95976858, "earnings_yield": 0.01524666, "fcf_yield": 0.02860431, "dividend_yield": 0.00284418, "buyback_yield": 0, "shareholder_yield": 0.00284418, "debt_paydown_yield": null, "total_yield": 0.00284418, "gross_margin": 0.43614931, "operating_margin": 0.14243615, "net_margin": 0.08030452, "ebitda_margin": 0.22691552, "fcf_margin": 0.17509823, "roe": 0.11632871, "roa": 0.03746563, "roic": 0.08689517, "roc_greenblatt": null, "asset_turnover": 0.46654445, "cash_conversion": 2.18042813, "accruals_ratio": -0.02635197, "sbc_to_revenue": 0.01252456, "debt_to_equity": 2.10494486, "net_debt_to_ebitda": 3.76515152, "debt_to_assets": 0.46379468, "interest_coverage": 2.84313725, "current_ratio": 1.11086862, "quick_ratio": 0.69663902, "net_debt": 3479000000, "revenue_growth_1y": 0.11470025, "revenue_growth_3y_cagr": 0.03485766, "revenue_growth_5y_cagr": 0.11027209, "eps_growth_1y": 0.43421053, "eps_growth_3y_cagr": -0.03958428, "eps_growth_5y_cagr": -0.03361363, "fcf_growth_1y": 0.03784571, "book_value_growth_1y": 0.16924365, "piotroski_f_score": 6, "altman_z_score": 3.020371, "earnings_stability_5y": 0.372705, "revenue_stability_5y": 0.242789, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03618962, "price_return_3m": 0.43642857, "price_return_6m": 0.85311919, "price_return_9m": 1.89396379, "price_return_12m": 2.41850606, "price_return_12m_ex1m": 2.54686577, "distance_from_52w_high": -0.06903406, "distance_from_52w_low": 2.39058303, "relative_strength": 2.26056501, "local_beta": 0.0003, "volatility_252d": 0.468156, "volatility_60d": 1.097676, "max_drawdown_12m": -0.19380628, "revenue_ttm": 4072000000, "gross_profit_ttm": 1776000000, "ebit_ttm": 580000000, "ebitda_ttm": 924000000, "net_income_ttm": 327000000, "eps_diluted_ttm": 4.59915612, "operating_cash_flow_ttm": 557000000, "capital_expenditure_ttm": 156000000, "fcf_ttm": 713000000, "dividends_paid_ttm": 61000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 204000000, "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_current_liabilities": 2291000000, "net_ppe": null, "total_assets": 8728000000, "total_debt": 4048000000, "total_equity": 2811000000, "net_working_capital": 1083000000, "book_value_per_share": 39.53586498, "retained_earnings": 778000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1819000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 89, "rank_pb": 86, "rank_ptbv": 50, "rank_ps": 79, "rank_pcf": 91, "rank_ev_ebitda": 84, "rank_ev_ebit": 90, "rank_earnings_yield": 89, "rank_fcf_yield": 77, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 38, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 52, "rank_fcf_margin": 53, "rank_piotroski": 29, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 96, "quality_composite": 29, "momentum_composite": 3, "growth_composite": 31, "yield_composite": 70, "svqf_composite": 95, "vc1_composite": 97, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 3931000000, "cost_of_revenue": 2341000000, "gross_profit": 1590000000, "ebit": 516000000, "ebitda": 860000000, "pretax_income": 304000000, "tax_provision": 9000000, "net_income": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4201000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 645000000, "capital_expenditure": 148000000, "free_cash_flow": 793000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121054, "ticker_id": 7147, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "516000000", "ebitda": "860000000", "netIncome": "295000000", "grossProfit": "1590000000", "depreciation": "None", "totalRevenue": "3931000000", "costOfRevenue": "2341000000", "interestIncome": "31000000", "incomeBeforeTax": "304000000", "interestExpense": "212000000", "operatingIncome": "565000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-200000000", "nonInterestIncome": "None", "operatingExpenses": "1023000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "299000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2341000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344000000", "sellingGeneralAndAdministrative": "724000000", "netIncomeFromContinuingOperations": "295000000" }, "balance": { "goodwill": "2574000000", "inventory": "921000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8796000000", "longTermDebt": "4150000000", "shortTermDebt": "51000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2140000000", "reportedCurrency": "USD", "retainedEarnings": "711000000", "totalLiabilities": "6077000000", "otherCurrentAssets": "263000000", "totalCurrentAssets": "2510000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6286000000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4693000000", "totalShareholderEquity": "2719000000", "capitalLeaseObligations": "246000000", "otherCurrentLiabilities": "469000000", "totalCurrentLiabilities": "927000000", "otherNonCurrentLiabilities": "131000000", "totalNonCurrentLiabilities": "5150000000", "cashAndShortTermInvestments": "675000000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "2140000000", "cashAndCashEquivalentsAtCarryingValue": "675000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "645000000", "capitalExpenditures": "148000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-562000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "55000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3931000000, "cost_of_revenue": 2341000000, "gross_profit": 1590000000, "research_and_development": 299000000, "selling_general_admin": 724000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 516000000, "depreciation_amortisation": 344000000, "ebitda": 860000000, "interest_expense": 212000000, "interest_income": null, "other_non_operating": null, "pretax_income": 304000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 295000000, "net_income_continuing_ops": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 675000000, "short_term_investments": null, "net_receivables": 651000000, "inventory": 921000000, "other_current_assets": null, "total_current_assets": 2510000000, "net_ppe": null, "goodwill": 2574000000, "intangible_assets": 2140000000, "goodwill_and_intangibles": 4714000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6286000000, "total_assets": 8796000000, "short_term_debt": 51000000, "accounts_payable": 407000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 927000000, "long_term_debt": 4150000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5150000000, "total_liabilities": 6077000000, "total_debt": 4201000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 711000000, "total_equity": 2719000000, "shares_outstanding": 67700000, "operating_cash_flow": 645000000, "stock_based_compensation": 55000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -562000000, "free_cash_flow": 793000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "516000000", "ebitda": "860000000", "netIncome": "295000000", "grossProfit": "1590000000", "depreciation": "None", "totalRevenue": "3931000000", "costOfRevenue": "2341000000", "interestIncome": "31000000", "incomeBeforeTax": "304000000", "interestExpense": "212000000", "operatingIncome": "565000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-200000000", "nonInterestIncome": "None", "operatingExpenses": "1023000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "299000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2341000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344000000", "sellingGeneralAndAdministrative": "724000000", "netIncomeFromContinuingOperations": "295000000" }, "balance": { "goodwill": "2574000000", "inventory": "921000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8796000000", "longTermDebt": "4150000000", "shortTermDebt": "51000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2140000000", "reportedCurrency": "USD", "retainedEarnings": "711000000", "totalLiabilities": "6077000000", "otherCurrentAssets": "263000000", "totalCurrentAssets": "2510000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6286000000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4693000000", "totalShareholderEquity": "2719000000", "capitalLeaseObligations": "246000000", "otherCurrentLiabilities": "469000000", "totalCurrentLiabilities": "927000000", "otherNonCurrentLiabilities": "131000000", "totalNonCurrentLiabilities": "5150000000", "cashAndShortTermInvestments": "675000000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "2140000000", "cashAndCashEquivalentsAtCarryingValue": "675000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "645000000", "capitalExpenditures": "148000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-562000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "55000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 3586000000, "cost_of_revenue": 1878000000, "gross_profit": 1708000000, "ebit": 522000000, "ebitda": 870000000, "pretax_income": 180000000, "tax_provision": -10000000, "net_income": 190000000, "net_income_to_common": 190000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 714000000, "total_current_assets": 2474000000, "total_assets": 8590000000, "short_term_debt": 81000000, "long_term_debt": 4488000000, "total_debt": 4569000000, "total_liabilities": 6268000000, "total_equity": 2322000000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 4751000000 }, "cash_flow": { "operating_cash_flow": 528000000, "capital_expenditure": 118000000, "free_cash_flow": 646000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121059, "ticker_id": 7147, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "522000000", "ebitda": "870000000", "netIncome": "190000000", "grossProfit": "1708000000", "depreciation": "None", "totalRevenue": "3586000000", "costOfRevenue": "1878000000", "interestIncome": "79000000", "incomeBeforeTax": "180000000", "interestExpense": "345000000", "operatingIncome": "498000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-268000000", "nonInterestIncome": "None", "operatingExpenses": "1210000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "271000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1878000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "348000000", "sellingGeneralAndAdministrative": "674000000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "2479000000", "inventory": "893000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8590000000", "longTermDebt": "4488000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2272000000", "reportedCurrency": "USD", "retainedEarnings": "503000000", "totalLiabilities": "6268000000", "otherCurrentAssets": "252000000", "totalCurrentAssets": "2474000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6116000000", "currentAccountsPayable": "341000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4780000000", "totalShareholderEquity": "2322000000", "capitalLeaseObligations": "242000000", "otherCurrentLiabilities": "320000000", "totalCurrentLiabilities": "775000000", "otherNonCurrentLiabilities": "149000000", "totalNonCurrentLiabilities": "5493000000", "cashAndShortTermInvestments": "714000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "2272000000", "cashAndCashEquivalentsAtCarryingValue": "714000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "528000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-549000000", "cashflowFromInvestment": "-117000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "348000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3586000000, "cost_of_revenue": 1878000000, "gross_profit": 1708000000, "research_and_development": 271000000, "selling_general_admin": 674000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 522000000, "depreciation_amortisation": 348000000, "ebitda": 870000000, "interest_expense": 345000000, "interest_income": null, "other_non_operating": null, "pretax_income": 180000000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": 190000000, "net_income_continuing_ops": 190000000, "net_income_to_common": 190000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 714000000, "short_term_investments": null, "net_receivables": 615000000, "inventory": 893000000, "other_current_assets": null, "total_current_assets": 2474000000, "net_ppe": null, "goodwill": 2479000000, "intangible_assets": 2272000000, "goodwill_and_intangibles": 4751000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6116000000, "total_assets": 8590000000, "short_term_debt": 81000000, "accounts_payable": 341000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 775000000, "long_term_debt": 4488000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5493000000, "total_liabilities": 6268000000, "total_debt": 4569000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 503000000, "total_equity": 2322000000, "shares_outstanding": 67600000, "operating_cash_flow": 528000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -549000000, "free_cash_flow": 646000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "522000000", "ebitda": "870000000", "netIncome": "190000000", "grossProfit": "1708000000", "depreciation": "None", "totalRevenue": "3586000000", "costOfRevenue": "1878000000", "interestIncome": "79000000", "incomeBeforeTax": "180000000", "interestExpense": "345000000", "operatingIncome": "498000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-268000000", "nonInterestIncome": "None", "operatingExpenses": "1210000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "271000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1878000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "348000000", "sellingGeneralAndAdministrative": "674000000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "2479000000", "inventory": "893000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8590000000", "longTermDebt": "4488000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2272000000", "reportedCurrency": "USD", "retainedEarnings": "503000000", "totalLiabilities": "6268000000", "otherCurrentAssets": "252000000", "totalCurrentAssets": "2474000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6116000000", "currentAccountsPayable": "341000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4780000000", "totalShareholderEquity": "2322000000", "capitalLeaseObligations": "242000000", "otherCurrentLiabilities": "320000000", "totalCurrentLiabilities": "775000000", "otherNonCurrentLiabilities": "149000000", "totalNonCurrentLiabilities": "5493000000", "cashAndShortTermInvestments": "714000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "2272000000", "cashAndCashEquivalentsAtCarryingValue": "714000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "528000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-549000000", "cashflowFromInvestment": "-117000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "348000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 3622000000, "cost_of_revenue": 1980000000, "gross_profit": 1642000000, "ebit": -1554000000, "ebitda": -1554000000, "pretax_income": -1928000000, "tax_provision": -87000000, "net_income": -1841000000, "net_income_to_common": -1841000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 875000000, "total_current_assets": 2696000000, "total_assets": 9118000000, "short_term_debt": 123000000, "long_term_debt": 4696000000, "total_debt": 4819000000, "total_liabilities": 6646000000, "total_equity": 2472000000, "shares_outstanding": 66800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 319000000, "capital_expenditure": 87000000, "free_cash_flow": 406000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121064, "ticker_id": 7147, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1554000000", "ebitda": "-1554000000", "netIncome": "-1841000000", "grossProfit": "1642000000", "depreciation": "None", "totalRevenue": "3622000000", "costOfRevenue": "1980000000", "interestIncome": "12000000", "incomeBeforeTax": "-1928000000", "interestExpense": "356000000", "operatingIncome": "-1554000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-87000000", "reportedCurrency": "USD", "netInterestIncome": "-338000000", "nonInterestIncome": "None", "operatingExpenses": "963000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "288000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1980000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397000000", "sellingGeneralAndAdministrative": "683000000", "netIncomeFromContinuingOperations": "-1718000000" }, "balance": { "goodwill": "2554000000", "inventory": "991000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9118000000", "longTermDebt": "4696000000", "shortTermDebt": "123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2619000000", "reportedCurrency": "USD", "retainedEarnings": "373000000", "totalLiabilities": "6646000000", "otherCurrentAssets": "227000000", "totalCurrentAssets": "2696000000", "currentLongTermDebt": "93000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "603000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6422000000", "currentAccountsPayable": "327000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5024000000", "totalShareholderEquity": "2472000000", "capitalLeaseObligations": "235000000", "otherCurrentLiabilities": "264000000", "totalCurrentLiabilities": "848000000", "otherNonCurrentLiabilities": "106000000", "totalNonCurrentLiabilities": "5798000000", "cashAndShortTermInvestments": "875000000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "2619000000", "cashAndCashEquivalentsAtCarryingValue": "875000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1841000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-76000000", "operatingCashflow": "319000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "-84000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3622000000, "cost_of_revenue": 1980000000, "gross_profit": 1642000000, "research_and_development": 288000000, "selling_general_admin": 683000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1554000000, "depreciation_amortisation": 397000000, "ebitda": -1554000000, "interest_expense": 356000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1928000000, "tax_provision": -87000000, "effective_tax_rate": null, "net_income": -1841000000, "net_income_continuing_ops": -1718000000, "net_income_to_common": -1841000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 875000000, "short_term_investments": 0, "net_receivables": 603000000, "inventory": 991000000, "other_current_assets": null, "total_current_assets": 2696000000, "net_ppe": null, "goodwill": 2554000000, "intangible_assets": 2619000000, "goodwill_and_intangibles": 5173000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6422000000, "total_assets": 9118000000, "short_term_debt": 123000000, "accounts_payable": 327000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848000000, "long_term_debt": 4696000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5798000000, "total_liabilities": 6646000000, "total_debt": 4819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 373000000, "total_equity": 2472000000, "shares_outstanding": 66800000, "operating_cash_flow": 319000000, "stock_based_compensation": 54000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259000000, "free_cash_flow": 406000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1554000000", "ebitda": "-1554000000", "netIncome": "-1841000000", "grossProfit": "1642000000", "depreciation": "None", "totalRevenue": "3622000000", "costOfRevenue": "1980000000", "interestIncome": "12000000", "incomeBeforeTax": "-1928000000", "interestExpense": "356000000", "operatingIncome": "-1554000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-87000000", "reportedCurrency": "USD", "netInterestIncome": "-338000000", "nonInterestIncome": "None", "operatingExpenses": "963000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "288000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1980000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397000000", "sellingGeneralAndAdministrative": "683000000", "netIncomeFromContinuingOperations": "-1718000000" }, "balance": { "goodwill": "2554000000", "inventory": "991000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9118000000", "longTermDebt": "4696000000", "shortTermDebt": "123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2619000000", "reportedCurrency": "USD", "retainedEarnings": "373000000", "totalLiabilities": "6646000000", "otherCurrentAssets": "227000000", "totalCurrentAssets": "2696000000", "currentLongTermDebt": "93000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "603000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6422000000", "currentAccountsPayable": "327000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5024000000", "totalShareholderEquity": "2472000000", "capitalLeaseObligations": "235000000", "otherCurrentLiabilities": "264000000", "totalCurrentLiabilities": "848000000", "otherNonCurrentLiabilities": "106000000", "totalNonCurrentLiabilities": "5798000000", "cashAndShortTermInvestments": "875000000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "2619000000", "cashAndCashEquivalentsAtCarryingValue": "875000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1841000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-76000000", "operatingCashflow": "319000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "-84000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 3547000000, "cost_of_revenue": 2000000000, "gross_profit": 1547000000, "ebit": 616000000, "ebitda": 832000000, "pretax_income": 433000000, "tax_provision": 100000000, "net_income": 333000000, "net_income_to_common": 333000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 909000000, "total_current_assets": 2794000000, "total_assets": 11495000000, "short_term_debt": 119000000, "long_term_debt": 4834000000, "total_debt": 4953000000, "total_liabilities": 7012000000, "total_equity": 4483000000, "shares_outstanding": 59900000, "goodwill_and_intangibles": 7481000000 }, "cash_flow": { "operating_cash_flow": 529000000, "capital_expenditure": 164000000, "free_cash_flow": 693000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121069, "ticker_id": 7147, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "616000000", "ebitda": "832000000", "netIncome": "333000000", "grossProfit": "1547000000", "depreciation": "None", "totalRevenue": "3547000000", "costOfRevenue": "2000000000", "interestIncome": "4000000", "incomeBeforeTax": "433000000", "interestExpense": "177000000", "operatingIncome": "617000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "100000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "930000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241000000", "otherNonOperatingIncome": "-7000000", "costofGoodsAndServicesSold": "2000000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216000000", "sellingGeneralAndAdministrative": "488000000", "netIncomeFromContinuingOperations": "333000000" }, "balance": { "goodwill": "4308000000", "inventory": "977000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11495000000", "longTermDebt": "4834000000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3173000000", "reportedCurrency": "USD", "retainedEarnings": "2272000000", "totalLiabilities": "7012000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "2794000000", "currentLongTermDebt": "93000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "720000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8701000000", "currentAccountsPayable": "426000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "800000000", "shortLongTermDebtTotal": "5168000000", "totalShareholderEquity": "4483000000", "capitalLeaseObligations": "241000000", "otherCurrentLiabilities": "262000000", "totalCurrentLiabilities": "952000000", "otherNonCurrentLiabilities": "90000000", "totalNonCurrentLiabilities": "6060000000", "cashAndShortTermInvestments": "909000000", "commonStockSharesOutstanding": "59900000", "intangibleAssetsExcludingGoodwill": "3173000000", "cashAndCashEquivalentsAtCarryingValue": "909000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-236000000", "operatingCashflow": "529000000", "capitalExpenditures": "164000000", "changeInReceivables": "-4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3971000000", "cashflowFromInvestment": "-4552000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3547000000, "cost_of_revenue": 2000000000, "gross_profit": 1547000000, "research_and_development": 241000000, "selling_general_admin": 488000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 616000000, "depreciation_amortisation": 216000000, "ebitda": 832000000, "interest_expense": 177000000, "interest_income": null, "other_non_operating": null, "pretax_income": 433000000, "tax_provision": 100000000, "effective_tax_rate": null, "net_income": 333000000, "net_income_continuing_ops": 333000000, "net_income_to_common": 333000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 909000000, "short_term_investments": 1000000, "net_receivables": 720000000, "inventory": 977000000, "other_current_assets": null, "total_current_assets": 2794000000, "net_ppe": null, "goodwill": 4308000000, "intangible_assets": 3173000000, "goodwill_and_intangibles": 7481000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8701000000, "total_assets": 11495000000, "short_term_debt": 119000000, "accounts_payable": 426000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 952000000, "long_term_debt": 4834000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6060000000, "total_liabilities": 7012000000, "total_debt": 4953000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2272000000, "total_equity": 4483000000, "shares_outstanding": 59900000, "operating_cash_flow": 529000000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4552000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3971000000, "free_cash_flow": 693000000, "net_change_in_cash": -52000000 }, "raw_data": { "income": { "ebit": "616000000", "ebitda": "832000000", "netIncome": "333000000", "grossProfit": "1547000000", "depreciation": "None", "totalRevenue": "3547000000", "costOfRevenue": "2000000000", "interestIncome": "4000000", "incomeBeforeTax": "433000000", "interestExpense": "177000000", "operatingIncome": "617000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "100000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "930000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241000000", "otherNonOperatingIncome": "-7000000", "costofGoodsAndServicesSold": "2000000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "216000000", "sellingGeneralAndAdministrative": "488000000", "netIncomeFromContinuingOperations": "333000000" }, "balance": { "goodwill": "4308000000", "inventory": "977000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11495000000", "longTermDebt": "4834000000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3173000000", "reportedCurrency": "USD", "retainedEarnings": "2272000000", "totalLiabilities": "7012000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "2794000000", "currentLongTermDebt": "93000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "720000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8701000000", "currentAccountsPayable": "426000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "800000000", "shortLongTermDebtTotal": "5168000000", "totalShareholderEquity": "4483000000", "capitalLeaseObligations": "241000000", "otherCurrentLiabilities": "262000000", "totalCurrentLiabilities": "952000000", "otherNonCurrentLiabilities": "90000000", "totalNonCurrentLiabilities": "6060000000", "cashAndShortTermInvestments": "909000000", "commonStockSharesOutstanding": "59900000", "intangibleAssetsExcludingGoodwill": "3173000000", "cashAndCashEquivalentsAtCarryingValue": "909000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "333000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-236000000", "operatingCashflow": "529000000", "capitalExpenditures": "164000000", "changeInReceivables": "-4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3971000000", "cashflowFromInvestment": "-4552000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "216000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 2950000000, "cost_of_revenue": 1570000000, "gross_profit": 1380000000, "ebit": 690000000, "ebitda": 794000000, "pretax_income": 665000000, "tax_provision": 114000000, "net_income": 551000000, "net_income_to_common": 551000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 966000000, "total_current_assets": 2147000000, "total_assets": 4540000000, "short_term_debt": 27000000, "long_term_debt": 807900000, "total_debt": 834900000, "total_liabilities": 1653000000, "total_equity": 2887000000, "shares_outstanding": 55700000, "goodwill_and_intangibles": 1804000000 }, "cash_flow": { "operating_cash_flow": 639500000, "capital_expenditure": 86700000, "free_cash_flow": 726200000, "dividends_paid": 47600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121074, "ticker_id": 7147, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "690000000", "ebitda": "794000000", "netIncome": "551000000", "grossProfit": "1380000000", "depreciation": "None", "totalRevenue": "2950000000", "costOfRevenue": "1570000000", "interestIncome": "600000", "incomeBeforeTax": "665000000", "interestExpense": "25000000", "operatingIncome": "699000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "114000000", "reportedCurrency": "USD", "netInterestIncome": "-24800000", "nonInterestIncome": "None", "operatingExpenses": "681000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000000", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "1570000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "385100000", "netIncomeFromContinuingOperations": "551400000" }, "balance": { "goodwill": "1228000000", "inventory": "577000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4540000000", "longTermDebt": "807900000", "shortTermDebt": "27000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "576000000", "reportedCurrency": "USD", "retainedEarnings": "1991000000", "totalLiabilities": "1653000000", "otherCurrentAssets": "85000000", "totalCurrentAssets": "2147000000", "currentLongTermDebt": "9000000", "longTermInvestments": "6200000", "shortTermInvestments": "76000000", "currentNetReceivables": "443000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2393000000", "currentAccountsPayable": "168000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "509600000", "shortLongTermDebtTotal": "1028000000", "totalShareholderEquity": "2887000000", "capitalLeaseObligations": "210600000", "otherCurrentLiabilities": "202900000", "totalCurrentLiabilities": "460000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "1193000000", "cashAndShortTermInvestments": "966000000", "commonStockSharesOutstanding": "55700000", "intangibleAssetsExcludingGoodwill": "576000000", "cashAndCashEquivalentsAtCarryingValue": "966000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "551400000", "profitLoss": "None", "dividendPayout": "47600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-91700000", "operatingCashflow": "639500000", "capitalExpenditures": "86700000", "changeInReceivables": "-52700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64900000", "cashflowFromInvestment": "-204600000", "stockBasedCompensation": "36700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "369800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2950000000, "cost_of_revenue": 1570000000, "gross_profit": 1380000000, "research_and_development": 200000000, "selling_general_admin": 385100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 690000000, "depreciation_amortisation": 104000000, "ebitda": 794000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": 665000000, "tax_provision": 114000000, "effective_tax_rate": null, "net_income": 551000000, "net_income_continuing_ops": 551400000, "net_income_to_common": 551000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 966000000, "short_term_investments": 76000000, "net_receivables": 443000000, "inventory": 577000000, "other_current_assets": null, "total_current_assets": 2147000000, "net_ppe": null, "goodwill": 1228000000, "intangible_assets": 576000000, "goodwill_and_intangibles": 1804000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2393000000, "total_assets": 4540000000, "short_term_debt": 27000000, "accounts_payable": 168000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 460000000, "long_term_debt": 807900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1193000000, "total_liabilities": 1653000000, "total_debt": 834900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1991000000, "total_equity": 2887000000, "shares_outstanding": 55700000, "operating_cash_flow": 639500000, "stock_based_compensation": 36700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -204600000, "dividends_paid": 47600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64900000, "free_cash_flow": 726200000, "net_change_in_cash": 369800000 }, "raw_data": { "income": { "ebit": "690000000", "ebitda": "794000000", "netIncome": "551000000", "grossProfit": "1380000000", "depreciation": "None", "totalRevenue": "2950000000", "costOfRevenue": "1570000000", "interestIncome": "600000", "incomeBeforeTax": "665000000", "interestExpense": "25000000", "operatingIncome": "699000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "114000000", "reportedCurrency": "USD", "netInterestIncome": "-24800000", "nonInterestIncome": "None", "operatingExpenses": "681000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "200000000", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "1570000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "385100000", "netIncomeFromContinuingOperations": "551400000" }, "balance": { "goodwill": "1228000000", "inventory": "577000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4540000000", "longTermDebt": "807900000", "shortTermDebt": "27000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "576000000", "reportedCurrency": "USD", "retainedEarnings": "1991000000", "totalLiabilities": "1653000000", "otherCurrentAssets": "85000000", "totalCurrentAssets": "2147000000", "currentLongTermDebt": "9000000", "longTermInvestments": "6200000", "shortTermInvestments": "76000000", "currentNetReceivables": "443000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2393000000", "currentAccountsPayable": "168000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "509600000", "shortLongTermDebtTotal": "1028000000", "totalShareholderEquity": "2887000000", "capitalLeaseObligations": "210600000", "otherCurrentLiabilities": "202900000", "totalCurrentLiabilities": "460000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "1193000000", "cashAndShortTermInvestments": "966000000", "commonStockSharesOutstanding": "55700000", "intangibleAssetsExcludingGoodwill": "576000000", "cashAndCashEquivalentsAtCarryingValue": "966000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "551400000", "profitLoss": "None", "dividendPayout": "47600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-91700000", "operatingCashflow": "639500000", "capitalExpenditures": "86700000", "changeInReceivables": "-52700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64900000", "cashflowFromInvestment": "-204600000", "stockBasedCompensation": "36700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "369800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104100000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 2330000000, "cost_of_revenue": 1281000000, "gross_profit": 1049000000, "ebit": 452000000, "ebitda": 551000000, "pretax_income": 423000000, "tax_provision": 73000000, "net_income": 350000000, "net_income_to_common": 350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 608300000, "total_current_assets": 1804400000, "total_assets": 3903800000, "short_term_debt": 30300000, "long_term_debt": 815000000, "total_debt": 845300000, "total_liabilities": 1542900000, "total_equity": 2360900000, "shares_outstanding": 55300000, "goodwill_and_intangibles": 1578600000 }, "cash_flow": { "operating_cash_flow": 513200000, "capital_expenditure": 84900000, "free_cash_flow": 598100000, "dividends_paid": 44000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121079, "ticker_id": 7147, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "452000000", "ebitda": "551000000", "netIncome": "350000000", "grossProfit": "1049000000", "depreciation": "None", "totalRevenue": "2330000000", "costOfRevenue": "1281000000", "interestIncome": "1400000", "incomeBeforeTax": "423000000", "interestExpense": "29000000", "operatingIncome": "454000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "73000000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "595000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "173000000", "otherNonOperatingIncome": "-1700000", "costofGoodsAndServicesSold": "1281000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "353100000", "netIncomeFromContinuingOperations": "350100000" }, "balance": { "goodwill": "1066400000", "inventory": "501400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3903800000", "longTermDebt": "815000000", "shortTermDebt": "30300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "512200000", "reportedCurrency": "USD", "retainedEarnings": "1487300000", "totalLiabilities": "1542900000", "otherCurrentAssets": "74300000", "totalCurrentAssets": "1804400000", "currentLongTermDebt": "14500000", "longTermInvestments": "6500000", "shortTermInvestments": "227700000", "currentNetReceivables": "392700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2099400000", "currentAccountsPayable": "110600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "284300000", "shortLongTermDebtTotal": "1032700000", "totalShareholderEquity": "2360900000", "capitalLeaseObligations": "197900000", "otherCurrentLiabilities": "183500000", "totalCurrentLiabilities": "373900000", "otherNonCurrentLiabilities": "294800000", "totalNonCurrentLiabilities": "1169000000", "cashAndShortTermInvestments": "608300000", "commonStockSharesOutstanding": "55300000", "intangibleAssetsExcludingGoodwill": "512200000", "cashAndCashEquivalentsAtCarryingValue": "608300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "350100000", "profitLoss": "None", "dividendPayout": "44000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-52200000", "operatingCashflow": "513200000", "capitalExpenditures": "84900000", "changeInReceivables": "-44800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121500000", "cashflowFromInvestment": "-202400000", "stockBasedCompensation": "29500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "189300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2330000000, "cost_of_revenue": 1281000000, "gross_profit": 1049000000, "research_and_development": 173000000, "selling_general_admin": 353100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452000000, "depreciation_amortisation": 99000000, "ebitda": 551000000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": 423000000, "tax_provision": 73000000, "effective_tax_rate": null, "net_income": 350000000, "net_income_continuing_ops": 350100000, "net_income_to_common": 350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 608300000, "short_term_investments": 227700000, "net_receivables": 392700000, "inventory": 501400000, "other_current_assets": null, "total_current_assets": 1804400000, "net_ppe": null, "goodwill": 1066400000, "intangible_assets": 512200000, "goodwill_and_intangibles": 1578600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2099400000, "total_assets": 3903800000, "short_term_debt": 30300000, "accounts_payable": 110600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373900000, "long_term_debt": 815000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1169000000, "total_liabilities": 1542900000, "total_debt": 845300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1487300000, "total_equity": 2360900000, "shares_outstanding": 55300000, "operating_cash_flow": 513200000, "stock_based_compensation": 29500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202400000, "dividends_paid": 44000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121500000, "free_cash_flow": 598100000, "net_change_in_cash": 189300000 }, "raw_data": { "income": { "ebit": "452000000", "ebitda": "551000000", "netIncome": "350000000", "grossProfit": "1049000000", "depreciation": "None", "totalRevenue": "2330000000", "costOfRevenue": "1281000000", "interestIncome": "1400000", "incomeBeforeTax": "423000000", "interestExpense": "29000000", "operatingIncome": "454000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "73000000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "595000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "173000000", "otherNonOperatingIncome": "-1700000", "costofGoodsAndServicesSold": "1281000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "353100000", "netIncomeFromContinuingOperations": "350100000" }, "balance": { "goodwill": "1066400000", "inventory": "501400000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3903800000", "longTermDebt": "815000000", "shortTermDebt": "30300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "512200000", "reportedCurrency": "USD", "retainedEarnings": "1487300000", "totalLiabilities": "1542900000", "otherCurrentAssets": "74300000", "totalCurrentAssets": "1804400000", "currentLongTermDebt": "14500000", "longTermInvestments": "6500000", "shortTermInvestments": "227700000", "currentNetReceivables": "392700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2099400000", "currentAccountsPayable": "110600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "284300000", "shortLongTermDebtTotal": "1032700000", "totalShareholderEquity": "2360900000", "capitalLeaseObligations": "197900000", "otherCurrentLiabilities": "183500000", "totalCurrentLiabilities": "373900000", "otherNonCurrentLiabilities": "294800000", "totalNonCurrentLiabilities": "1169000000", "cashAndShortTermInvestments": "608300000", "commonStockSharesOutstanding": "55300000", "intangibleAssetsExcludingGoodwill": "512200000", "cashAndCashEquivalentsAtCarryingValue": "608300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "350100000", "profitLoss": "None", "dividendPayout": "44000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-52200000", "operatingCashflow": "513200000", "capitalExpenditures": "84900000", "changeInReceivables": "-44800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121500000", "cashflowFromInvestment": "-202400000", "stockBasedCompensation": "29500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "189300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99200000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 1899800000, "cost_of_revenue": 1069400000, "gross_profit": 830400000, "ebit": 221900000, "ebitda": 331900000, "pretax_income": 177800000, "tax_provision": 37400000, "net_income": 140400000, "net_income_to_common": 140400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414600000, "total_current_assets": 1433500000, "total_assets": 3416300000, "short_term_debt": 32700000, "long_term_debt": 871667000, "total_debt": 904367000, "total_liabilities": 1393000000, "total_equity": 2023300000, "shares_outstanding": 55111000, "goodwill_and_intangibles": 1623100000 }, "cash_flow": { "operating_cash_flow": 244500000, "capital_expenditure": 63900000, "free_cash_flow": 308400000, "dividends_paid": 43500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121084, "ticker_id": 7147, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221900000", "ebitda": "331900000", "netIncome": "140400000", "grossProfit": "830400000", "depreciation": "None", "totalRevenue": "1899800000", "costOfRevenue": "1069400000", "interestIncome": "5453000", "incomeBeforeTax": "177800000", "interestExpense": "50772000", "operatingIncome": "219800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "37400000", "reportedCurrency": "USD", "netInterestIncome": "-45319000", "nonInterestIncome": "None", "operatingExpenses": "610600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164100000", "otherNonOperatingIncome": "2120000", "costofGoodsAndServicesSold": "1069400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "330346000", "netIncomeFromContinuingOperations": "140386000" }, "balance": { "goodwill": "1058500000", "inventory": "462100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3416300000", "longTermDebt": "871667000", "shortTermDebt": "32700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "564600000", "reportedCurrency": "USD", "retainedEarnings": "1181200000", "totalLiabilities": "1393000000", "otherCurrentAssets": "106300000", "totalCurrentAssets": "1433500000", "currentLongTermDebt": "12099000", "longTermInvestments": "5854000", "shortTermInvestments": "109400000", "currentNetReceivables": "341100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982800000", "currentAccountsPayable": "88400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "241871000", "shortLongTermDebtTotal": "949200000", "totalShareholderEquity": "2023300000", "capitalLeaseObligations": "65391000", "otherCurrentLiabilities": "159700000", "totalCurrentLiabilities": "317700000", "otherNonCurrentLiabilities": "131200000", "totalNonCurrentLiabilities": "1075300000", "cashAndShortTermInvestments": "414600000", "commonStockSharesOutstanding": "55111000", "intangibleAssetsExcludingGoodwill": "564600000", "cashAndCashEquivalentsAtCarryingValue": "414600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140400000", "profitLoss": "None", "dividendPayout": "43500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-29289000", "operatingCashflow": "244500000", "capitalExpenditures": "63900000", "changeInReceivables": "-93000", "changeInExchangeRate": "None", "cashflowFromFinancing": "476200000", "cashflowFromInvestment": "-947253000", "stockBasedCompensation": "49200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-226566000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1899800000, "cost_of_revenue": 1069400000, "gross_profit": 830400000, "research_and_development": 164100000, "selling_general_admin": 330346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221900000, "depreciation_amortisation": 110000000, "ebitda": 331900000, "interest_expense": 50772000, "interest_income": null, "other_non_operating": null, "pretax_income": 177800000, "tax_provision": 37400000, "effective_tax_rate": null, "net_income": 140400000, "net_income_continuing_ops": 140386000, "net_income_to_common": 140400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414600000, "short_term_investments": 109400000, "net_receivables": 341100000, "inventory": 462100000, "other_current_assets": null, "total_current_assets": 1433500000, "net_ppe": null, "goodwill": 1058500000, "intangible_assets": 564600000, "goodwill_and_intangibles": 1623100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1982800000, "total_assets": 3416300000, "short_term_debt": 32700000, "accounts_payable": 88400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317700000, "long_term_debt": 871667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1075300000, "total_liabilities": 1393000000, "total_debt": 904367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1181200000, "total_equity": 2023300000, "shares_outstanding": 55111000, "operating_cash_flow": 244500000, "stock_based_compensation": 49200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -947253000, "dividends_paid": 43500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 476200000, "free_cash_flow": 308400000, "net_change_in_cash": -226566000 }, "raw_data": { "income": { "ebit": "221900000", "ebitda": "331900000", "netIncome": "140400000", "grossProfit": "830400000", "depreciation": "None", "totalRevenue": "1899800000", "costOfRevenue": "1069400000", "interestIncome": "5453000", "incomeBeforeTax": "177800000", "interestExpense": "50772000", "operatingIncome": "219800000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "37400000", "reportedCurrency": "USD", "netInterestIncome": "-45319000", "nonInterestIncome": "None", "operatingExpenses": "610600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164100000", "otherNonOperatingIncome": "2120000", "costofGoodsAndServicesSold": "1069400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "330346000", "netIncomeFromContinuingOperations": "140386000" }, "balance": { "goodwill": "1058500000", "inventory": "462100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "3416300000", "longTermDebt": "871667000", "shortTermDebt": "32700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "564600000", "reportedCurrency": "USD", "retainedEarnings": "1181200000", "totalLiabilities": "1393000000", "otherCurrentAssets": "106300000", "totalCurrentAssets": "1433500000", "currentLongTermDebt": "12099000", "longTermInvestments": "5854000", "shortTermInvestments": "109400000", "currentNetReceivables": "341100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982800000", "currentAccountsPayable": "88400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "241871000", "shortLongTermDebtTotal": "949200000", "totalShareholderEquity": "2023300000", "capitalLeaseObligations": "65391000", "otherCurrentLiabilities": "159700000", "totalCurrentLiabilities": "317700000", "otherNonCurrentLiabilities": "131200000", "totalNonCurrentLiabilities": "1075300000", "cashAndShortTermInvestments": "414600000", "commonStockSharesOutstanding": "55111000", "intangibleAssetsExcludingGoodwill": "564600000", "cashAndCashEquivalentsAtCarryingValue": "414600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140400000", "profitLoss": "None", "dividendPayout": "43500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-29289000", "operatingCashflow": "244500000", "capitalExpenditures": "63900000", "changeInReceivables": "-93000", "changeInExchangeRate": "None", "cashflowFromFinancing": "476200000", "cashflowFromInvestment": "-947253000", "stockBasedCompensation": "49200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-226566000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 2075108000, "cost_of_revenue": 1095632000, "gross_profit": 979476000, "ebit": 498323000, "ebitda": 578123000, "pretax_income": 480950000, "tax_provision": 88054000, "net_income": 392896000, "net_income_to_common": 392896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 644345000, "total_current_assets": 1464104000, "total_assets": 2614246000, "short_term_debt": 3986000, "long_term_debt": 343842000, "total_debt": 347828000, "total_liabilities": 741059000, "total_equity": 1873187000, "shares_outstanding": 54992000, "goodwill_and_intangibles": 906803000 }, "cash_flow": { "operating_cash_flow": 413781000, "capital_expenditure": 62941000, "free_cash_flow": 476722000, "dividends_paid": 42405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121089, "ticker_id": 7147, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "498323000", "ebitda": "578123000", "netIncome": "392896000", "grossProfit": "979476000", "depreciation": "None", "totalRevenue": "2075108000", "costOfRevenue": "1095632000", "interestIncome": "5775000", "incomeBeforeTax": "480950000", "interestExpense": "17320000", "operatingIncome": "494059000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "88054000", "reportedCurrency": "USD", "netInterestIncome": "-11545000", "nonInterestIncome": "None", "operatingExpenses": "485400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "135720000", "otherNonOperatingIncome": "3833000", "costofGoodsAndServicesSold": "1095632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79800000", "sellingGeneralAndAdministrative": "298118000", "netIncomeFromContinuingOperations": "392896000" }, "balance": { "goodwill": "586996000", "inventory": "384689000", "commonStock": "113000", "currentDebt": "None", "investments": "None", "totalAssets": "2614246000", "longTermDebt": "343842000", "shortTermDebt": "3986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "319807000", "reportedCurrency": "USD", "retainedEarnings": "1084797000", "totalLiabilities": "741059000", "otherCurrentAssets": "65790000", "totalCurrentAssets": "1464104000", "currentLongTermDebt": "3986000", "longTermInvestments": "10290000", "shortTermInvestments": "73826000", "currentNetReceivables": "295454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1150142000", "currentAccountsPayable": "83825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194367000", "shortLongTermDebtTotal": "347828000", "totalShareholderEquity": "1873187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144870000", "totalCurrentLiabilities": "263285000", "otherNonCurrentLiabilities": "30111000", "totalNonCurrentLiabilities": "477774000", "cashAndShortTermInvestments": "644345000", "commonStockSharesOutstanding": "54992000", "intangibleAssetsExcludingGoodwill": "319807000", "cashAndCashEquivalentsAtCarryingValue": "644345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392896000", "profitLoss": "None", "dividendPayout": "42405000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-73779000", "operatingCashflow": "413781000", "capitalExpenditures": "62941000", "changeInReceivables": "-546000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178006000", "cashflowFromInvestment": "72752000", "stockBasedCompensation": "27262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "310458000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2075108000, "cost_of_revenue": 1095632000, "gross_profit": 979476000, "research_and_development": 135720000, "selling_general_admin": 298118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 498323000, "depreciation_amortisation": 79800000, "ebitda": 578123000, "interest_expense": 17320000, "interest_income": null, "other_non_operating": null, "pretax_income": 480950000, "tax_provision": 88054000, "effective_tax_rate": null, "net_income": 392896000, "net_income_continuing_ops": 392896000, "net_income_to_common": 392896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 644345000, "short_term_investments": 73826000, "net_receivables": 295454000, "inventory": 384689000, "other_current_assets": null, "total_current_assets": 1464104000, "net_ppe": null, "goodwill": 586996000, "intangible_assets": 319807000, "goodwill_and_intangibles": 906803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1150142000, "total_assets": 2614246000, "short_term_debt": 3986000, "accounts_payable": 83825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263285000, "long_term_debt": 343842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477774000, "total_liabilities": 741059000, "total_debt": 347828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084797000, "total_equity": 1873187000, "shares_outstanding": 54992000, "operating_cash_flow": 413781000, "stock_based_compensation": 27262000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 72752000, "dividends_paid": 42405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178006000, "free_cash_flow": 476722000, "net_change_in_cash": 310458000 }, "raw_data": { "income": { "ebit": "498323000", "ebitda": "578123000", "netIncome": "392896000", "grossProfit": "979476000", "depreciation": "None", "totalRevenue": "2075108000", "costOfRevenue": "1095632000", "interestIncome": "5775000", "incomeBeforeTax": "480950000", "interestExpense": "17320000", "operatingIncome": "494059000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "88054000", "reportedCurrency": "USD", "netInterestIncome": "-11545000", "nonInterestIncome": "None", "operatingExpenses": "485400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "135720000", "otherNonOperatingIncome": "3833000", "costofGoodsAndServicesSold": "1095632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79800000", "sellingGeneralAndAdministrative": "298118000", "netIncomeFromContinuingOperations": "392896000" }, "balance": { "goodwill": "586996000", "inventory": "384689000", "commonStock": "113000", "currentDebt": "None", "investments": "None", "totalAssets": "2614246000", "longTermDebt": "343842000", "shortTermDebt": "3986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "319807000", "reportedCurrency": "USD", "retainedEarnings": "1084797000", "totalLiabilities": "741059000", "otherCurrentAssets": "65790000", "totalCurrentAssets": "1464104000", "currentLongTermDebt": "3986000", "longTermInvestments": "10290000", "shortTermInvestments": "73826000", "currentNetReceivables": "295454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1150142000", "currentAccountsPayable": "83825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194367000", "shortLongTermDebtTotal": "347828000", "totalShareholderEquity": "1873187000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144870000", "totalCurrentLiabilities": "263285000", "otherNonCurrentLiabilities": "30111000", "totalNonCurrentLiabilities": "477774000", "cashAndShortTermInvestments": "644345000", "commonStockSharesOutstanding": "54992000", "intangibleAssetsExcludingGoodwill": "319807000", "cashAndCashEquivalentsAtCarryingValue": "644345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392896000", "profitLoss": "None", "dividendPayout": "42405000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-73779000", "operatingCashflow": "413781000", "capitalExpenditures": "62941000", "changeInReceivables": "-546000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178006000", "cashflowFromInvestment": "72752000", "stockBasedCompensation": "27262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "310458000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79853000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 1078000000, "cost_of_revenue": 634000000, "gross_profit": 444000000, "ebit": 173000000, "ebitda": 258000000, "pretax_income": 102000000, "tax_provision": 18000000, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_assets": 8728000000, "short_term_debt": 1398000000, "long_term_debt": 2650000000, "total_debt": 4048000000, "total_liabilities": 5917000000, "total_equity": 2811000000, "shares_outstanding": 71100000, "goodwill_and_intangibles": 4630000000 }, "cash_flow": { "operating_cash_flow": 53000000, "capital_expenditure": 25000000, "free_cash_flow": 78000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121052, "ticker_id": 7147, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173000000", "ebitda": "258000000", "netIncome": "84000000", "grossProfit": "444000000", "depreciation": "None", "totalRevenue": "1078000000", "costOfRevenue": "634000000", "interestIncome": "2000000", "incomeBeforeTax": "102000000", "interestExpense": "45000000", "operatingIncome": "173000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "271000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "190000000", "netIncomeFromContinuingOperations": "84000000" }, "balance": { "goodwill": "2565000000", "inventory": "949000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8728000000", "longTermDebt": "2650000000", "shortTermDebt": "1398000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2065000000", "reportedCurrency": "USD", "retainedEarnings": "778000000", "totalLiabilities": "5917000000", "otherCurrentAssets": "252000000", "totalCurrentAssets": "2545000000", "currentLongTermDebt": "1398000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "775000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6183000000", "currentAccountsPayable": "448000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1642000000", "totalShareholderEquity": "2811000000", "capitalLeaseObligations": "244000000", "otherCurrentLiabilities": "445000000", "totalCurrentLiabilities": "2291000000", "otherNonCurrentLiabilities": "136000000", "totalNonCurrentLiabilities": "3626000000", "cashAndShortTermInvestments": "569000000", "commonStockSharesOutstanding": "71100000", "intangibleAssetsExcludingGoodwill": "2065000000", "cashAndCashEquivalentsAtCarryingValue": "569000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "53000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1078000000, "cost_of_revenue": 634000000, "gross_profit": 444000000, "research_and_development": 81000000, "selling_general_admin": 190000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173000000, "depreciation_amortisation": 85000000, "ebitda": 258000000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": 102000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 84000000, "net_income_continuing_ops": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 569000000, "short_term_investments": null, "net_receivables": 775000000, "inventory": 949000000, "other_current_assets": null, "total_current_assets": 2545000000, "net_ppe": null, "goodwill": 2565000000, "intangible_assets": 2065000000, "goodwill_and_intangibles": 4630000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6183000000, "total_assets": 8728000000, "short_term_debt": 1398000000, "accounts_payable": 448000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2291000000, "long_term_debt": 2650000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3626000000, "total_liabilities": 5917000000, "total_debt": 4048000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 778000000, "total_equity": 2811000000, "shares_outstanding": 71100000, "operating_cash_flow": 53000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137000000, "free_cash_flow": 78000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173000000", "ebitda": "258000000", "netIncome": "84000000", "grossProfit": "444000000", "depreciation": "None", "totalRevenue": "1078000000", "costOfRevenue": "634000000", "interestIncome": "2000000", "incomeBeforeTax": "102000000", "interestExpense": "45000000", "operatingIncome": "173000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "271000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "190000000", "netIncomeFromContinuingOperations": "84000000" }, "balance": { "goodwill": "2565000000", "inventory": "949000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8728000000", "longTermDebt": "2650000000", "shortTermDebt": "1398000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2065000000", "reportedCurrency": "USD", "retainedEarnings": "778000000", "totalLiabilities": "5917000000", "otherCurrentAssets": "252000000", "totalCurrentAssets": "2545000000", "currentLongTermDebt": "1398000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "775000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6183000000", "currentAccountsPayable": "448000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1642000000", "totalShareholderEquity": "2811000000", "capitalLeaseObligations": "244000000", "otherCurrentLiabilities": "445000000", "totalCurrentLiabilities": "2291000000", "otherNonCurrentLiabilities": "136000000", "totalNonCurrentLiabilities": "3626000000", "cashAndShortTermInvestments": "569000000", "commonStockSharesOutstanding": "71100000", "intangibleAssetsExcludingGoodwill": "2065000000", "cashAndCashEquivalentsAtCarryingValue": "569000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "53000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 1033000000, "cost_of_revenue": 615000000, "gross_profit": 418000000, "ebit": 140000000, "ebitda": 226000000, "pretax_income": 89000000, "tax_provision": -18000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4201000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 142000000, "capital_expenditure": 51000000, "free_cash_flow": 193000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121053, "ticker_id": 7147, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140000000", "ebitda": "226000000", "netIncome": "107000000", "grossProfit": "418000000", "depreciation": "None", "totalRevenue": "1033000000", "costOfRevenue": "615000000", "interestIncome": "7000000", "incomeBeforeTax": "89000000", "interestExpense": "51000000", "operatingIncome": "155000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "263000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "615000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "185000000", "netIncomeFromContinuingOperations": "107000000" }, "balance": { "goodwill": "2574000000", "inventory": "921000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8796000000", "longTermDebt": "4150000000", "shortTermDebt": "51000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2140000000", "reportedCurrency": "USD", "retainedEarnings": "711000000", "totalLiabilities": "6077000000", "otherCurrentAssets": "263000000", "totalCurrentAssets": "2510000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6286000000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297000000", "totalShareholderEquity": "2719000000", "capitalLeaseObligations": "246000000", "otherCurrentLiabilities": "469000000", "totalCurrentLiabilities": "927000000", "otherNonCurrentLiabilities": "131000000", "totalNonCurrentLiabilities": "5150000000", "cashAndShortTermInvestments": "675000000", "commonStockSharesOutstanding": "68000000", "intangibleAssetsExcludingGoodwill": "2140000000", "cashAndCashEquivalentsAtCarryingValue": "675000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "142000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1033000000, "cost_of_revenue": 615000000, "gross_profit": 418000000, "research_and_development": 78000000, "selling_general_admin": 185000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140000000, "depreciation_amortisation": 86000000, "ebitda": 226000000, "interest_expense": 51000000, "interest_income": null, "other_non_operating": null, "pretax_income": 89000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": 107000000, "net_income_continuing_ops": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 675000000, "short_term_investments": null, "net_receivables": 651000000, "inventory": 921000000, "other_current_assets": null, "total_current_assets": 2510000000, "net_ppe": null, "goodwill": 2574000000, "intangible_assets": 2140000000, "goodwill_and_intangibles": 4714000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6286000000, "total_assets": 8796000000, "short_term_debt": 51000000, "accounts_payable": 407000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 927000000, "long_term_debt": 4150000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5150000000, "total_liabilities": 6077000000, "total_debt": 4201000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 711000000, "total_equity": 2719000000, "shares_outstanding": 68000000, "operating_cash_flow": 142000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125000000, "free_cash_flow": 193000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140000000", "ebitda": "226000000", "netIncome": "107000000", "grossProfit": "418000000", "depreciation": "None", "totalRevenue": "1033000000", "costOfRevenue": "615000000", "interestIncome": "7000000", "incomeBeforeTax": "89000000", "interestExpense": "51000000", "operatingIncome": "155000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "263000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "615000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "185000000", "netIncomeFromContinuingOperations": "107000000" }, "balance": { "goodwill": "2574000000", "inventory": "921000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8796000000", "longTermDebt": "4150000000", "shortTermDebt": "51000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2140000000", "reportedCurrency": "USD", "retainedEarnings": "711000000", "totalLiabilities": "6077000000", "otherCurrentAssets": "263000000", "totalCurrentAssets": "2510000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6286000000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297000000", "totalShareholderEquity": "2719000000", "capitalLeaseObligations": "246000000", "otherCurrentLiabilities": "469000000", "totalCurrentLiabilities": "927000000", "otherNonCurrentLiabilities": "131000000", "totalNonCurrentLiabilities": "5150000000", "cashAndShortTermInvestments": "675000000", "commonStockSharesOutstanding": "68000000", "intangibleAssetsExcludingGoodwill": "2140000000", "cashAndCashEquivalentsAtCarryingValue": "675000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "142000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 988000000, "cost_of_revenue": 527000000, "gross_profit": 461000000, "ebit": 137000000, "ebitda": 223000000, "pretax_income": 84000000, "tax_provision": 10000000, "net_income": 74000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697000000, "total_current_assets": 2536000000, "total_assets": 8777000000, "short_term_debt": 82000000, "long_term_debt": 4253000000, "total_debt": 4335000000, "total_liabilities": 6177000000, "total_equity": 2600000000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 4759000000 }, "cash_flow": { "operating_cash_flow": 197000000, "capital_expenditure": 51000000, "free_cash_flow": 248000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121055, "ticker_id": 7147, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137000000", "ebitda": "223000000", "netIncome": "74000000", "grossProfit": "461000000", "depreciation": "None", "totalRevenue": "988000000", "costOfRevenue": "527000000", "interestIncome": "6000000", "incomeBeforeTax": "84000000", "interestExpense": "53000000", "operatingIncome": "138000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "323000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "527000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "180000000", "netIncomeFromContinuingOperations": "74000000" }, "balance": { "goodwill": "2563000000", "inventory": "934000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8777000000", "longTermDebt": "4253000000", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2196000000", "reportedCurrency": "USD", "retainedEarnings": "618000000", "totalLiabilities": "6177000000", "otherCurrentAssets": "294000000", "totalCurrentAssets": "2536000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6241000000", "currentAccountsPayable": "382000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4585000000", "totalShareholderEquity": "2600000000", "capitalLeaseObligations": "281000000", "otherCurrentLiabilities": "422000000", "totalCurrentLiabilities": "886000000", "otherNonCurrentLiabilities": "151000000", "totalNonCurrentLiabilities": "5291000000", "cashAndShortTermInvestments": "697000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "2196000000", "cashAndCashEquivalentsAtCarryingValue": "697000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "197000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 988000000, "cost_of_revenue": 527000000, "gross_profit": 461000000, "research_and_development": 76000000, "selling_general_admin": 180000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137000000, "depreciation_amortisation": 86000000, "ebitda": 223000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 84000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 74000000, "net_income_continuing_ops": 74000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 697000000, "short_term_investments": null, "net_receivables": 611000000, "inventory": 934000000, "other_current_assets": null, "total_current_assets": 2536000000, "net_ppe": null, "goodwill": 2563000000, "intangible_assets": 2196000000, "goodwill_and_intangibles": 4759000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6241000000, "total_assets": 8777000000, "short_term_debt": 82000000, "accounts_payable": 382000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 886000000, "long_term_debt": 4253000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5291000000, "total_liabilities": 6177000000, "total_debt": 4335000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 618000000, "total_equity": 2600000000, "shares_outstanding": 67600000, "operating_cash_flow": 197000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128000000, "free_cash_flow": 248000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137000000", "ebitda": "223000000", "netIncome": "74000000", "grossProfit": "461000000", "depreciation": "None", "totalRevenue": "988000000", "costOfRevenue": "527000000", "interestIncome": "6000000", "incomeBeforeTax": "84000000", "interestExpense": "53000000", "operatingIncome": "138000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "323000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "527000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "180000000", "netIncomeFromContinuingOperations": "74000000" }, "balance": { "goodwill": "2563000000", "inventory": "934000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8777000000", "longTermDebt": "4253000000", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2196000000", "reportedCurrency": "USD", "retainedEarnings": "618000000", "totalLiabilities": "6177000000", "otherCurrentAssets": "294000000", "totalCurrentAssets": "2536000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "611000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6241000000", "currentAccountsPayable": "382000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4585000000", "totalShareholderEquity": "2600000000", "capitalLeaseObligations": "281000000", "otherCurrentLiabilities": "422000000", "totalCurrentLiabilities": "886000000", "otherNonCurrentLiabilities": "151000000", "totalNonCurrentLiabilities": "5291000000", "cashAndShortTermInvestments": "697000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "2196000000", "cashAndCashEquivalentsAtCarryingValue": "697000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "197000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 973000000, "cost_of_revenue": 520000000, "gross_profit": 453000000, "ebit": 130000000, "ebitda": 217000000, "pretax_income": 72000000, "tax_provision": 10000000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674000000, "total_current_assets": 2484000000, "total_assets": 8826000000, "short_term_debt": 82000000, "long_term_debt": 4357000000, "total_debt": 4439000000, "total_liabilities": 6273000000, "total_equity": 2553000000, "shares_outstanding": 67400000, "goodwill_and_intangibles": 4837000000 }, "cash_flow": { "operating_cash_flow": 165000000, "capital_expenditure": 29000000, "free_cash_flow": 194000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121056, "ticker_id": 7147, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130000000", "ebitda": "217000000", "netIncome": "62000000", "grossProfit": "453000000", "depreciation": "None", "totalRevenue": "973000000", "costOfRevenue": "520000000", "interestIncome": "7000000", "incomeBeforeTax": "72000000", "interestExpense": "55000000", "operatingIncome": "135000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "318000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "175000000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "2570000000", "inventory": "918000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8826000000", "longTermDebt": "4357000000", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2267000000", "reportedCurrency": "USD", "retainedEarnings": "559000000", "totalLiabilities": "6273000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "2484000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6342000000", "currentAccountsPayable": "355000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4697000000", "totalShareholderEquity": "2553000000", "capitalLeaseObligations": "289000000", "otherCurrentLiabilities": "317000000", "totalCurrentLiabilities": "832000000", "otherNonCurrentLiabilities": "170000000", "totalNonCurrentLiabilities": "5441000000", "cashAndShortTermInvestments": "674000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "2267000000", "cashAndCashEquivalentsAtCarryingValue": "674000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-12000000", "operatingCashflow": "165000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 973000000, "cost_of_revenue": 520000000, "gross_profit": 453000000, "research_and_development": 76000000, "selling_general_admin": 175000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130000000, "depreciation_amortisation": 87000000, "ebitda": 217000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": 72000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 62000000, "net_income_continuing_ops": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674000000, "short_term_investments": null, "net_receivables": 649000000, "inventory": 918000000, "other_current_assets": null, "total_current_assets": 2484000000, "net_ppe": null, "goodwill": 2570000000, "intangible_assets": 2267000000, "goodwill_and_intangibles": 4837000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6342000000, "total_assets": 8826000000, "short_term_debt": 82000000, "accounts_payable": 355000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 832000000, "long_term_debt": 4357000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5441000000, "total_liabilities": 6273000000, "total_debt": 4439000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 559000000, "total_equity": 2553000000, "shares_outstanding": 67400000, "operating_cash_flow": 165000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129000000, "free_cash_flow": 194000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130000000", "ebitda": "217000000", "netIncome": "62000000", "grossProfit": "453000000", "depreciation": "None", "totalRevenue": "973000000", "costOfRevenue": "520000000", "interestIncome": "7000000", "incomeBeforeTax": "72000000", "interestExpense": "55000000", "operatingIncome": "135000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "318000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "175000000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "2570000000", "inventory": "918000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8826000000", "longTermDebt": "4357000000", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2267000000", "reportedCurrency": "USD", "retainedEarnings": "559000000", "totalLiabilities": "6273000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "2484000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6342000000", "currentAccountsPayable": "355000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4697000000", "totalShareholderEquity": "2553000000", "capitalLeaseObligations": "289000000", "otherCurrentLiabilities": "317000000", "totalCurrentLiabilities": "832000000", "otherNonCurrentLiabilities": "170000000", "totalNonCurrentLiabilities": "5441000000", "cashAndShortTermInvestments": "674000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "2267000000", "cashAndCashEquivalentsAtCarryingValue": "674000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-12000000", "operatingCashflow": "165000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 936000000, "cost_of_revenue": 492000000, "gross_profit": 444000000, "ebit": 118000000, "ebitda": 203000000, "pretax_income": 59000000, "tax_provision": 7000000, "net_income": 52000000, "net_income_to_common": 52000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655000000, "total_current_assets": 2426000000, "total_assets": 8556000000, "short_term_debt": 81000000, "long_term_debt": 4409000000, "total_debt": 4490000000, "total_liabilities": 6202000000, "total_equity": 2354000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4734000000 }, "cash_flow": { "operating_cash_flow": 141000000, "capital_expenditure": 18000000, "free_cash_flow": 159000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121057, "ticker_id": 7147, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118000000", "ebitda": "203000000", "netIncome": "52000000", "grossProfit": "444000000", "depreciation": "None", "totalRevenue": "936000000", "costOfRevenue": "492000000", "interestIncome": "9000000", "incomeBeforeTax": "59000000", "interestExpense": "53000000", "operatingIncome": "111000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "333000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "185000000", "netIncomeFromContinuingOperations": "52000000" }, "balance": { "goodwill": "2496000000", "inventory": "894000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8556000000", "longTermDebt": "4409000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2238000000", "reportedCurrency": "USD", "retainedEarnings": "512000000", "totalLiabilities": "6202000000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "2426000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "639000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6130000000", "currentAccountsPayable": "323000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4701000000", "totalShareholderEquity": "2354000000", "capitalLeaseObligations": "242000000", "otherCurrentLiabilities": "241000000", "totalCurrentLiabilities": "781000000", "otherNonCurrentLiabilities": "160000000", "totalNonCurrentLiabilities": "5421000000", "cashAndShortTermInvestments": "655000000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "2238000000", "cashAndCashEquivalentsAtCarryingValue": "655000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12000000", "operatingCashflow": "141000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 936000000, "cost_of_revenue": 492000000, "gross_profit": 444000000, "research_and_development": 70000000, "selling_general_admin": 185000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118000000, "depreciation_amortisation": 85000000, "ebitda": 203000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 59000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 52000000, "net_income_continuing_ops": 52000000, "net_income_to_common": 52000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655000000, "short_term_investments": null, "net_receivables": 639000000, "inventory": 894000000, "other_current_assets": null, "total_current_assets": 2426000000, "net_ppe": null, "goodwill": 2496000000, "intangible_assets": 2238000000, "goodwill_and_intangibles": 4734000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6130000000, "total_assets": 8556000000, "short_term_debt": 81000000, "accounts_payable": 323000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 781000000, "long_term_debt": 4409000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5421000000, "total_liabilities": 6202000000, "total_debt": 4490000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 512000000, "total_equity": 2354000000, "shares_outstanding": 67700000, "operating_cash_flow": 141000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180000000, "free_cash_flow": 159000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118000000", "ebitda": "203000000", "netIncome": "52000000", "grossProfit": "444000000", "depreciation": "None", "totalRevenue": "936000000", "costOfRevenue": "492000000", "interestIncome": "9000000", "incomeBeforeTax": "59000000", "interestExpense": "53000000", "operatingIncome": "111000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "333000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "185000000", "netIncomeFromContinuingOperations": "52000000" }, "balance": { "goodwill": "2496000000", "inventory": "894000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8556000000", "longTermDebt": "4409000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2238000000", "reportedCurrency": "USD", "retainedEarnings": "512000000", "totalLiabilities": "6202000000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "2426000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "639000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6130000000", "currentAccountsPayable": "323000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4701000000", "totalShareholderEquity": "2354000000", "capitalLeaseObligations": "242000000", "otherCurrentLiabilities": "241000000", "totalCurrentLiabilities": "781000000", "otherNonCurrentLiabilities": "160000000", "totalNonCurrentLiabilities": "5421000000", "cashAndShortTermInvestments": "655000000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "2238000000", "cashAndCashEquivalentsAtCarryingValue": "655000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12000000", "operatingCashflow": "141000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 934000000, "cost_of_revenue": 493000000, "gross_profit": 441000000, "ebit": 149000000, "ebitda": 235000000, "pretax_income": 80000000, "tax_provision": -11000000, "net_income": 91000000, "net_income_to_common": 91000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 714000000, "total_current_assets": 2474000000, "total_assets": 8590000000, "short_term_debt": 81000000, "long_term_debt": 4488000000, "total_debt": 4569000000, "total_liabilities": 6268000000, "total_equity": 2322000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4751000000 }, "cash_flow": { "operating_cash_flow": 176000000, "capital_expenditure": 51000000, "free_cash_flow": 227000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121058, "ticker_id": 7147, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149000000", "ebitda": "235000000", "netIncome": "91000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "934000000", "costOfRevenue": "493000000", "interestIncome": "19000000", "incomeBeforeTax": "80000000", "interestExpense": "66000000", "operatingIncome": "136000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "305000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "176000000", "netIncomeFromContinuingOperations": "91000000" }, "balance": { "goodwill": "2479000000", "inventory": "893000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8590000000", "longTermDebt": "4488000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2272000000", "reportedCurrency": "USD", "retainedEarnings": "503000000", "totalLiabilities": "6268000000", "otherCurrentAssets": "252000000", "totalCurrentAssets": "2474000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6116000000", "currentAccountsPayable": "341000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4780000000", "totalShareholderEquity": "2322000000", "capitalLeaseObligations": "242000000", "otherCurrentLiabilities": "218000000", "totalCurrentLiabilities": "775000000", "otherNonCurrentLiabilities": "149000000", "totalNonCurrentLiabilities": "5493000000", "cashAndShortTermInvestments": "714000000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "2272000000", "cashAndCashEquivalentsAtCarryingValue": "714000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "176000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934000000, "cost_of_revenue": 493000000, "gross_profit": 441000000, "research_and_development": 65000000, "selling_general_admin": 176000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149000000, "depreciation_amortisation": 86000000, "ebitda": 235000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 80000000, "tax_provision": -11000000, "effective_tax_rate": null, "net_income": 91000000, "net_income_continuing_ops": 91000000, "net_income_to_common": 91000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 714000000, "short_term_investments": null, "net_receivables": 615000000, "inventory": 893000000, "other_current_assets": null, "total_current_assets": 2474000000, "net_ppe": null, "goodwill": 2479000000, "intangible_assets": 2272000000, "goodwill_and_intangibles": 4751000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6116000000, "total_assets": 8590000000, "short_term_debt": 81000000, "accounts_payable": 341000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 775000000, "long_term_debt": 4488000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5493000000, "total_liabilities": 6268000000, "total_debt": 4569000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 503000000, "total_equity": 2322000000, "shares_outstanding": 67700000, "operating_cash_flow": 176000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -246000000, "free_cash_flow": 227000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149000000", "ebitda": "235000000", "netIncome": "91000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "934000000", "costOfRevenue": "493000000", "interestIncome": "19000000", "incomeBeforeTax": "80000000", "interestExpense": "66000000", "operatingIncome": "136000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "305000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "65000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "493000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "176000000", "netIncomeFromContinuingOperations": "91000000" }, "balance": { "goodwill": "2479000000", "inventory": "893000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8590000000", "longTermDebt": "4488000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2272000000", "reportedCurrency": "USD", "retainedEarnings": "503000000", "totalLiabilities": "6268000000", "otherCurrentAssets": "252000000", "totalCurrentAssets": "2474000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6116000000", "currentAccountsPayable": "341000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4780000000", "totalShareholderEquity": "2322000000", "capitalLeaseObligations": "242000000", "otherCurrentLiabilities": "218000000", "totalCurrentLiabilities": "775000000", "otherNonCurrentLiabilities": "149000000", "totalNonCurrentLiabilities": "5493000000", "cashAndShortTermInvestments": "714000000", "commonStockSharesOutstanding": "67700000", "intangibleAssetsExcludingGoodwill": "2272000000", "cashAndCashEquivalentsAtCarryingValue": "714000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "176000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 896000000, "cost_of_revenue": 464000000, "gross_profit": 432000000, "ebit": 138000000, "ebitda": 225000000, "pretax_income": 60000000, "tax_provision": -2000000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 861000000, "total_current_assets": 2668000000, "total_assets": 9023000000, "short_term_debt": 85000000, "long_term_debt": 4758000000, "total_debt": 4843000000, "total_liabilities": 6625000000, "total_equity": 2398000000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 5010000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 22000000, "free_cash_flow": 152000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121060, "ticker_id": 7147, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138000000", "ebitda": "225000000", "netIncome": "62000000", "grossProfit": "432000000", "depreciation": "None", "totalRevenue": "896000000", "costOfRevenue": "464000000", "interestIncome": "20000000", "incomeBeforeTax": "60000000", "interestExpense": "64000000", "operatingIncome": "128000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "304000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "167000000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "2567000000", "inventory": "940000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9023000000", "longTermDebt": "4758000000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2443000000", "reportedCurrency": "USD", "retainedEarnings": "428000000", "totalLiabilities": "6625000000", "otherCurrentAssets": "258000000", "totalCurrentAssets": "2668000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6355000000", "currentAccountsPayable": "306000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5059000000", "totalShareholderEquity": "2398000000", "capitalLeaseObligations": "251000000", "otherCurrentLiabilities": "320000000", "totalCurrentLiabilities": "781000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "5844000000", "cashAndShortTermInvestments": "861000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "2443000000", "cashAndCashEquivalentsAtCarryingValue": "861000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "130000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111000000", "cashflowFromInvestment": "-22000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 896000000, "cost_of_revenue": 464000000, "gross_profit": 432000000, "research_and_development": 70000000, "selling_general_admin": 167000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138000000, "depreciation_amortisation": 87000000, "ebitda": 225000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": 60000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": 62000000, "net_income_continuing_ops": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 861000000, "short_term_investments": null, "net_receivables": 609000000, "inventory": 940000000, "other_current_assets": null, "total_current_assets": 2668000000, "net_ppe": null, "goodwill": 2567000000, "intangible_assets": 2443000000, "goodwill_and_intangibles": 5010000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6355000000, "total_assets": 9023000000, "short_term_debt": 85000000, "accounts_payable": 306000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 781000000, "long_term_debt": 4758000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5844000000, "total_liabilities": 6625000000, "total_debt": 4843000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 428000000, "total_equity": 2398000000, "shares_outstanding": 67600000, "operating_cash_flow": 130000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111000000, "free_cash_flow": 152000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138000000", "ebitda": "225000000", "netIncome": "62000000", "grossProfit": "432000000", "depreciation": "None", "totalRevenue": "896000000", "costOfRevenue": "464000000", "interestIncome": "20000000", "incomeBeforeTax": "60000000", "interestExpense": "64000000", "operatingIncome": "128000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "304000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "167000000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "2567000000", "inventory": "940000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9023000000", "longTermDebt": "4758000000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2443000000", "reportedCurrency": "USD", "retainedEarnings": "428000000", "totalLiabilities": "6625000000", "otherCurrentAssets": "258000000", "totalCurrentAssets": "2668000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "609000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6355000000", "currentAccountsPayable": "306000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5059000000", "totalShareholderEquity": "2398000000", "capitalLeaseObligations": "251000000", "otherCurrentLiabilities": "320000000", "totalCurrentLiabilities": "781000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "5844000000", "cashAndShortTermInvestments": "861000000", "commonStockSharesOutstanding": "67600000", "intangibleAssetsExcludingGoodwill": "2443000000", "cashAndCashEquivalentsAtCarryingValue": "861000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "130000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111000000", "cashflowFromInvestment": "-22000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 887000000, "cost_of_revenue": 468000000, "gross_profit": 419000000, "ebit": 114000000, "ebitda": 201000000, "pretax_income": 22000000, "tax_provision": -1000000, "net_income": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 850000000, "total_current_assets": 2648000000, "total_assets": 8863000000, "short_term_debt": 87000000, "long_term_debt": 4832000000, "total_debt": 4919000000, "total_liabilities": 6630000000, "total_equity": 2233000000, "shares_outstanding": 67500000, "goodwill_and_intangibles": 4913000000 }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": 27000000, "free_cash_flow": 149000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121061, "ticker_id": 7147, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114000000", "ebitda": "201000000", "netIncome": "23000000", "grossProfit": "419000000", "depreciation": "None", "totalRevenue": "887000000", "costOfRevenue": "468000000", "interestIncome": "18000000", "incomeBeforeTax": "22000000", "interestExpense": "92000000", "operatingIncome": "127000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "292000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "23000000" }, "balance": { "goodwill": "2495000000", "inventory": "938000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8863000000", "longTermDebt": "4832000000", "shortTermDebt": "87000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2418000000", "reportedCurrency": "USD", "retainedEarnings": "381000000", "totalLiabilities": "6630000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "2648000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "597000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6215000000", "currentAccountsPayable": "291000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5121000000", "totalShareholderEquity": "2233000000", "capitalLeaseObligations": "239000000", "otherCurrentLiabilities": "208000000", "totalCurrentLiabilities": "740000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "5890000000", "cashAndShortTermInvestments": "850000000", "commonStockSharesOutstanding": "67500000", "intangibleAssetsExcludingGoodwill": "2418000000", "cashAndCashEquivalentsAtCarryingValue": "850000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "122000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 887000000, "cost_of_revenue": 468000000, "gross_profit": 419000000, "research_and_development": 66000000, "selling_general_admin": 161000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114000000, "depreciation_amortisation": 87000000, "ebitda": 201000000, "interest_expense": 92000000, "interest_income": null, "other_non_operating": null, "pretax_income": 22000000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": 23000000, "net_income_continuing_ops": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 850000000, "short_term_investments": 1000000, "net_receivables": 597000000, "inventory": 938000000, "other_current_assets": null, "total_current_assets": 2648000000, "net_ppe": null, "goodwill": 2495000000, "intangible_assets": 2418000000, "goodwill_and_intangibles": 4913000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6215000000, "total_assets": 8863000000, "short_term_debt": 87000000, "accounts_payable": 291000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 740000000, "long_term_debt": 4832000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5890000000, "total_liabilities": 6630000000, "total_debt": 4919000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381000000, "total_equity": 2233000000, "shares_outstanding": 67500000, "operating_cash_flow": 122000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87000000, "free_cash_flow": 149000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114000000", "ebitda": "201000000", "netIncome": "23000000", "grossProfit": "419000000", "depreciation": "None", "totalRevenue": "887000000", "costOfRevenue": "468000000", "interestIncome": "18000000", "incomeBeforeTax": "22000000", "interestExpense": "92000000", "operatingIncome": "127000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "292000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "23000000" }, "balance": { "goodwill": "2495000000", "inventory": "938000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8863000000", "longTermDebt": "4832000000", "shortTermDebt": "87000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2418000000", "reportedCurrency": "USD", "retainedEarnings": "381000000", "totalLiabilities": "6630000000", "otherCurrentAssets": "262000000", "totalCurrentAssets": "2648000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "597000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6215000000", "currentAccountsPayable": "291000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5121000000", "totalShareholderEquity": "2233000000", "capitalLeaseObligations": "239000000", "otherCurrentLiabilities": "208000000", "totalCurrentLiabilities": "740000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "5890000000", "cashAndShortTermInvestments": "850000000", "commonStockSharesOutstanding": "67500000", "intangibleAssetsExcludingGoodwill": "2418000000", "cashAndCashEquivalentsAtCarryingValue": "850000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "122000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 868000000, "cost_of_revenue": 453000000, "gross_profit": 415000000, "ebit": 122000000, "ebitda": 210000000, "pretax_income": 19000000, "tax_provision": 4000000, "net_income": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 845000000, "total_current_assets": 2661000000, "total_assets": 8931000000, "short_term_debt": 79000000, "long_term_debt": 4692000000, "total_debt": 4771000000, "total_liabilities": 6507000000, "total_equity": 2424000000, "shares_outstanding": 67400000, "goodwill_and_intangibles": 5012000000 }, "cash_flow": { "operating_cash_flow": 67000000, "capital_expenditure": 18000000, "free_cash_flow": 85000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121062, "ticker_id": 7147, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122000000", "ebitda": "210000000", "netIncome": "15000000", "grossProfit": "415000000", "depreciation": "None", "totalRevenue": "868000000", "costOfRevenue": "453000000", "interestIncome": "6000000", "incomeBeforeTax": "19000000", "interestExpense": "103000000", "operatingIncome": "106000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "309000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "2511000000", "inventory": "971000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8931000000", "longTermDebt": "4692000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2501000000", "reportedCurrency": "USD", "retainedEarnings": "373000000", "totalLiabilities": "6507000000", "otherCurrentAssets": "268000000", "totalCurrentAssets": "2661000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "576000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6270000000", "currentAccountsPayable": "290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4981000000", "totalShareholderEquity": "2424000000", "capitalLeaseObligations": "239000000", "otherCurrentLiabilities": "231000000", "totalCurrentLiabilities": "721000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "5786000000", "cashAndShortTermInvestments": "845000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "2501000000", "cashAndCashEquivalentsAtCarryingValue": "845000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "67000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 868000000, "cost_of_revenue": 453000000, "gross_profit": 415000000, "research_and_development": 70000000, "selling_general_admin": 170000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122000000, "depreciation_amortisation": 88000000, "ebitda": 210000000, "interest_expense": 103000000, "interest_income": null, "other_non_operating": null, "pretax_income": 19000000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": 15000000, "net_income_continuing_ops": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 845000000, "short_term_investments": 1000000, "net_receivables": 576000000, "inventory": 971000000, "other_current_assets": null, "total_current_assets": 2661000000, "net_ppe": null, "goodwill": 2511000000, "intangible_assets": 2501000000, "goodwill_and_intangibles": 5012000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6270000000, "total_assets": 8931000000, "short_term_debt": 79000000, "accounts_payable": 290000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 721000000, "long_term_debt": 4692000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5786000000, "total_liabilities": 6507000000, "total_debt": 4771000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 373000000, "total_equity": 2424000000, "shares_outstanding": 67400000, "operating_cash_flow": 67000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72000000, "free_cash_flow": 85000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122000000", "ebitda": "210000000", "netIncome": "15000000", "grossProfit": "415000000", "depreciation": "None", "totalRevenue": "868000000", "costOfRevenue": "453000000", "interestIncome": "6000000", "incomeBeforeTax": "19000000", "interestExpense": "103000000", "operatingIncome": "106000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "309000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "2511000000", "inventory": "971000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8931000000", "longTermDebt": "4692000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2501000000", "reportedCurrency": "USD", "retainedEarnings": "373000000", "totalLiabilities": "6507000000", "otherCurrentAssets": "268000000", "totalCurrentAssets": "2661000000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "576000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6270000000", "currentAccountsPayable": "290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4981000000", "totalShareholderEquity": "2424000000", "capitalLeaseObligations": "239000000", "otherCurrentLiabilities": "231000000", "totalCurrentLiabilities": "721000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "5786000000", "cashAndShortTermInvestments": "845000000", "commonStockSharesOutstanding": "67400000", "intangibleAssetsExcludingGoodwill": "2501000000", "cashAndCashEquivalentsAtCarryingValue": "845000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "67000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 892000000, "cost_of_revenue": 481000000, "gross_profit": 411000000, "ebit": 10000000, "ebitda": 106000000, "pretax_income": -80000000, "tax_provision": -11000000, "net_income": -69000000, "net_income_to_common": -69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 875000000, "total_current_assets": 2696000000, "total_assets": 9118000000, "short_term_debt": 123000000, "long_term_debt": 4696000000, "total_debt": 4819000000, "total_liabilities": 6646000000, "total_equity": 2472000000, "shares_outstanding": 67099999, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 181000000, "capital_expenditure": 34000000, "free_cash_flow": 215000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121063, "ticker_id": 7147, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10000000", "ebitda": "106000000", "netIncome": "-69000000", "grossProfit": "411000000", "depreciation": "None", "totalRevenue": "892000000", "costOfRevenue": "481000000", "interestIncome": "7000000", "incomeBeforeTax": "-80000000", "interestExpense": "90000000", "operatingIncome": "24000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "387000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "-69000000" }, "balance": { "goodwill": "2554000000", "inventory": "991000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9118000000", "longTermDebt": "4696000000", "shortTermDebt": "123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2619000000", "reportedCurrency": "USD", "retainedEarnings": "373000000", "totalLiabilities": "6646000000", "otherCurrentAssets": "227000000", "totalCurrentAssets": "2696000000", "currentLongTermDebt": "93000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "603000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6422000000", "currentAccountsPayable": "327000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5024000000", "totalShareholderEquity": "2472000000", "capitalLeaseObligations": "235000000", "otherCurrentLiabilities": "264000000", "totalCurrentLiabilities": "848000000", "otherNonCurrentLiabilities": "106000000", "totalNonCurrentLiabilities": "5798000000", "cashAndShortTermInvestments": "875000000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "2619000000", "cashAndCashEquivalentsAtCarryingValue": "875000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "23000000", "operatingCashflow": "181000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 892000000, "cost_of_revenue": 481000000, "gross_profit": 411000000, "research_and_development": 70000000, "selling_general_admin": 161000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10000000, "depreciation_amortisation": 96000000, "ebitda": 106000000, "interest_expense": 90000000, "interest_income": null, "other_non_operating": null, "pretax_income": -80000000, "tax_provision": -11000000, "effective_tax_rate": null, "net_income": -69000000, "net_income_continuing_ops": -69000000, "net_income_to_common": -69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 875000000, "short_term_investments": 0, "net_receivables": 603000000, "inventory": 991000000, "other_current_assets": null, "total_current_assets": 2696000000, "net_ppe": null, "goodwill": 2554000000, "intangible_assets": 2619000000, "goodwill_and_intangibles": 5173000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6422000000, "total_assets": 9118000000, "short_term_debt": 123000000, "accounts_payable": 327000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848000000, "long_term_debt": 4696000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5798000000, "total_liabilities": 6646000000, "total_debt": 4819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 373000000, "total_equity": 2472000000, "shares_outstanding": 67099999, "operating_cash_flow": 181000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143000000, "free_cash_flow": 215000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10000000", "ebitda": "106000000", "netIncome": "-69000000", "grossProfit": "411000000", "depreciation": "None", "totalRevenue": "892000000", "costOfRevenue": "481000000", "interestIncome": "7000000", "incomeBeforeTax": "-80000000", "interestExpense": "90000000", "operatingIncome": "24000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "387000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "-69000000" }, "balance": { "goodwill": "2554000000", "inventory": "991000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9118000000", "longTermDebt": "4696000000", "shortTermDebt": "123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2619000000", "reportedCurrency": "USD", "retainedEarnings": "373000000", "totalLiabilities": "6646000000", "otherCurrentAssets": "227000000", "totalCurrentAssets": "2696000000", "currentLongTermDebt": "93000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "603000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6422000000", "currentAccountsPayable": "327000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5024000000", "totalShareholderEquity": "2472000000", "capitalLeaseObligations": "235000000", "otherCurrentLiabilities": "264000000", "totalCurrentLiabilities": "848000000", "otherNonCurrentLiabilities": "106000000", "totalNonCurrentLiabilities": "5798000000", "cashAndShortTermInvestments": "875000000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "2619000000", "cashAndCashEquivalentsAtCarryingValue": "875000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "23000000", "operatingCashflow": "181000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 932000000, "cost_of_revenue": 506000000, "gross_profit": 426000000, "ebit": 120000000, "ebitda": 213000000, "pretax_income": 22000000, "tax_provision": -17000000, "net_income": 39000000, "net_income_to_common": 39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 859000000, "total_current_assets": 2775000000, "total_assets": 9140000000, "short_term_debt": 115000000, "long_term_debt": 4787000000, "total_debt": 4902000000, "total_liabilities": 6664000000, "total_equity": 2476000000, "shares_outstanding": 67099999, "goodwill_and_intangibles": 5154000000 }, "cash_flow": { "operating_cash_flow": 160000000, "capital_expenditure": 18000000, "free_cash_flow": 178000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121065, "ticker_id": 7147, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120000000", "ebitda": "213000000", "netIncome": "39000000", "grossProfit": "426000000", "depreciation": "None", "totalRevenue": "932000000", "costOfRevenue": "506000000", "interestIncome": "4000000", "incomeBeforeTax": "22000000", "interestExpense": "93000000", "operatingIncome": "118000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93000000", "sellingGeneralAndAdministrative": "167000000", "netIncomeFromContinuingOperations": "39000000" }, "balance": { "goodwill": "2540000000", "inventory": "1009000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9140000000", "longTermDebt": "4787000000", "shortTermDebt": "115000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2614000000", "reportedCurrency": "USD", "retainedEarnings": "455000000", "totalLiabilities": "6664000000", "otherCurrentAssets": "288000000", "totalCurrentAssets": "2775000000", "currentLongTermDebt": "87000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6365000000", "currentAccountsPayable": "309000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5110000000", "totalShareholderEquity": "2476000000", "capitalLeaseObligations": "208000000", "otherCurrentLiabilities": "278000000", "totalCurrentLiabilities": "838000000", "otherNonCurrentLiabilities": "97000000", "totalNonCurrentLiabilities": "5826000000", "cashAndShortTermInvestments": "859000000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "2614000000", "cashAndCashEquivalentsAtCarryingValue": "859000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "160000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 932000000, "cost_of_revenue": 506000000, "gross_profit": 426000000, "research_and_development": 71000000, "selling_general_admin": 167000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120000000, "depreciation_amortisation": 93000000, "ebitda": 213000000, "interest_expense": 93000000, "interest_income": null, "other_non_operating": null, "pretax_income": 22000000, "tax_provision": -17000000, "effective_tax_rate": null, "net_income": 39000000, "net_income_continuing_ops": 39000000, "net_income_to_common": 39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 859000000, "short_term_investments": 1000000, "net_receivables": 618000000, "inventory": 1009000000, "other_current_assets": null, "total_current_assets": 2775000000, "net_ppe": null, "goodwill": 2540000000, "intangible_assets": 2614000000, "goodwill_and_intangibles": 5154000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6365000000, "total_assets": 9140000000, "short_term_debt": 115000000, "accounts_payable": 309000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 838000000, "long_term_debt": 4787000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5826000000, "total_liabilities": 6664000000, "total_debt": 4902000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 455000000, "total_equity": 2476000000, "shares_outstanding": 67099999, "operating_cash_flow": 160000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39000000, "free_cash_flow": 178000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120000000", "ebitda": "213000000", "netIncome": "39000000", "grossProfit": "426000000", "depreciation": "None", "totalRevenue": "932000000", "costOfRevenue": "506000000", "interestIncome": "4000000", "incomeBeforeTax": "22000000", "interestExpense": "93000000", "operatingIncome": "118000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93000000", "sellingGeneralAndAdministrative": "167000000", "netIncomeFromContinuingOperations": "39000000" }, "balance": { "goodwill": "2540000000", "inventory": "1009000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9140000000", "longTermDebt": "4787000000", "shortTermDebt": "115000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2614000000", "reportedCurrency": "USD", "retainedEarnings": "455000000", "totalLiabilities": "6664000000", "otherCurrentAssets": "288000000", "totalCurrentAssets": "2775000000", "currentLongTermDebt": "87000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6365000000", "currentAccountsPayable": "309000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5110000000", "totalShareholderEquity": "2476000000", "capitalLeaseObligations": "208000000", "otherCurrentLiabilities": "278000000", "totalCurrentLiabilities": "838000000", "otherNonCurrentLiabilities": "97000000", "totalNonCurrentLiabilities": "5826000000", "cashAndShortTermInvestments": "859000000", "commonStockSharesOutstanding": "67099999", "intangibleAssetsExcludingGoodwill": "2614000000", "cashAndCashEquivalentsAtCarryingValue": "859000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "160000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "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": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "income_statement": { "revenue": 1003000000, "cost_of_revenue": 533000000, "gross_profit": 470000000, "ebit": -1687000000, "ebitda": -1586000000, "pretax_income": -1791000000, "tax_provision": -22000000, "net_income": -1769000000, "net_income_to_common": -1769000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757000000, "total_current_assets": 2728000000, "total_assets": 9230000000, "short_term_debt": 116000000, "long_term_debt": 4819000000, "total_debt": 4935000000, "total_liabilities": 6735000000, "total_equity": 2495000000, "shares_outstanding": 66800000, "goodwill_and_intangibles": 5303000000 }, "cash_flow": { "operating_cash_flow": -59000000, "capital_expenditure": 18000000, "free_cash_flow": -41000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121066, "ticker_id": 7147, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:05:17.166424+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1687000000", "ebitda": "-1586000000", "netIncome": "-1769000000", "grossProfit": "470000000", "depreciation": "None", "totalRevenue": "1003000000", "costOfRevenue": "533000000", "interestIncome": "4000000", "incomeBeforeTax": "-1791000000", "interestExpense": "88000000", "operatingIncome": "-1696000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-22000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "2166000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75000000", "otherNonOperatingIncome": "-7000000", "costofGoodsAndServicesSold": "533000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "172000000", "netIncomeFromContinuingOperations": "-1769000000" }, "balance": { "goodwill": "2575000000", "inventory": "1036000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9230000000", "longTermDebt": "4819000000", "shortTermDebt": "116000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2728000000", "reportedCurrency": "USD", "retainedEarnings": "431000000", "totalLiabilities": "6735000000", "otherCurrentAssets": "303000000", "totalCurrentAssets": "2728000000", "currentLongTermDebt": "88000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "631000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6502000000", "currentAccountsPayable": "314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "777000000", "shortLongTermDebtTotal": "5152000000", "totalShareholderEquity": "2495000000", "capitalLeaseObligations": "217000000", "otherCurrentLiabilities": "241000000", "totalCurrentLiabilities": "835000000", "otherNonCurrentLiabilities": "93000000", "totalNonCurrentLiabilities": "5900000000", "cashAndShortTermInvestments": "757000000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "2728000000", "cashAndCashEquivalentsAtCarryingValue": "757000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1769000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "-59000000", "capitalExpenditures": "18000000", "changeInReceivables": "-70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35000000", "cashflowFromInvestment": "-17000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003000000, "cost_of_revenue": 533000000, "gross_profit": 470000000, "research_and_development": 75000000, "selling_general_admin": 172000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1687000000, "depreciation_amortisation": 101000000, "ebitda": -1586000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1791000000, "tax_provision": -22000000, "effective_tax_rate": null, "net_income": -1769000000, "net_income_continuing_ops": -1769000000, "net_income_to_common": -1769000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 757000000, "short_term_investments": 1000000, "net_receivables": 631000000, "inventory": 1036000000, "other_current_assets": null, "total_current_assets": 2728000000, "net_ppe": null, "goodwill": 2575000000, "intangible_assets": 2728000000, "goodwill_and_intangibles": 5303000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6502000000, "total_assets": 9230000000, "short_term_debt": 116000000, "accounts_payable": 314000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 835000000, "long_term_debt": 4819000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5900000000, "total_liabilities": 6735000000, "total_debt": 4935000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 431000000, "total_equity": 2495000000, "shares_outstanding": 66800000, "operating_cash_flow": -59000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35000000, "free_cash_flow": -41000000, "net_change_in_cash": -111000000 }, "raw_data": { "income": { "ebit": "-1687000000", "ebitda": "-1586000000", "netIncome": "-1769000000", "grossProfit": "470000000", "depreciation": "None", "totalRevenue": "1003000000", "costOfRevenue": "533000000", "interestIncome": "4000000", "incomeBeforeTax": "-1791000000", "interestExpense": "88000000", "operatingIncome": "-1696000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-22000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "2166000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75000000", "otherNonOperatingIncome": "-7000000", "costofGoodsAndServicesSold": "533000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "172000000", "netIncomeFromContinuingOperations": "-1769000000" }, "balance": { "goodwill": "2575000000", "inventory": "1036000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9230000000", "longTermDebt": "4819000000", "shortTermDebt": "116000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2728000000", "reportedCurrency": "USD", "retainedEarnings": "431000000", "totalLiabilities": "6735000000", "otherCurrentAssets": "303000000", "totalCurrentAssets": "2728000000", "currentLongTermDebt": "88000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "631000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6502000000", "currentAccountsPayable": "314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "777000000", "shortLongTermDebtTotal": "5152000000", "totalShareholderEquity": "2495000000", "capitalLeaseObligations": "217000000", "otherCurrentLiabilities": "241000000", "totalCurrentLiabilities": "835000000", "otherNonCurrentLiabilities": "93000000", "totalNonCurrentLiabilities": "5900000000", "cashAndShortTermInvestments": "757000000", "commonStockSharesOutstanding": "66800000", "intangibleAssetsExcludingGoodwill": "2728000000", "cashAndCashEquivalentsAtCarryingValue": "757000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1769000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "-59000000", "capitalExpenditures": "18000000", "changeInReceivables": "-70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35000000", "cashflowFromInvestment": "-17000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }