{ "ticker": { "uuid": "d8743055-c17a-4fa7-abe0-dfae18e56d5d", "symbol": "PPL", "name": "PPL Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/d8743055-c17a-4fa7-abe0-dfae18e56d5d/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8743055-c17a-4fa7-abe0-dfae18e56d5d/" }, "ticker_metadata": { "id": 3191, "uuid": "d8743055-c17a-4fa7-abe0-dfae18e56d5d", "symbol": "PPL", "name": "PPL Corporation", "asset_type": "equity", "market_cap": 26625677000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "PPL Corporation is an energy company headquartered in Allentown, Pennsylvania, United States.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d8743055-c17a-4fa7-abe0-dfae18e56d5d", "symbol": "PPL", "name": "PPL Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/d8743055-c17a-4fa7-abe0-dfae18e56d5d/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8743055-c17a-4fa7-abe0-dfae18e56d5d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.13, "value": 0.33, "quality": 0.31, "momentum": 0.29, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 35.74, "market_cap": 27060826920, "pe_ratio": 22.1992, "earnings_yield": 0.045, "ebitda_to_ev": 0.0818, "shareholder_yield": 0.0298, "roe": 0.0812, "piotroski_f_score": 5, "momentum_12_1": 0.0885, "volatility_252d": 0.1921 }, "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": "2026-06-07T06:54:09.956014+00:00", "batch_id": "" }, "size": { "price_close": 35.74, "market_cap": 27060826920, "market_cap_usd": 27060826920, "enterprise_value": 46047826920, "shares_outstanding": 757158000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.1992, "pb_ratio": 1.8018, "ptbv_ratio": 2.1743, "ps_ratio": 2.9057, "pcf_ratio": 10.1238, "pfcf_ratio": 3.8836, "ev_ebitda": 12.2305, "ev_ebit": 19.9169, "ev_sales": 4.9445, "ev_fcf": 6.6085, "earnings_yield": 0.045, "fcf_yield": 0.1513, "price_to_sales": 2.9057, "price_to_book": 1.8018, "price_to_cashflow": 10.1238, "ebitda_to_ev": 0.0818, "sales_yield": 0.2022 }, "yield": { "dividend_yield": 0.0298, "buyback_yield": 0, "shareholder_yield": 0.0298, "debt_paydown_yield": null, "total_yield": 0.0298 }, "quality": { "gross_margin": 0.352, "operating_margin": 0.2483, "net_margin": 0.1309, "ebitda_margin": 0.4043, "fcf_margin": 0.7482, "roe": 0.0812, "roa": 0.0263, "roic": 0.0547, "roc_greenblatt": null, "asset_turnover": 0.2011, "cash_conversion": 5.7162, "accruals_ratio": -0.0314, "sbc_to_revenue": 0.0053, "piotroski_f_score": 5, "altman_z_score": 0.9893, "earnings_stability_5y": 0.3901, "revenue_stability_5y": 0.2133, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0708, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.083, "net_debt_to_ebitda": 5.043, "debt_to_assets": 0.4371, "interest_coverage": 2.7491, "current_ratio": 1.0033, "quick_ratio": 0.8788, "net_debt": 18987000000, "local_beta": -0.0001, "volatility_252d": 0.1921, "volatility_60d": 0.4592, "max_drawdown_12m": -0.1203, "risk_adjusted_momentum": 0.4607 }, "growth": { "revenue_growth_1y": 0.0752, "revenue_growth_3y_cagr": 0.0459, "revenue_growth_5y_cagr": 0.1056, "eps_growth_1y": 0.2251, "eps_growth_3y_cagr": 0.1603, "eps_growth_5y_cagr": -0.0427, "fcf_growth_1y": 0.2503, "book_value_growth_1y": 0.0496, "revenue_growth": 0.0752, "earnings_growth": 0.2251 }, "momentum": { "price_return_1m": -0.0047, "price_return_3m": -0.0659, "price_return_6m": 0.0722, "price_return_9m": 0.0173, "price_return_12m": 0.0833, "price_return_12m_ex1m": 0.0885, "momentum_6m": 0.0722, "momentum_12m": 0.0833, "momentum_12_1": 0.0885, "distance_from_52w_high": -0.0986, "distance_from_52w_low": 0.09, "relative_strength": -0.0166 }, "raw_ttm": { "revenue_ttm": 9313000000, "gross_profit_ttm": 3278000000, "ebit_ttm": 2312000000, "ebitda_ttm": 3765000000, "net_income_ttm": 1219000000, "eps_diluted_ttm": 1.61, "operating_cash_flow_ttm": 2673000000, "capital_expenditure_ttm": 4295000000, "fcf_ttm": 6968000000, "dividends_paid_ttm": 806000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 841000000, "cash_and_equivalents": 1251000000, "total_current_assets": 4321000000, "total_current_liabilities": 4307000000, "net_ppe": null, "total_assets": 46304000000, "total_debt": 20238000000, "total_equity": 15019000000, "net_working_capital": -23000000, "book_value_per_share": 19.836, "retained_earnings": 3443000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12446000000, "tangible_book_per_share": 16.4378 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 58, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 62, "rank_pcf": 44, "rank_ev_ebitda": 51, "rank_ev_ebit": 69, "rank_earnings_yield": 58, "rank_fcf_yield": 24, "rank_dividend_yield": 25, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 51, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 8, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 54 }, "composites": { "value_composite": 67, "quality_composite": 69, "momentum_composite": 71, "growth_composite": 76, "yield_composite": 17, "svqf_composite": 79, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 87, "quality_value_composite": 0.3198, "os_score": 0.13, "value_percentile": 0.33, "quality_percentile": 0.31, "momentum_percentile": 0.29, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "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": 4718, "ticker_id": 3191, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:09.956014+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.74, "market_cap": 27060826920, "market_cap_usd": 27060826920, "enterprise_value": 46047826920, "shares_outstanding": 757158000, "fx_rate_to_usd": null, "pe_ratio": 22.19920174, "pb_ratio": 1.80177288, "ptbv_ratio": 2.17425895, "ps_ratio": 2.9057046, "pcf_ratio": 10.12376615, "pfcf_ratio": 3.88358595, "ev_ebitda": 12.23049852, "ev_ebit": 19.91688016, "ev_sales": 4.94446762, "ev_fcf": 6.60847114, "earnings_yield": 0.04504666, "fcf_yield": 0.15132093, "dividend_yield": 0.02978475, "buyback_yield": 0, "shareholder_yield": 0.02978475, "debt_paydown_yield": null, "total_yield": 0.02978475, "gross_margin": 0.3519811, "operating_margin": 0.24825513, "net_margin": 0.1308923, "ebitda_margin": 0.4042736, "fcf_margin": 0.74820144, "roe": 0.08116386, "roa": 0.02632602, "roic": 0.05466845, "roc_greenblatt": null, "asset_turnover": 0.20112733, "cash_conversion": 5.71616079, "accruals_ratio": -0.03140117, "sbc_to_revenue": 0.00526146, "debt_to_equity": 2.08302816, "net_debt_to_ebitda": 5.04302789, "debt_to_assets": 0.43706807, "interest_coverage": 2.7491082, "current_ratio": 1.00325052, "quick_ratio": 0.87880195, "net_debt": 18987000000, "revenue_growth_1y": 0.07515585, "revenue_growth_3y_cagr": 0.04594575, "revenue_growth_5y_cagr": 0.1055845, "eps_growth_1y": 0.22512563, "eps_growth_3y_cagr": 0.16031534, "eps_growth_5y_cagr": -0.04270538, "fcf_growth_1y": 0.25031401, "book_value_growth_1y": 0.04960966, "piotroski_f_score": 5, "altman_z_score": 0.9893477, "earnings_stability_5y": 0.390056, "revenue_stability_5y": 0.213301, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00473406, "price_return_3m": -0.06590908, "price_return_6m": 0.07218499, "price_return_9m": 0.01725983, "price_return_12m": 0.08331919, "price_return_12m_ex1m": 0.08847208, "distance_from_52w_high": -0.09861286, "distance_from_52w_low": 0.09000634, "relative_strength": -0.01664439, "local_beta": -0.0001, "volatility_252d": 0.192054, "volatility_60d": 0.459185, "max_drawdown_12m": -0.12030265, "revenue_ttm": 9313000000, "gross_profit_ttm": 3278000000, "ebit_ttm": 2312000000, "ebitda_ttm": 3765000000, "net_income_ttm": 1219000000, "eps_diluted_ttm": 1.6099678, "operating_cash_flow_ttm": 2673000000, "capital_expenditure_ttm": 4295000000, "fcf_ttm": 6968000000, "dividends_paid_ttm": 806000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 841000000, "cash_and_equivalents": 1251000000, "total_current_assets": 4321000000, "total_current_liabilities": 4307000000, "net_ppe": null, "total_assets": 46304000000, "total_debt": 20238000000, "total_equity": 15019000000, "net_working_capital": -23000000, "book_value_per_share": 19.83601837, "retained_earnings": 3443000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12446000000, "tangible_book_per_share": 16.43778445, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 58, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 62, "rank_pcf": 44, "rank_ev_ebitda": 51, "rank_ev_ebit": 69, "rank_earnings_yield": 58, "rank_fcf_yield": 24, "rank_dividend_yield": 25, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 51, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 8, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 54, "value_composite": 67, "quality_composite": 69, "momentum_composite": 71, "growth_composite": 76, "yield_composite": 17, "svqf_composite": 79, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "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": 35.74, "os": 0.13, "value": 0.33, "quality": 0.31, "momentum": 0.29, "confidence": 1, "coverage": 1, "pe_ratio": 22.1992, "earnings_yield": 0.045, "shareholder_yield": 0.0298, "roe": 0.0812, "momentum_12_1": 0.0885, "complete_fields": { "id": 4718, "ticker_id": 3191, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:09.956014+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.74, "market_cap": 27060826920, "market_cap_usd": 27060826920, "enterprise_value": 46047826920, "shares_outstanding": 757158000, "fx_rate_to_usd": null, "pe_ratio": 22.19920174, "pb_ratio": 1.80177288, "ptbv_ratio": 2.17425895, "ps_ratio": 2.9057046, "pcf_ratio": 10.12376615, "pfcf_ratio": 3.88358595, "ev_ebitda": 12.23049852, "ev_ebit": 19.91688016, "ev_sales": 4.94446762, "ev_fcf": 6.60847114, "earnings_yield": 0.04504666, "fcf_yield": 0.15132093, "dividend_yield": 0.02978475, "buyback_yield": 0, "shareholder_yield": 0.02978475, "debt_paydown_yield": null, "total_yield": 0.02978475, "gross_margin": 0.3519811, "operating_margin": 0.24825513, "net_margin": 0.1308923, "ebitda_margin": 0.4042736, "fcf_margin": 0.74820144, "roe": 0.08116386, "roa": 0.02632602, "roic": 0.05466845, "roc_greenblatt": null, "asset_turnover": 0.20112733, "cash_conversion": 5.71616079, "accruals_ratio": -0.03140117, "sbc_to_revenue": 0.00526146, "debt_to_equity": 2.08302816, "net_debt_to_ebitda": 5.04302789, "debt_to_assets": 0.43706807, "interest_coverage": 2.7491082, "current_ratio": 1.00325052, "quick_ratio": 0.87880195, "net_debt": 18987000000, "revenue_growth_1y": 0.07515585, "revenue_growth_3y_cagr": 0.04594575, "revenue_growth_5y_cagr": 0.1055845, "eps_growth_1y": 0.22512563, "eps_growth_3y_cagr": 0.16031534, "eps_growth_5y_cagr": -0.04270538, "fcf_growth_1y": 0.25031401, "book_value_growth_1y": 0.04960966, "piotroski_f_score": 5, "altman_z_score": 0.9893477, "earnings_stability_5y": 0.390056, "revenue_stability_5y": 0.213301, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00473406, "price_return_3m": -0.06590908, "price_return_6m": 0.07218499, "price_return_9m": 0.01725983, "price_return_12m": 0.08331919, "price_return_12m_ex1m": 0.08847208, "distance_from_52w_high": -0.09861286, "distance_from_52w_low": 0.09000634, "relative_strength": -0.01664439, "local_beta": -0.0001, "volatility_252d": 0.192054, "volatility_60d": 0.459185, "max_drawdown_12m": -0.12030265, "revenue_ttm": 9313000000, "gross_profit_ttm": 3278000000, "ebit_ttm": 2312000000, "ebitda_ttm": 3765000000, "net_income_ttm": 1219000000, "eps_diluted_ttm": 1.6099678, "operating_cash_flow_ttm": 2673000000, "capital_expenditure_ttm": 4295000000, "fcf_ttm": 6968000000, "dividends_paid_ttm": 806000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 841000000, "cash_and_equivalents": 1251000000, "total_current_assets": 4321000000, "total_current_liabilities": 4307000000, "net_ppe": null, "total_assets": 46304000000, "total_debt": 20238000000, "total_equity": 15019000000, "net_working_capital": -23000000, "book_value_per_share": 19.83601837, "retained_earnings": 3443000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 12446000000, "tangible_book_per_share": 16.43778445, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 58, "rank_pb": 45, "rank_ptbv": 45, "rank_ps": 62, "rank_pcf": 44, "rank_ev_ebitda": 51, "rank_ev_ebit": 69, "rank_earnings_yield": 58, "rank_fcf_yield": 24, "rank_dividend_yield": 25, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 51, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 8, "rank_piotroski": 67, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 56, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 54, "value_composite": 67, "quality_composite": 69, "momentum_composite": 71, "growth_composite": 76, "yield_composite": 17, "svqf_composite": 79, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 87, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 9042000000, "cost_of_revenue": 5511000000, "gross_profit": 3531000000, "ebit": 2280000000, "ebitda": 3684000000, "pretax_income": 1472000000, "tax_provision": 291000000, "net_income": 1181000000, "net_income_to_common": 1181000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1086000000, "total_current_assets": 3931000000, "total_assets": 45244000000, "short_term_debt": 1360000000, "long_term_debt": 17990000000, "total_debt": 19350000000, "total_liabilities": 30363000000, "total_equity": 14881000000, "shares_outstanding": 745143000, "goodwill_and_intangibles": 2574000000 }, "cash_flow": { "operating_cash_flow": 2629000000, "capital_expenditure": 4030000000, "free_cash_flow": 6659000000, "dividends_paid": 794000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317381, "ticker_id": 3191, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2280000000", "ebitda": "3684000000", "netIncome": "1181000000", "grossProfit": "3531000000", "depreciation": "None", "totalRevenue": "9042000000", "costOfRevenue": "5511000000", "interestIncome": "20000000", "incomeBeforeTax": "1472000000", "interestExpense": "808000000", "operatingIncome": "2131000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "291000000", "reportedCurrency": "USD", "netInterestIncome": "-788000000", "nonInterestIncome": "None", "operatingExpenses": "1400000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5511000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1404000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1181000000" }, "balance": { "goodwill": "2247000000", "inventory": "551000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "45244000000", "longTermDebt": "17990000000", "shortTermDebt": "1360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "327000000", "reportedCurrency": "USD", "retainedEarnings": "3207000000", "totalLiabilities": "30363000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "3931000000", "currentLongTermDebt": "1360000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41313000000", "currentAccountsPayable": "1559000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3437000000", "shortLongTermDebtTotal": "19350000000", "totalShareholderEquity": "14881000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1437000000", "totalCurrentLiabilities": "4546000000", "otherNonCurrentLiabilities": "480000000", "totalNonCurrentLiabilities": "25817000000", "cashAndShortTermInvestments": "1086000000", "commonStockSharesOutstanding": "745143000", "intangibleAssetsExcludingGoodwill": "327000000", "cashAndCashEquivalentsAtCarryingValue": "1086000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1179000000", "profitLoss": "None", "dividendPayout": "794000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "2629000000", "capitalExpenditures": "4030000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2122000000", "cashflowFromInvestment": "-4004000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "794000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "401000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1424000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9042000000, "cost_of_revenue": 5511000000, "gross_profit": 3531000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2280000000, "depreciation_amortisation": 1404000000, "ebitda": 3684000000, "interest_expense": 808000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1472000000, "tax_provision": 291000000, "effective_tax_rate": null, "net_income": 1181000000, "net_income_continuing_ops": 1181000000, "net_income_to_common": 1181000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1086000000, "short_term_investments": null, "net_receivables": 1783000000, "inventory": 551000000, "other_current_assets": null, "total_current_assets": 3931000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 327000000, "goodwill_and_intangibles": 2574000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41313000000, "total_assets": 45244000000, "short_term_debt": 1360000000, "accounts_payable": 1559000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4546000000, "long_term_debt": 17990000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25817000000, "total_liabilities": 30363000000, "total_debt": 19350000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3207000000, "total_equity": 14881000000, "shares_outstanding": 745143000, "operating_cash_flow": 2629000000, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4030000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4004000000, "dividends_paid": 794000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2122000000, "free_cash_flow": 6659000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2280000000", "ebitda": "3684000000", "netIncome": "1181000000", "grossProfit": "3531000000", "depreciation": "None", "totalRevenue": "9042000000", "costOfRevenue": "5511000000", "interestIncome": "20000000", "incomeBeforeTax": "1472000000", "interestExpense": "808000000", "operatingIncome": "2131000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "291000000", "reportedCurrency": "USD", "netInterestIncome": "-788000000", "nonInterestIncome": "None", "operatingExpenses": "1400000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5511000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1404000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1181000000" }, "balance": { "goodwill": "2247000000", "inventory": "551000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "45244000000", "longTermDebt": "17990000000", "shortTermDebt": "1360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "327000000", "reportedCurrency": "USD", "retainedEarnings": "3207000000", "totalLiabilities": "30363000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "3931000000", "currentLongTermDebt": "1360000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41313000000", "currentAccountsPayable": "1559000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3437000000", "shortLongTermDebtTotal": "19350000000", "totalShareholderEquity": "14881000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1437000000", "totalCurrentLiabilities": "4546000000", "otherNonCurrentLiabilities": "480000000", "totalNonCurrentLiabilities": "25817000000", "cashAndShortTermInvestments": "1086000000", "commonStockSharesOutstanding": "745143000", "intangibleAssetsExcludingGoodwill": "327000000", "cashAndCashEquivalentsAtCarryingValue": "1086000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1179000000", "profitLoss": "None", "dividendPayout": "794000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "2629000000", "capitalExpenditures": "4030000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2122000000", "cashflowFromInvestment": "-4004000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "794000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "401000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1424000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 8462000000, "cost_of_revenue": 5069000000, "gross_profit": 3393000000, "ebit": 1854000000, "ebitda": 3211000000, "pretax_income": 1116000000, "tax_provision": 228000000, "net_income": 888000000, "net_income_to_common": 888000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306000000, "total_current_assets": 2880000000, "total_assets": 41069000000, "short_term_debt": 854000000, "long_term_debt": 15952000000, "total_debt": 16806000000, "total_liabilities": 26992000000, "total_equity": 14077000000, "shares_outstanding": 739853000, "goodwill_and_intangibles": 2561000000 }, "cash_flow": { "operating_cash_flow": 2340000000, "capital_expenditure": 2805000000, "free_cash_flow": 5145000000, "dividends_paid": 747000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317386, "ticker_id": 3191, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1854000000", "ebitda": "3211000000", "netIncome": "888000000", "grossProfit": "3393000000", "depreciation": "None", "totalRevenue": "8462000000", "costOfRevenue": "5069000000", "interestIncome": "33000000", "incomeBeforeTax": "1116000000", "interestExpense": "738000000", "operatingIncome": "1740000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "228000000", "reportedCurrency": "USD", "netInterestIncome": "-705000000", "nonInterestIncome": "None", "operatingExpenses": "1653000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5069000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1357000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "888000000" }, "balance": { "goodwill": "2247000000", "inventory": "511000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "41069000000", "longTermDebt": "15952000000", "shortTermDebt": "854000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "2835000000", "totalLiabilities": "26992000000", "otherCurrentAssets": "617000000", "totalCurrentAssets": "2880000000", "currentLongTermDebt": "854000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38189000000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2390000000", "shortLongTermDebtTotal": "16806000000", "totalShareholderEquity": "14077000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180000000", "totalCurrentLiabilities": "3333000000", "otherNonCurrentLiabilities": "452000000", "totalNonCurrentLiabilities": "23659000000", "cashAndShortTermInvestments": "306000000", "commonStockSharesOutstanding": "739853000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "306000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "888000000", "profitLoss": "None", "dividendPayout": "747000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "2340000000", "capitalExpenditures": "2805000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "435000000", "cashflowFromInvestment": "-2818000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "747000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1357000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8462000000, "cost_of_revenue": 5069000000, "gross_profit": 3393000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1854000000, "depreciation_amortisation": 1357000000, "ebitda": 3211000000, "interest_expense": 738000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1116000000, "tax_provision": 228000000, "effective_tax_rate": null, "net_income": 888000000, "net_income_continuing_ops": 888000000, "net_income_to_common": 888000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306000000, "short_term_investments": null, "net_receivables": 1446000000, "inventory": 511000000, "other_current_assets": null, "total_current_assets": 2880000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 314000000, "goodwill_and_intangibles": 2561000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38189000000, "total_assets": 41069000000, "short_term_debt": 854000000, "accounts_payable": 1196000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3333000000, "long_term_debt": 15952000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23659000000, "total_liabilities": 26992000000, "total_debt": 16806000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2835000000, "total_equity": 14077000000, "shares_outstanding": 739853000, "operating_cash_flow": 2340000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2805000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2818000000, "dividends_paid": 747000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 435000000, "free_cash_flow": 5145000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1854000000", "ebitda": "3211000000", "netIncome": "888000000", "grossProfit": "3393000000", "depreciation": "None", "totalRevenue": "8462000000", "costOfRevenue": "5069000000", "interestIncome": "33000000", "incomeBeforeTax": "1116000000", "interestExpense": "738000000", "operatingIncome": "1740000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "228000000", "reportedCurrency": "USD", "netInterestIncome": "-705000000", "nonInterestIncome": "None", "operatingExpenses": "1653000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5069000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1357000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "888000000" }, "balance": { "goodwill": "2247000000", "inventory": "511000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "41069000000", "longTermDebt": "15952000000", "shortTermDebt": "854000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "2835000000", "totalLiabilities": "26992000000", "otherCurrentAssets": "617000000", "totalCurrentAssets": "2880000000", "currentLongTermDebt": "854000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38189000000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2390000000", "shortLongTermDebtTotal": "16806000000", "totalShareholderEquity": "14077000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180000000", "totalCurrentLiabilities": "3333000000", "otherNonCurrentLiabilities": "452000000", "totalNonCurrentLiabilities": "23659000000", "cashAndShortTermInvestments": "306000000", "commonStockSharesOutstanding": "739853000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "306000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "888000000", "profitLoss": "None", "dividendPayout": "747000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "2340000000", "capitalExpenditures": "2805000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "435000000", "cashflowFromInvestment": "-2818000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "747000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1357000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 8312000000, "cost_of_revenue": 5036000000, "gross_profit": 3276000000, "ebit": 1590000000, "ebitda": 2925000000, "pretax_income": 924000000, "tax_provision": 184000000, "net_income": 740000000, "net_income_to_common": 740000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331000000, "total_current_assets": 2932000000, "total_assets": 39236000000, "short_term_debt": 993000000, "long_term_debt": 14611000000, "total_debt": 15604000000, "total_liabilities": 25303000000, "total_equity": 13933000000, "shares_outstanding": 738166000, "goodwill_and_intangibles": 2553000000 }, "cash_flow": { "operating_cash_flow": 1758000000, "capital_expenditure": 2390000000, "free_cash_flow": 4148000000, "dividends_paid": 704000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317391, "ticker_id": 3191, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1590000000", "ebitda": "2925000000", "netIncome": "740000000", "grossProfit": "3276000000", "depreciation": "None", "totalRevenue": "8312000000", "costOfRevenue": "5036000000", "interestIncome": "32000000", "incomeBeforeTax": "924000000", "interestExpense": "666000000", "operatingIncome": "1630000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "184000000", "reportedCurrency": "USD", "netInterestIncome": "-618000000", "nonInterestIncome": "None", "operatingExpenses": "1646000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5036000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1335000000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "775000000" }, "balance": { "goodwill": "2247000000", "inventory": "505000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "39236000000", "longTermDebt": "14611000000", "shortTermDebt": "993000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "306000000", "reportedCurrency": "USD", "retainedEarnings": "2710000000", "totalLiabilities": "25303000000", "otherCurrentAssets": "447000000", "totalCurrentAssets": "2932000000", "currentLongTermDebt": "993000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36304000000", "currentAccountsPayable": "1104000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1991000000", "shortLongTermDebtTotal": "15604000000", "totalShareholderEquity": "13933000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1113000000", "totalCurrentLiabilities": "3340000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "21963000000", "cashAndShortTermInvestments": "331000000", "commonStockSharesOutstanding": "738166000", "intangibleAssetsExcludingGoodwill": "306000000", "cashAndCashEquivalentsAtCarryingValue": "331000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "740000000", "profitLoss": "None", "dividendPayout": "704000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-60000000", "operatingCashflow": "1758000000", "capitalExpenditures": "2390000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "650000000", "cashflowFromInvestment": "-2383000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "704000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1335000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8312000000, "cost_of_revenue": 5036000000, "gross_profit": 3276000000, "research_and_development": null, "selling_general_admin": 40000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1590000000, "depreciation_amortisation": 1335000000, "ebitda": 2925000000, "interest_expense": 666000000, "interest_income": null, "other_non_operating": null, "pretax_income": 924000000, "tax_provision": 184000000, "effective_tax_rate": null, "net_income": 740000000, "net_income_continuing_ops": 775000000, "net_income_to_common": 740000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331000000, "short_term_investments": null, "net_receivables": 1649000000, "inventory": 505000000, "other_current_assets": null, "total_current_assets": 2932000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 306000000, "goodwill_and_intangibles": 2553000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36304000000, "total_assets": 39236000000, "short_term_debt": 993000000, "accounts_payable": 1104000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3340000000, "long_term_debt": 14611000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21963000000, "total_liabilities": 25303000000, "total_debt": 15604000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2710000000, "total_equity": 13933000000, "shares_outstanding": 738166000, "operating_cash_flow": 1758000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2390000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2383000000, "dividends_paid": 704000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 650000000, "free_cash_flow": 4148000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1590000000", "ebitda": "2925000000", "netIncome": "740000000", "grossProfit": "3276000000", "depreciation": "None", "totalRevenue": "8312000000", "costOfRevenue": "5036000000", "interestIncome": "32000000", "incomeBeforeTax": "924000000", "interestExpense": "666000000", "operatingIncome": "1630000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "184000000", "reportedCurrency": "USD", "netInterestIncome": "-618000000", "nonInterestIncome": "None", "operatingExpenses": "1646000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5036000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1335000000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "775000000" }, "balance": { "goodwill": "2247000000", "inventory": "505000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "39236000000", "longTermDebt": "14611000000", "shortTermDebt": "993000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "306000000", "reportedCurrency": "USD", "retainedEarnings": "2710000000", "totalLiabilities": "25303000000", "otherCurrentAssets": "447000000", "totalCurrentAssets": "2932000000", "currentLongTermDebt": "993000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36304000000", "currentAccountsPayable": "1104000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1991000000", "shortLongTermDebtTotal": "15604000000", "totalShareholderEquity": "13933000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1113000000", "totalCurrentLiabilities": "3340000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "21963000000", "cashAndShortTermInvestments": "331000000", "commonStockSharesOutstanding": "738166000", "intangibleAssetsExcludingGoodwill": "306000000", "cashAndCashEquivalentsAtCarryingValue": "331000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "740000000", "profitLoss": "None", "dividendPayout": "704000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-60000000", "operatingCashflow": "1758000000", "capitalExpenditures": "2390000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "650000000", "cashflowFromInvestment": "-2383000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "704000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1335000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 7902000000, "cost_of_revenue": 5015000000, "gross_profit": 2887000000, "ebit": 1428000000, "ebitda": 2661000000, "pretax_income": 915000000, "tax_provision": 201000000, "net_income": 756000000, "net_income_to_common": 756000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356000000, "total_current_assets": 2824000000, "total_assets": 37837000000, "short_term_debt": 1339000000, "long_term_debt": 12889000000, "total_debt": 14228000000, "total_liabilities": 23919000000, "total_equity": 13915000000, "shares_outstanding": 736902000, "goodwill_and_intangibles": 2561000000 }, "cash_flow": { "operating_cash_flow": 1730000000, "capital_expenditure": 2155000000, "free_cash_flow": 3885000000, "dividends_paid": 787000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317396, "ticker_id": 3191, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1428000000", "ebitda": "2661000000", "netIncome": "756000000", "grossProfit": "2887000000", "depreciation": "None", "totalRevenue": "7902000000", "costOfRevenue": "5015000000", "interestIncome": "4000000", "incomeBeforeTax": "915000000", "interestExpense": "513000000", "operatingIncome": "1374000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "201000000", "reportedCurrency": "USD", "netInterestIncome": "-509000000", "nonInterestIncome": "None", "operatingExpenses": "1513000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "54000000", "costofGoodsAndServicesSold": "5015000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1233000000", "sellingGeneralAndAdministrative": "47000000", "netIncomeFromContinuingOperations": "714000000" }, "balance": { "goodwill": "2248000000", "inventory": "443000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "37837000000", "longTermDebt": "12889000000", "shortTermDebt": "1339000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "313000000", "reportedCurrency": "USD", "retainedEarnings": "2681000000", "totalLiabilities": "23919000000", "otherCurrentAssets": "577000000", "totalCurrentAssets": "2824000000", "currentLongTermDebt": "1339000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1448000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35013000000", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30238000000", "shortLongTermDebtTotal": "14228000000", "totalShareholderEquity": "13915000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1125000000", "totalCurrentLiabilities": "3789000000", "otherNonCurrentLiabilities": "4234000000", "totalNonCurrentLiabilities": "20130000000", "cashAndShortTermInvestments": "356000000", "commonStockSharesOutstanding": "736902000", "intangibleAssetsExcludingGoodwill": "313000000", "cashAndCashEquivalentsAtCarryingValue": "356000000", "accumulatedDepreciationAmortizationPPE": "-46000000" }, "cashflow": { "netIncome": "714000000", "profitLoss": "None", "dividendPayout": "787000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-90000000", "operatingCashflow": "1730000000", "capitalExpenditures": "2155000000", "changeInReceivables": "-176000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "709000000", "cashflowFromInvestment": "-5654000000", "stockBasedCompensation": "37000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "787000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3215000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-721000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1233000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7902000000, "cost_of_revenue": 5015000000, "gross_profit": 2887000000, "research_and_development": null, "selling_general_admin": 47000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1428000000, "depreciation_amortisation": 1233000000, "ebitda": 2661000000, "interest_expense": 513000000, "interest_income": null, "other_non_operating": null, "pretax_income": 915000000, "tax_provision": 201000000, "effective_tax_rate": null, "net_income": 756000000, "net_income_continuing_ops": 714000000, "net_income_to_common": 756000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 356000000, "short_term_investments": null, "net_receivables": 1448000000, "inventory": 443000000, "other_current_assets": null, "total_current_assets": 2824000000, "net_ppe": null, "goodwill": 2248000000, "intangible_assets": 313000000, "goodwill_and_intangibles": 2561000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35013000000, "total_assets": 37837000000, "short_term_debt": 1339000000, "accounts_payable": 1201000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3789000000, "long_term_debt": 12889000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20130000000, "total_liabilities": 23919000000, "total_debt": 14228000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2681000000, "total_equity": 13915000000, "shares_outstanding": 736902000, "operating_cash_flow": 1730000000, "stock_based_compensation": 37000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2155000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5654000000, "dividends_paid": 787000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 709000000, "free_cash_flow": 3885000000, "net_change_in_cash": -3215000000 }, "raw_data": { "income": { "ebit": "1428000000", "ebitda": "2661000000", "netIncome": "756000000", "grossProfit": "2887000000", "depreciation": "None", "totalRevenue": "7902000000", "costOfRevenue": "5015000000", "interestIncome": "4000000", "incomeBeforeTax": "915000000", "interestExpense": "513000000", "operatingIncome": "1374000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "201000000", "reportedCurrency": "USD", "netInterestIncome": "-509000000", "nonInterestIncome": "None", "operatingExpenses": "1513000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "54000000", "costofGoodsAndServicesSold": "5015000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1233000000", "sellingGeneralAndAdministrative": "47000000", "netIncomeFromContinuingOperations": "714000000" }, "balance": { "goodwill": "2248000000", "inventory": "443000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "37837000000", "longTermDebt": "12889000000", "shortTermDebt": "1339000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "313000000", "reportedCurrency": "USD", "retainedEarnings": "2681000000", "totalLiabilities": "23919000000", "otherCurrentAssets": "577000000", "totalCurrentAssets": "2824000000", "currentLongTermDebt": "1339000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1448000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35013000000", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30238000000", "shortLongTermDebtTotal": "14228000000", "totalShareholderEquity": "13915000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1125000000", "totalCurrentLiabilities": "3789000000", "otherNonCurrentLiabilities": "4234000000", "totalNonCurrentLiabilities": "20130000000", "cashAndShortTermInvestments": "356000000", "commonStockSharesOutstanding": "736902000", "intangibleAssetsExcludingGoodwill": "313000000", "cashAndCashEquivalentsAtCarryingValue": "356000000", "accumulatedDepreciationAmortizationPPE": "-46000000" }, "cashflow": { "netIncome": "714000000", "profitLoss": "None", "dividendPayout": "787000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-90000000", "operatingCashflow": "1730000000", "capitalExpenditures": "2155000000", "changeInReceivables": "-176000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "709000000", "cashflowFromInvestment": "-5654000000", "stockBasedCompensation": "37000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "787000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3215000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-721000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1233000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 5783000000, "cost_of_revenue": 3070000000, "gross_profit": 2713000000, "ebit": 1439000000, "ebitda": 2560000000, "pretax_income": 521000000, "tax_provision": 503000000, "net_income": -1480000000, "net_income_to_common": -1480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3571000000, "total_current_assets": 5007000000, "total_assets": 33223000000, "short_term_debt": 543000000, "long_term_debt": 10666000000, "total_debt": 11209000000, "total_liabilities": 19500000000, "total_equity": 13723000000, "shares_outstanding": 764819000, "goodwill_and_intangibles": 1059000000 }, "cash_flow": { "operating_cash_flow": 2270000000, "capital_expenditure": 1973000000, "free_cash_flow": 4243000000, "dividends_paid": 1279000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317401, "ticker_id": 3191, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1439000000", "ebitda": "2560000000", "netIncome": "-1480000000", "grossProfit": "2713000000", "depreciation": "None", "totalRevenue": "5783000000", "costOfRevenue": "3070000000", "interestIncome": "906000000", "incomeBeforeTax": "521000000", "interestExpense": "918000000", "operatingIncome": "1424000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "503000000", "reportedCurrency": "USD", "netInterestIncome": "-906000000", "nonInterestIncome": "None", "operatingExpenses": "1289000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15000000", "costofGoodsAndServicesSold": "3070000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1121000000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "716000000", "inventory": "322000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "33223000000", "longTermDebt": "10666000000", "shortTermDebt": "543000000", "treasuryStock": "-1003000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "343000000", "reportedCurrency": "USD", "retainedEarnings": "2572000000", "totalLiabilities": "19500000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "5007000000", "currentLongTermDebt": "543000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "890000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28216000000", "currentAccountsPayable": "679000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25470000000", "shortLongTermDebtTotal": "11209000000", "totalShareholderEquity": "13723000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1005000000", "totalCurrentLiabilities": "2323000000", "otherNonCurrentLiabilities": "3360000000", "totalNonCurrentLiabilities": "17177000000", "cashAndShortTermInvestments": "3571000000", "commonStockSharesOutstanding": "764819000", "intangibleAssetsExcludingGoodwill": "343000000", "cashAndCashEquivalentsAtCarryingValue": "3571000000", "accumulatedDepreciationAmortizationPPE": "-41000000" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "1279000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "2270000000", "capitalExpenditures": "1973000000", "changeInReceivables": "-14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7390000000", "cashflowFromInvestment": "7957000000", "stockBasedCompensation": "1121000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1279000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2837000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1003000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1121000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5783000000, "cost_of_revenue": 3070000000, "gross_profit": 2713000000, "research_and_development": null, "selling_general_admin": 21000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1439000000, "depreciation_amortisation": 1121000000, "ebitda": 2560000000, "interest_expense": 918000000, "interest_income": null, "other_non_operating": null, "pretax_income": 521000000, "tax_provision": 503000000, "effective_tax_rate": null, "net_income": -1480000000, "net_income_continuing_ops": 18000000, "net_income_to_common": -1480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3571000000, "short_term_investments": null, "net_receivables": 890000000, "inventory": 322000000, "other_current_assets": null, "total_current_assets": 5007000000, "net_ppe": null, "goodwill": 716000000, "intangible_assets": 343000000, "goodwill_and_intangibles": 1059000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28216000000, "total_assets": 33223000000, "short_term_debt": 543000000, "accounts_payable": 679000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2323000000, "long_term_debt": 10666000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17177000000, "total_liabilities": 19500000000, "total_debt": 11209000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2572000000, "total_equity": 13723000000, "shares_outstanding": 764819000, "operating_cash_flow": 2270000000, "stock_based_compensation": 1121000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1973000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7957000000, "dividends_paid": 1279000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7390000000, "free_cash_flow": 4243000000, "net_change_in_cash": 2837000000 }, "raw_data": { "income": { "ebit": "1439000000", "ebitda": "2560000000", "netIncome": "-1480000000", "grossProfit": "2713000000", "depreciation": "None", "totalRevenue": "5783000000", "costOfRevenue": "3070000000", "interestIncome": "906000000", "incomeBeforeTax": "521000000", "interestExpense": "918000000", "operatingIncome": "1424000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "503000000", "reportedCurrency": "USD", "netInterestIncome": "-906000000", "nonInterestIncome": "None", "operatingExpenses": "1289000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15000000", "costofGoodsAndServicesSold": "3070000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1121000000", "sellingGeneralAndAdministrative": "21000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "716000000", "inventory": "322000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "33223000000", "longTermDebt": "10666000000", "shortTermDebt": "543000000", "treasuryStock": "-1003000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "343000000", "reportedCurrency": "USD", "retainedEarnings": "2572000000", "totalLiabilities": "19500000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "5007000000", "currentLongTermDebt": "543000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "890000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28216000000", "currentAccountsPayable": "679000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25470000000", "shortLongTermDebtTotal": "11209000000", "totalShareholderEquity": "13723000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1005000000", "totalCurrentLiabilities": "2323000000", "otherNonCurrentLiabilities": "3360000000", "totalNonCurrentLiabilities": "17177000000", "cashAndShortTermInvestments": "3571000000", "commonStockSharesOutstanding": "764819000", "intangibleAssetsExcludingGoodwill": "343000000", "cashAndCashEquivalentsAtCarryingValue": "3571000000", "accumulatedDepreciationAmortizationPPE": "-41000000" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "1279000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "2270000000", "capitalExpenditures": "1973000000", "changeInReceivables": "-14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7390000000", "cashflowFromInvestment": "7957000000", "stockBasedCompensation": "1121000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1279000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2837000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1003000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1121000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 5474000000, "cost_of_revenue": 2686000000, "gross_profit": 2788000000, "ebit": 1588000000, "ebitda": 2668000000, "pretax_income": 954000000, "tax_provision": 314000000, "net_income": 1469000000, "net_income_to_common": 1469000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 442000000, "total_current_assets": 20900000000, "total_assets": 48116000000, "short_term_debt": 2242000000, "long_term_debt": 21553000000, "total_debt": 23795000000, "total_liabilities": 34743000000, "total_equity": 13373000000, "shares_outstanding": 769384000, "goodwill_and_intangibles": 1067000000 }, "cash_flow": { "operating_cash_flow": 2746000000, "capital_expenditure": 3249000000, "free_cash_flow": 5995000000, "dividends_paid": 1275000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317406, "ticker_id": 3191, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1588000000", "ebitda": "2668000000", "netIncome": "1469000000", "grossProfit": "2788000000", "depreciation": "None", "totalRevenue": "5474000000", "costOfRevenue": "2686000000", "interestIncome": "10000000", "incomeBeforeTax": "954000000", "interestExpense": "634000000", "operatingIncome": "1586000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "314000000", "reportedCurrency": "USD", "netInterestIncome": "-991000000", "nonInterestIncome": "None", "operatingExpenses": "1202000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "169000000", "costofGoodsAndServicesSold": "2686000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1080000000", "sellingGeneralAndAdministrative": "2000000", "netIncomeFromContinuingOperations": "1469000000" }, "balance": { "goodwill": "716000000", "inventory": "302000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "48116000000", "longTermDebt": "21553000000", "shortTermDebt": "2242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "351000000", "reportedCurrency": "USD", "retainedEarnings": "5315000000", "totalLiabilities": "34743000000", "otherCurrentAssets": "19252000000", "totalCurrentAssets": "20900000000", "currentLongTermDebt": "3236000000", "longTermInvestments": "52000000", "shortTermInvestments": "94000000", "currentNetReceivables": "904000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27216000000", "currentAccountsPayable": "745000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38892000000", "shortLongTermDebtTotal": "15857000000", "totalShareholderEquity": "13373000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11677000000", "totalCurrentLiabilities": "15055000000", "otherNonCurrentLiabilities": "3645000000", "totalNonCurrentLiabilities": "19688000000", "cashAndShortTermInvestments": "442000000", "commonStockSharesOutstanding": "769384000", "intangibleAssetsExcludingGoodwill": "351000000", "cashAndCashEquivalentsAtCarryingValue": "442000000", "accumulatedDepreciationAmortizationPPE": "-102000000" }, "cashflow": { "netIncome": "1469000000", "profitLoss": "None", "dividendPayout": "1275000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "2746000000", "capitalExpenditures": "3249000000", "changeInReceivables": "-82000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "386000000", "cashflowFromInvestment": "-3258000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1275000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-126000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2667000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1359000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5474000000, "cost_of_revenue": 2686000000, "gross_profit": 2788000000, "research_and_development": null, "selling_general_admin": 2000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1588000000, "depreciation_amortisation": 1080000000, "ebitda": 2668000000, "interest_expense": 634000000, "interest_income": null, "other_non_operating": null, "pretax_income": 954000000, "tax_provision": 314000000, "effective_tax_rate": null, "net_income": 1469000000, "net_income_continuing_ops": 1469000000, "net_income_to_common": 1469000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 442000000, "short_term_investments": 94000000, "net_receivables": 904000000, "inventory": 302000000, "other_current_assets": null, "total_current_assets": 20900000000, "net_ppe": null, "goodwill": 716000000, "intangible_assets": 351000000, "goodwill_and_intangibles": 1067000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27216000000, "total_assets": 48116000000, "short_term_debt": 2242000000, "accounts_payable": 745000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15055000000, "long_term_debt": 21553000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19688000000, "total_liabilities": 34743000000, "total_debt": 23795000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5315000000, "total_equity": 13373000000, "shares_outstanding": 769384000, "operating_cash_flow": 2746000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3249000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3258000000, "dividends_paid": 1275000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 386000000, "free_cash_flow": 5995000000, "net_change_in_cash": -126000000 }, "raw_data": { "income": { "ebit": "1588000000", "ebitda": "2668000000", "netIncome": "1469000000", "grossProfit": "2788000000", "depreciation": "None", "totalRevenue": "5474000000", "costOfRevenue": "2686000000", "interestIncome": "10000000", "incomeBeforeTax": "954000000", "interestExpense": "634000000", "operatingIncome": "1586000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "314000000", "reportedCurrency": "USD", "netInterestIncome": "-991000000", "nonInterestIncome": "None", "operatingExpenses": "1202000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "169000000", "costofGoodsAndServicesSold": "2686000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1080000000", "sellingGeneralAndAdministrative": "2000000", "netIncomeFromContinuingOperations": "1469000000" }, "balance": { "goodwill": "716000000", "inventory": "302000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "48116000000", "longTermDebt": "21553000000", "shortTermDebt": "2242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "351000000", "reportedCurrency": "USD", "retainedEarnings": "5315000000", "totalLiabilities": "34743000000", "otherCurrentAssets": "19252000000", "totalCurrentAssets": "20900000000", "currentLongTermDebt": "3236000000", "longTermInvestments": "52000000", "shortTermInvestments": "94000000", "currentNetReceivables": "904000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27216000000", "currentAccountsPayable": "745000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38892000000", "shortLongTermDebtTotal": "15857000000", "totalShareholderEquity": "13373000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11677000000", "totalCurrentLiabilities": "15055000000", "otherNonCurrentLiabilities": "3645000000", "totalNonCurrentLiabilities": "19688000000", "cashAndShortTermInvestments": "442000000", "commonStockSharesOutstanding": "769384000", "intangibleAssetsExcludingGoodwill": "351000000", "cashAndCashEquivalentsAtCarryingValue": "442000000", "accumulatedDepreciationAmortizationPPE": "-102000000" }, "cashflow": { "netIncome": "1469000000", "profitLoss": "None", "dividendPayout": "1275000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "2746000000", "capitalExpenditures": "3249000000", "changeInReceivables": "-82000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "386000000", "cashflowFromInvestment": "-3258000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1275000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-126000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2667000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1359000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 5602000000, "cost_of_revenue": 2941000000, "gross_profit": 2661000000, "ebit": 1540000000, "ebitda": 2547000000, "pretax_income": 919000000, "tax_provision": 183000000, "net_income": 1746000000, "net_income_to_common": 1746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 815000000, "total_current_assets": 2767000000, "total_assets": 45680000000, "short_term_debt": 2323000000, "long_term_debt": 20721000000, "total_debt": 23044000000, "total_liabilities": 32689000000, "total_equity": 12991000000, "shares_outstanding": 736754000, "goodwill_and_intangibles": 3941000000 }, "cash_flow": { "operating_cash_flow": 2427000000, "capital_expenditure": 3083000000, "free_cash_flow": 5510000000, "dividends_paid": 1192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317411, "ticker_id": 3191, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1540000000", "ebitda": "2547000000", "netIncome": "1746000000", "grossProfit": "2661000000", "depreciation": "None", "totalRevenue": "5602000000", "costOfRevenue": "2941000000", "interestIncome": "16000000", "incomeBeforeTax": "919000000", "interestExpense": "621000000", "operatingIncome": "1526000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "183000000", "reportedCurrency": "USD", "netInterestIncome": "-978000000", "nonInterestIncome": "None", "operatingExpenses": "1135000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "309000000", "costofGoodsAndServicesSold": "2941000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1007000000", "sellingGeneralAndAdministrative": "8000000", "netIncomeFromContinuingOperations": "1746000000" }, "balance": { "goodwill": "3198000000", "inventory": "332000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "45680000000", "longTermDebt": "20721000000", "shortTermDebt": "2323000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "743000000", "reportedCurrency": "USD", "retainedEarnings": "5127000000", "totalLiabilities": "32689000000", "otherCurrentAssets": "324000000", "totalCurrentAssets": "2767000000", "currentLongTermDebt": "2323000000", "longTermInvestments": "149000000", "shortTermInvestments": "147000000", "currentNetReceivables": "1296000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42914000000", "currentAccountsPayable": "956000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36482000000", "shortLongTermDebtTotal": "23044000000", "totalShareholderEquity": "12991000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1261000000", "totalCurrentLiabilities": "4900000000", "otherNonCurrentLiabilities": "3980000000", "totalNonCurrentLiabilities": "27789000000", "cashAndShortTermInvestments": "815000000", "commonStockSharesOutstanding": "736754000", "intangibleAssetsExcludingGoodwill": "743000000", "cashAndCashEquivalentsAtCarryingValue": "815000000", "accumulatedDepreciationAmortizationPPE": "-109000000" }, "cashflow": { "netIncome": "1746000000", "profitLoss": "None", "dividendPayout": "1192000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "2427000000", "capitalExpenditures": "3083000000", "changeInReceivables": "4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "836000000", "cashflowFromInvestment": "-3080000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "183000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1187000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1280000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5602000000, "cost_of_revenue": 2941000000, "gross_profit": 2661000000, "research_and_development": null, "selling_general_admin": 8000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1540000000, "depreciation_amortisation": 1007000000, "ebitda": 2547000000, "interest_expense": 621000000, "interest_income": null, "other_non_operating": null, "pretax_income": 919000000, "tax_provision": 183000000, "effective_tax_rate": null, "net_income": 1746000000, "net_income_continuing_ops": 1746000000, "net_income_to_common": 1746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 815000000, "short_term_investments": 147000000, "net_receivables": 1296000000, "inventory": 332000000, "other_current_assets": null, "total_current_assets": 2767000000, "net_ppe": null, "goodwill": 3198000000, "intangible_assets": 743000000, "goodwill_and_intangibles": 3941000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42914000000, "total_assets": 45680000000, "short_term_debt": 2323000000, "accounts_payable": 956000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4900000000, "long_term_debt": 20721000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27789000000, "total_liabilities": 32689000000, "total_debt": 23044000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5127000000, "total_equity": 12991000000, "shares_outstanding": 736754000, "operating_cash_flow": 2427000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3083000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3080000000, "dividends_paid": 1192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 836000000, "free_cash_flow": 5510000000, "net_change_in_cash": 183000000 }, "raw_data": { "income": { "ebit": "1540000000", "ebitda": "2547000000", "netIncome": "1746000000", "grossProfit": "2661000000", "depreciation": "None", "totalRevenue": "5602000000", "costOfRevenue": "2941000000", "interestIncome": "16000000", "incomeBeforeTax": "919000000", "interestExpense": "621000000", "operatingIncome": "1526000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "183000000", "reportedCurrency": "USD", "netInterestIncome": "-978000000", "nonInterestIncome": "None", "operatingExpenses": "1135000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "309000000", "costofGoodsAndServicesSold": "2941000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1007000000", "sellingGeneralAndAdministrative": "8000000", "netIncomeFromContinuingOperations": "1746000000" }, "balance": { "goodwill": "3198000000", "inventory": "332000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "45680000000", "longTermDebt": "20721000000", "shortTermDebt": "2323000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "743000000", "reportedCurrency": "USD", "retainedEarnings": "5127000000", "totalLiabilities": "32689000000", "otherCurrentAssets": "324000000", "totalCurrentAssets": "2767000000", "currentLongTermDebt": "2323000000", "longTermInvestments": "149000000", "shortTermInvestments": "147000000", "currentNetReceivables": "1296000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42914000000", "currentAccountsPayable": "956000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36482000000", "shortLongTermDebtTotal": "23044000000", "totalShareholderEquity": "12991000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1261000000", "totalCurrentLiabilities": "4900000000", "otherNonCurrentLiabilities": "3980000000", "totalNonCurrentLiabilities": "27789000000", "cashAndShortTermInvestments": "815000000", "commonStockSharesOutstanding": "736754000", "intangibleAssetsExcludingGoodwill": "743000000", "cashAndCashEquivalentsAtCarryingValue": "815000000", "accumulatedDepreciationAmortizationPPE": "-109000000" }, "cashflow": { "netIncome": "1746000000", "profitLoss": "None", "dividendPayout": "1192000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "2427000000", "capitalExpenditures": "3083000000", "changeInReceivables": "4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "836000000", "cashflowFromInvestment": "-3080000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "183000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1187000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1280000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 7785000000, "cost_of_revenue": 3527000000, "gross_profit": 4258000000, "ebit": 3248000000, "ebitda": 4420000000, "pretax_income": 2285000000, "tax_provision": 458000000, "net_income": 1827000000, "net_income_to_common": 1827000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 621000000, "total_current_assets": 2432000000, "total_assets": 43396000000, "short_term_debt": 1960000000, "long_term_debt": 20069000000, "total_debt": 22029000000, "total_liabilities": 31739000000, "total_equity": 11657000000, "shares_outstanding": 708619000, "goodwill_and_intangibles": 3879000000 }, "cash_flow": { "operating_cash_flow": 2821000000, "capital_expenditure": 3238000000, "free_cash_flow": 6059000000, "dividends_paid": 1133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317416, "ticker_id": 3191, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3248000000", "ebitda": "4420000000", "netIncome": "1827000000", "grossProfit": "4258000000", "depreciation": "None", "totalRevenue": "7785000000", "costOfRevenue": "3527000000", "interestIncome": "6000000", "incomeBeforeTax": "2285000000", "interestExpense": "963000000", "operatingIncome": "2852000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "458000000", "reportedCurrency": "USD", "netInterestIncome": "-957000000", "nonInterestIncome": "None", "operatingExpenses": "1406000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "396000000", "costofGoodsAndServicesSold": "3527000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1172000000", "sellingGeneralAndAdministrative": "257000000", "netIncomeFromContinuingOperations": "1827000000" }, "balance": { "goodwill": "3162000000", "inventory": "303000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "43396000000", "longTermDebt": "20069000000", "shortTermDebt": "1960000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "717000000", "reportedCurrency": "USD", "retainedEarnings": "4593000000", "totalLiabilities": "31739000000", "otherCurrentAssets": "349000000", "totalCurrentAssets": "2432000000", "currentLongTermDebt": "1960000000", "longTermInvestments": "228000000", "shortTermInvestments": "109000000", "currentNetReceivables": "1159000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40964000000", "currentAccountsPayable": "989000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34458000000", "shortLongTermDebtTotal": "22029000000", "totalShareholderEquity": "11657000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1247000000", "totalCurrentLiabilities": "4563000000", "otherNonCurrentLiabilities": "4311000000", "totalNonCurrentLiabilities": "27176000000", "cashAndShortTermInvestments": "621000000", "commonStockSharesOutstanding": "708619000", "intangibleAssetsExcludingGoodwill": "717000000", "cashAndCashEquivalentsAtCarryingValue": "621000000", "accumulatedDepreciationAmortizationPPE": "-101000000" }, "cashflow": { "netIncome": "1827000000", "profitLoss": "None", "dividendPayout": "1133000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "2821000000", "capitalExpenditures": "3238000000", "changeInReceivables": "28000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "690000000", "cashflowFromInvestment": "-3361000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1133000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1422000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1172000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7785000000, "cost_of_revenue": 3527000000, "gross_profit": 4258000000, "research_and_development": 0, "selling_general_admin": 257000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3248000000, "depreciation_amortisation": 1172000000, "ebitda": 4420000000, "interest_expense": 963000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2285000000, "tax_provision": 458000000, "effective_tax_rate": null, "net_income": 1827000000, "net_income_continuing_ops": 1827000000, "net_income_to_common": 1827000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 621000000, "short_term_investments": 109000000, "net_receivables": 1159000000, "inventory": 303000000, "other_current_assets": null, "total_current_assets": 2432000000, "net_ppe": null, "goodwill": 3162000000, "intangible_assets": 717000000, "goodwill_and_intangibles": 3879000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40964000000, "total_assets": 43396000000, "short_term_debt": 1960000000, "accounts_payable": 989000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4563000000, "long_term_debt": 20069000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27176000000, "total_liabilities": 31739000000, "total_debt": 22029000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4593000000, "total_equity": 11657000000, "shares_outstanding": 708619000, "operating_cash_flow": 2821000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3238000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3361000000, "dividends_paid": 1133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 690000000, "free_cash_flow": 6059000000, "net_change_in_cash": 150000000 }, "raw_data": { "income": { "ebit": "3248000000", "ebitda": "4420000000", "netIncome": "1827000000", "grossProfit": "4258000000", "depreciation": "None", "totalRevenue": "7785000000", "costOfRevenue": "3527000000", "interestIncome": "6000000", "incomeBeforeTax": "2285000000", "interestExpense": "963000000", "operatingIncome": "2852000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "458000000", "reportedCurrency": "USD", "netInterestIncome": "-957000000", "nonInterestIncome": "None", "operatingExpenses": "1406000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "396000000", "costofGoodsAndServicesSold": "3527000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1172000000", "sellingGeneralAndAdministrative": "257000000", "netIncomeFromContinuingOperations": "1827000000" }, "balance": { "goodwill": "3162000000", "inventory": "303000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "43396000000", "longTermDebt": "20069000000", "shortTermDebt": "1960000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "717000000", "reportedCurrency": "USD", "retainedEarnings": "4593000000", "totalLiabilities": "31739000000", "otherCurrentAssets": "349000000", "totalCurrentAssets": "2432000000", "currentLongTermDebt": "1960000000", "longTermInvestments": "228000000", "shortTermInvestments": "109000000", "currentNetReceivables": "1159000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40964000000", "currentAccountsPayable": "989000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34458000000", "shortLongTermDebtTotal": "22029000000", "totalShareholderEquity": "11657000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1247000000", "totalCurrentLiabilities": "4563000000", "otherNonCurrentLiabilities": "4311000000", "totalNonCurrentLiabilities": "27176000000", "cashAndShortTermInvestments": "621000000", "commonStockSharesOutstanding": "708619000", "intangibleAssetsExcludingGoodwill": "717000000", "cashAndCashEquivalentsAtCarryingValue": "621000000", "accumulatedDepreciationAmortizationPPE": "-101000000" }, "cashflow": { "netIncome": "1827000000", "profitLoss": "None", "dividendPayout": "1133000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "2821000000", "capitalExpenditures": "3238000000", "changeInReceivables": "28000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "690000000", "cashflowFromInvestment": "-3361000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1133000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1422000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1172000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2775000000, "cost_of_revenue": 1915000000, "gross_profit": 860000000, "ebit": 738000000, "ebitda": 1129000000, "pretax_income": 560000000, "tax_provision": 108000000, "net_income": 452000000, "net_income_to_common": 452000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1251000000, "total_current_assets": 4321000000, "total_assets": 46304000000, "short_term_debt": 1214000000, "long_term_debt": 19024000000, "total_debt": 20238000000, "total_liabilities": 31285000000, "total_equity": 15019000000, "shares_outstanding": 757158000, "goodwill_and_intangibles": 2573000000 }, "cash_flow": { "operating_cash_flow": 557000000, "capital_expenditure": 1058000000, "free_cash_flow": 1615000000, "dividends_paid": 202000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317379, "ticker_id": 3191, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "738000000", "ebitda": "1129000000", "netIncome": "452000000", "grossProfit": "860000000", "depreciation": "None", "totalRevenue": "2775000000", "costOfRevenue": "1915000000", "interestIncome": "9000000", "incomeBeforeTax": "560000000", "interestExpense": "223000000", "operatingIncome": "738000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "108000000", "reportedCurrency": "USD", "netInterestIncome": "-215000000", "nonInterestIncome": "None", "operatingExpenses": "122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1915000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "452000000" }, "balance": { "goodwill": "2247000000", "inventory": "536000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "46304000000", "longTermDebt": "19024000000", "shortTermDebt": "1214000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "326000000", "reportedCurrency": "USD", "retainedEarnings": "3443000000", "totalLiabilities": "31285000000", "otherCurrentAssets": "698000000", "totalCurrentAssets": "4321000000", "currentLongTermDebt": "1214000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1836000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41983000000", "currentAccountsPayable": "1403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20238000000", "totalShareholderEquity": "15019000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1690000000", "totalCurrentLiabilities": "4307000000", "otherNonCurrentLiabilities": "556000000", "totalNonCurrentLiabilities": "26978000000", "cashAndShortTermInvestments": "1251000000", "commonStockSharesOutstanding": "757158000", "intangibleAssetsExcludingGoodwill": "326000000", "cashAndCashEquivalentsAtCarryingValue": "1251000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "451000000", "profitLoss": "None", "dividendPayout": "202000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "557000000", "capitalExpenditures": "1058000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "654000000", "cashflowFromInvestment": "-1046000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2775000000, "cost_of_revenue": 1915000000, "gross_profit": 860000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 738000000, "depreciation_amortisation": 391000000, "ebitda": 1129000000, "interest_expense": 223000000, "interest_income": null, "other_non_operating": null, "pretax_income": 560000000, "tax_provision": 108000000, "effective_tax_rate": null, "net_income": 452000000, "net_income_continuing_ops": 452000000, "net_income_to_common": 452000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1251000000, "short_term_investments": null, "net_receivables": 1836000000, "inventory": 536000000, "other_current_assets": null, "total_current_assets": 4321000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 326000000, "goodwill_and_intangibles": 2573000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41983000000, "total_assets": 46304000000, "short_term_debt": 1214000000, "accounts_payable": 1403000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4307000000, "long_term_debt": 19024000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26978000000, "total_liabilities": 31285000000, "total_debt": 20238000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3443000000, "total_equity": 15019000000, "shares_outstanding": 757158000, "operating_cash_flow": 557000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1058000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1046000000, "dividends_paid": 202000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 654000000, "free_cash_flow": 1615000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "738000000", "ebitda": "1129000000", "netIncome": "452000000", "grossProfit": "860000000", "depreciation": "None", "totalRevenue": "2775000000", "costOfRevenue": "1915000000", "interestIncome": "9000000", "incomeBeforeTax": "560000000", "interestExpense": "223000000", "operatingIncome": "738000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "108000000", "reportedCurrency": "USD", "netInterestIncome": "-215000000", "nonInterestIncome": "None", "operatingExpenses": "122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1915000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "452000000" }, "balance": { "goodwill": "2247000000", "inventory": "536000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "46304000000", "longTermDebt": "19024000000", "shortTermDebt": "1214000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "326000000", "reportedCurrency": "USD", "retainedEarnings": "3443000000", "totalLiabilities": "31285000000", "otherCurrentAssets": "698000000", "totalCurrentAssets": "4321000000", "currentLongTermDebt": "1214000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1836000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41983000000", "currentAccountsPayable": "1403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20238000000", "totalShareholderEquity": "15019000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1690000000", "totalCurrentLiabilities": "4307000000", "otherNonCurrentLiabilities": "556000000", "totalNonCurrentLiabilities": "26978000000", "cashAndShortTermInvestments": "1251000000", "commonStockSharesOutstanding": "757158000", "intangibleAssetsExcludingGoodwill": "326000000", "cashAndCashEquivalentsAtCarryingValue": "1251000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "451000000", "profitLoss": "None", "dividendPayout": "202000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "557000000", "capitalExpenditures": "1058000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "654000000", "cashflowFromInvestment": "-1046000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2274000000, "cost_of_revenue": 1687000000, "gross_profit": 587000000, "ebit": 537000000, "ebitda": 905000000, "pretax_income": 328000000, "tax_provision": 62000000, "net_income": 266000000, "net_income_to_common": 266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1086000000, "total_current_assets": 3931000000, "total_assets": 45244000000, "short_term_debt": 1360000000, "long_term_debt": 17990000000, "total_debt": 19350000000, "total_liabilities": 30363000000, "total_equity": 14881000000, "shares_outstanding": 745143000, "goodwill_and_intangibles": 2574000000 }, "cash_flow": { "operating_cash_flow": 548000000, "capital_expenditure": 1162000000, "free_cash_flow": 1710000000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317380, "ticker_id": 3191, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "537000000", "ebitda": "905000000", "netIncome": "266000000", "grossProfit": "587000000", "depreciation": "None", "totalRevenue": "2274000000", "costOfRevenue": "1687000000", "interestIncome": "7000000", "incomeBeforeTax": "328000000", "interestExpense": "209000000", "operatingIncome": "478000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-202000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1687000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "266000000" }, "balance": { "goodwill": "2247000000", "inventory": "551000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "45244000000", "longTermDebt": "17990000000", "shortTermDebt": "1360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "327000000", "reportedCurrency": "USD", "retainedEarnings": "3207000000", "totalLiabilities": "30363000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "3931000000", "currentLongTermDebt": "1360000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41313000000", "currentAccountsPayable": "1559000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3437000000", "shortLongTermDebtTotal": "19350000000", "totalShareholderEquity": "14881000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1627000000", "totalCurrentLiabilities": "4546000000", "otherNonCurrentLiabilities": "480000000", "totalNonCurrentLiabilities": "25817000000", "cashAndShortTermInvestments": "1086000000", "commonStockSharesOutstanding": "745143000", "intangibleAssetsExcludingGoodwill": "327000000", "cashAndCashEquivalentsAtCarryingValue": "1086000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266000000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "548000000", "capitalExpenditures": "1162000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "563000000", "cashflowFromInvestment": "-1144000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "401000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2274000000, "cost_of_revenue": 1687000000, "gross_profit": 587000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 537000000, "depreciation_amortisation": 368000000, "ebitda": 905000000, "interest_expense": 209000000, "interest_income": null, "other_non_operating": null, "pretax_income": 328000000, "tax_provision": 62000000, "effective_tax_rate": null, "net_income": 266000000, "net_income_continuing_ops": 266000000, "net_income_to_common": 266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1086000000, "short_term_investments": null, "net_receivables": 1783000000, "inventory": 551000000, "other_current_assets": null, "total_current_assets": 3931000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 327000000, "goodwill_and_intangibles": 2574000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41313000000, "total_assets": 45244000000, "short_term_debt": 1360000000, "accounts_payable": 1559000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4546000000, "long_term_debt": 17990000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25817000000, "total_liabilities": 30363000000, "total_debt": 19350000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3207000000, "total_equity": 14881000000, "shares_outstanding": 745143000, "operating_cash_flow": 548000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1162000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1144000000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 563000000, "free_cash_flow": 1710000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "537000000", "ebitda": "905000000", "netIncome": "266000000", "grossProfit": "587000000", "depreciation": "None", "totalRevenue": "2274000000", "costOfRevenue": "1687000000", "interestIncome": "7000000", "incomeBeforeTax": "328000000", "interestExpense": "209000000", "operatingIncome": "478000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-202000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1687000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "266000000" }, "balance": { "goodwill": "2247000000", "inventory": "551000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "45244000000", "longTermDebt": "17990000000", "shortTermDebt": "1360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "327000000", "reportedCurrency": "USD", "retainedEarnings": "3207000000", "totalLiabilities": "30363000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "3931000000", "currentLongTermDebt": "1360000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1783000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41313000000", "currentAccountsPayable": "1559000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3437000000", "shortLongTermDebtTotal": "19350000000", "totalShareholderEquity": "14881000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1627000000", "totalCurrentLiabilities": "4546000000", "otherNonCurrentLiabilities": "480000000", "totalNonCurrentLiabilities": "25817000000", "cashAndShortTermInvestments": "1086000000", "commonStockSharesOutstanding": "745143000", "intangibleAssetsExcludingGoodwill": "327000000", "cashAndCashEquivalentsAtCarryingValue": "1086000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266000000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "548000000", "capitalExpenditures": "1162000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "563000000", "cashflowFromInvestment": "-1144000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "401000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2239000000, "cost_of_revenue": 1239000000, "gross_profit": 1000000000, "ebit": 608000000, "ebitda": 949000000, "pretax_income": 398000000, "tax_provision": 80000000, "net_income": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1119000000, "total_current_assets": 3632000000, "total_assets": 43939000000, "short_term_debt": 2050000000, "long_term_debt": 16936000000, "total_debt": 18986000000, "total_liabilities": 29526000000, "total_equity": 14413000000, "shares_outstanding": 744290000, "goodwill_and_intangibles": 2559000000 }, "cash_flow": { "operating_cash_flow": 966000000, "capital_expenditure": 1145000000, "free_cash_flow": 2111000000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317382, "ticker_id": 3191, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "608000000", "ebitda": "949000000", "netIncome": "318000000", "grossProfit": "1000000000", "depreciation": "None", "totalRevenue": "2239000000", "costOfRevenue": "1239000000", "interestIncome": "6000000", "incomeBeforeTax": "398000000", "interestExpense": "210000000", "operatingIncome": "569000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "80000000", "reportedCurrency": "USD", "netInterestIncome": "-204000000", "nonInterestIncome": "None", "operatingExpenses": "431000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1239000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "318000000" }, "balance": { "goodwill": "2247000000", "inventory": "517000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "43939000000", "longTermDebt": "16936000000", "shortTermDebt": "2050000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "312000000", "reportedCurrency": "USD", "retainedEarnings": "3143000000", "totalLiabilities": "29526000000", "otherCurrentAssets": "538000000", "totalCurrentAssets": "3632000000", "currentLongTermDebt": "2050000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1458000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40307000000", "currentAccountsPayable": "1188000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3513000000", "shortLongTermDebtTotal": "18986000000", "totalShareholderEquity": "14413000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1453000000", "totalCurrentLiabilities": "4691000000", "otherNonCurrentLiabilities": "468000000", "totalNonCurrentLiabilities": "24835000000", "cashAndShortTermInvestments": "1119000000", "commonStockSharesOutstanding": "744290000", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "1119000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "318000000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "966000000", "capitalExpenditures": "1145000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "982000000", "cashflowFromInvestment": "-1147000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2239000000, "cost_of_revenue": 1239000000, "gross_profit": 1000000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 608000000, "depreciation_amortisation": 341000000, "ebitda": 949000000, "interest_expense": 210000000, "interest_income": null, "other_non_operating": null, "pretax_income": 398000000, "tax_provision": 80000000, "effective_tax_rate": null, "net_income": 318000000, "net_income_continuing_ops": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1119000000, "short_term_investments": null, "net_receivables": 1458000000, "inventory": 517000000, "other_current_assets": null, "total_current_assets": 3632000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 312000000, "goodwill_and_intangibles": 2559000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40307000000, "total_assets": 43939000000, "short_term_debt": 2050000000, "accounts_payable": 1188000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4691000000, "long_term_debt": 16936000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24835000000, "total_liabilities": 29526000000, "total_debt": 18986000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3143000000, "total_equity": 14413000000, "shares_outstanding": 744290000, "operating_cash_flow": 966000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1145000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1147000000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 982000000, "free_cash_flow": 2111000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "608000000", "ebitda": "949000000", "netIncome": "318000000", "grossProfit": "1000000000", "depreciation": "None", "totalRevenue": "2239000000", "costOfRevenue": "1239000000", "interestIncome": "6000000", "incomeBeforeTax": "398000000", "interestExpense": "210000000", "operatingIncome": "569000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "80000000", "reportedCurrency": "USD", "netInterestIncome": "-204000000", "nonInterestIncome": "None", "operatingExpenses": "431000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1239000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "341000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "318000000" }, "balance": { "goodwill": "2247000000", "inventory": "517000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "43939000000", "longTermDebt": "16936000000", "shortTermDebt": "2050000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "312000000", "reportedCurrency": "USD", "retainedEarnings": "3143000000", "totalLiabilities": "29526000000", "otherCurrentAssets": "538000000", "totalCurrentAssets": "3632000000", "currentLongTermDebt": "2050000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1458000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40307000000", "currentAccountsPayable": "1188000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3513000000", "shortLongTermDebtTotal": "18986000000", "totalShareholderEquity": "14413000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1453000000", "totalCurrentLiabilities": "4691000000", "otherNonCurrentLiabilities": "468000000", "totalNonCurrentLiabilities": "24835000000", "cashAndShortTermInvestments": "1119000000", "commonStockSharesOutstanding": "744290000", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "1119000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "318000000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "966000000", "capitalExpenditures": "1145000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "982000000", "cashflowFromInvestment": "-1147000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2025000000, "cost_of_revenue": 1194000000, "gross_profit": 831000000, "ebit": 429000000, "ebitda": 782000000, "pretax_income": 230000000, "tax_provision": 47000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294000000, "total_current_assets": 2923000000, "total_assets": 42363000000, "short_term_debt": 2505000000, "long_term_debt": 15292000000, "total_debt": 17797000000, "total_liabilities": 28077000000, "total_equity": 14286000000, "shares_outstanding": 742541000, "goodwill_and_intangibles": 2559000000 }, "cash_flow": { "operating_cash_flow": 602000000, "capital_expenditure": 930000000, "free_cash_flow": 1532000000, "dividends_paid": 202000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317383, "ticker_id": 3191, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "429000000", "ebitda": "782000000", "netIncome": "183000000", "grossProfit": "831000000", "depreciation": "None", "totalRevenue": "2025000000", "costOfRevenue": "1194000000", "interestIncome": "2000000", "incomeBeforeTax": "230000000", "interestExpense": "199000000", "operatingIncome": "406000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-197000000", "nonInterestIncome": "None", "operatingExpenses": "425000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1194000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "183000000" }, "balance": { "goodwill": "2247000000", "inventory": "504000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "42363000000", "longTermDebt": "15292000000", "shortTermDebt": "2505000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "312000000", "reportedCurrency": "USD", "retainedEarnings": "3027000000", "totalLiabilities": "28077000000", "otherCurrentAssets": "587000000", "totalCurrentAssets": "2923000000", "currentLongTermDebt": "2505000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1538000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39440000000", "currentAccountsPayable": "1135000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3088000000", "shortLongTermDebtTotal": "17797000000", "totalShareholderEquity": "14286000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1195000000", "totalCurrentLiabilities": "4978000000", "otherNonCurrentLiabilities": "426000000", "totalNonCurrentLiabilities": "23099000000", "cashAndShortTermInvestments": "294000000", "commonStockSharesOutstanding": "742541000", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "294000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183000000", "profitLoss": "None", "dividendPayout": "202000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-24000000", "operatingCashflow": "602000000", "capitalExpenditures": "930000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "306000000", "cashflowFromInvestment": "-930000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2025000000, "cost_of_revenue": 1194000000, "gross_profit": 831000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 429000000, "depreciation_amortisation": 353000000, "ebitda": 782000000, "interest_expense": 199000000, "interest_income": null, "other_non_operating": null, "pretax_income": 230000000, "tax_provision": 47000000, "effective_tax_rate": null, "net_income": 183000000, "net_income_continuing_ops": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 294000000, "short_term_investments": null, "net_receivables": 1538000000, "inventory": 504000000, "other_current_assets": null, "total_current_assets": 2923000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 312000000, "goodwill_and_intangibles": 2559000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39440000000, "total_assets": 42363000000, "short_term_debt": 2505000000, "accounts_payable": 1135000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4978000000, "long_term_debt": 15292000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23099000000, "total_liabilities": 28077000000, "total_debt": 17797000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3027000000, "total_equity": 14286000000, "shares_outstanding": 742541000, "operating_cash_flow": 602000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 930000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -930000000, "dividends_paid": 202000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 306000000, "free_cash_flow": 1532000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "429000000", "ebitda": "782000000", "netIncome": "183000000", "grossProfit": "831000000", "depreciation": "None", "totalRevenue": "2025000000", "costOfRevenue": "1194000000", "interestIncome": "2000000", "incomeBeforeTax": "230000000", "interestExpense": "199000000", "operatingIncome": "406000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-197000000", "nonInterestIncome": "None", "operatingExpenses": "425000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1194000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "183000000" }, "balance": { "goodwill": "2247000000", "inventory": "504000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "42363000000", "longTermDebt": "15292000000", "shortTermDebt": "2505000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "312000000", "reportedCurrency": "USD", "retainedEarnings": "3027000000", "totalLiabilities": "28077000000", "otherCurrentAssets": "587000000", "totalCurrentAssets": "2923000000", "currentLongTermDebt": "2505000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1538000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39440000000", "currentAccountsPayable": "1135000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3088000000", "shortLongTermDebtTotal": "17797000000", "totalShareholderEquity": "14286000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1195000000", "totalCurrentLiabilities": "4978000000", "otherNonCurrentLiabilities": "426000000", "totalNonCurrentLiabilities": "23099000000", "cashAndShortTermInvestments": "294000000", "commonStockSharesOutstanding": "742541000", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "294000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183000000", "profitLoss": "None", "dividendPayout": "202000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-24000000", "operatingCashflow": "602000000", "capitalExpenditures": "930000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "306000000", "cashflowFromInvestment": "-930000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "353000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2504000000, "cost_of_revenue": 1391000000, "gross_profit": 1113000000, "ebit": 706000000, "ebitda": 1048000000, "pretax_income": 516000000, "tax_provision": 102000000, "net_income": 414000000, "net_income_to_common": 414000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312000000, "total_current_assets": 3096000000, "total_assets": 41809000000, "short_term_debt": 1347000000, "long_term_debt": 15938000000, "total_debt": 17285000000, "total_liabilities": 27512000000, "total_equity": 14297000000, "shares_outstanding": 741400000, "goodwill_and_intangibles": 2559000000 }, "cash_flow": { "operating_cash_flow": 513000000, "capital_expenditure": 793000000, "free_cash_flow": 1306000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317384, "ticker_id": 3191, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "706000000", "ebitda": "1048000000", "netIncome": "414000000", "grossProfit": "1113000000", "depreciation": "None", "totalRevenue": "2504000000", "costOfRevenue": "1391000000", "interestIncome": "5000000", "incomeBeforeTax": "516000000", "interestExpense": "190000000", "operatingIncome": "678000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "435000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1391000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "414000000" }, "balance": { "goodwill": "2247000000", "inventory": "476000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "41809000000", "longTermDebt": "15938000000", "shortTermDebt": "1347000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "312000000", "reportedCurrency": "USD", "retainedEarnings": "3047000000", "totalLiabilities": "27512000000", "otherCurrentAssets": "723000000", "totalCurrentAssets": "3096000000", "currentLongTermDebt": "1347000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1585000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38713000000", "currentAccountsPayable": "1097000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2695000000", "shortLongTermDebtTotal": "17285000000", "totalShareholderEquity": "14297000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1240000000", "totalCurrentLiabilities": "3827000000", "otherNonCurrentLiabilities": "449000000", "totalNonCurrentLiabilities": "23685000000", "cashAndShortTermInvestments": "312000000", "commonStockSharesOutstanding": "741400000", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "312000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "37000000", "operatingCashflow": "513000000", "capitalExpenditures": "793000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "271000000", "cashflowFromInvestment": "-783000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2504000000, "cost_of_revenue": 1391000000, "gross_profit": 1113000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 706000000, "depreciation_amortisation": 342000000, "ebitda": 1048000000, "interest_expense": 190000000, "interest_income": null, "other_non_operating": null, "pretax_income": 516000000, "tax_provision": 102000000, "effective_tax_rate": null, "net_income": 414000000, "net_income_continuing_ops": 414000000, "net_income_to_common": 414000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312000000, "short_term_investments": null, "net_receivables": 1585000000, "inventory": 476000000, "other_current_assets": null, "total_current_assets": 3096000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 312000000, "goodwill_and_intangibles": 2559000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38713000000, "total_assets": 41809000000, "short_term_debt": 1347000000, "accounts_payable": 1097000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3827000000, "long_term_debt": 15938000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23685000000, "total_liabilities": 27512000000, "total_debt": 17285000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3047000000, "total_equity": 14297000000, "shares_outstanding": 741400000, "operating_cash_flow": 513000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 793000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -783000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 271000000, "free_cash_flow": 1306000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "706000000", "ebitda": "1048000000", "netIncome": "414000000", "grossProfit": "1113000000", "depreciation": "None", "totalRevenue": "2504000000", "costOfRevenue": "1391000000", "interestIncome": "5000000", "incomeBeforeTax": "516000000", "interestExpense": "190000000", "operatingIncome": "678000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "435000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1391000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "414000000" }, "balance": { "goodwill": "2247000000", "inventory": "476000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "41809000000", "longTermDebt": "15938000000", "shortTermDebt": "1347000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "312000000", "reportedCurrency": "USD", "retainedEarnings": "3047000000", "totalLiabilities": "27512000000", "otherCurrentAssets": "723000000", "totalCurrentAssets": "3096000000", "currentLongTermDebt": "1347000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1585000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38713000000", "currentAccountsPayable": "1097000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2695000000", "shortLongTermDebtTotal": "17285000000", "totalShareholderEquity": "14297000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1240000000", "totalCurrentLiabilities": "3827000000", "otherNonCurrentLiabilities": "449000000", "totalNonCurrentLiabilities": "23685000000", "cashAndShortTermInvestments": "312000000", "commonStockSharesOutstanding": "741400000", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "312000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "37000000", "operatingCashflow": "513000000", "capitalExpenditures": "793000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "271000000", "cashflowFromInvestment": "-783000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2211000000, "cost_of_revenue": 1409000000, "gross_profit": 802000000, "ebit": 405000000, "ebitda": 744000000, "pretax_income": 216000000, "tax_provision": 39000000, "net_income": 177000000, "net_income_to_common": 177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306000000, "total_current_assets": 2880000000, "total_assets": 41069000000, "short_term_debt": 854000000, "long_term_debt": 15952000000, "total_debt": 16806000000, "total_liabilities": 26992000000, "total_equity": 14077000000, "shares_outstanding": 741063000, "goodwill_and_intangibles": 2561000000 }, "cash_flow": { "operating_cash_flow": 511000000, "capital_expenditure": 860000000, "free_cash_flow": 1371000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317385, "ticker_id": 3191, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "405000000", "ebitda": "744000000", "netIncome": "177000000", "grossProfit": "802000000", "depreciation": "None", "totalRevenue": "2211000000", "costOfRevenue": "1409000000", "interestIncome": "8000000", "incomeBeforeTax": "216000000", "interestExpense": "189000000", "operatingIncome": "377000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-181000000", "nonInterestIncome": "None", "operatingExpenses": "425000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1409000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "177000000" }, "balance": { "goodwill": "2247000000", "inventory": "511000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "41069000000", "longTermDebt": "15952000000", "shortTermDebt": "854000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "2835000000", "totalLiabilities": "26992000000", "otherCurrentAssets": "617000000", "totalCurrentAssets": "2880000000", "currentLongTermDebt": "854000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38189000000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2390000000", "shortLongTermDebtTotal": "16806000000", "totalShareholderEquity": "14077000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180000000", "totalCurrentLiabilities": "3333000000", "otherNonCurrentLiabilities": "452000000", "totalNonCurrentLiabilities": "23659000000", "cashAndShortTermInvestments": "306000000", "commonStockSharesOutstanding": "741063000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "306000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "511000000", "capitalExpenditures": "860000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119000000", "cashflowFromInvestment": "-874000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2211000000, "cost_of_revenue": 1409000000, "gross_profit": 802000000, "research_and_development": null, "selling_general_admin": 23000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 405000000, "depreciation_amortisation": 339000000, "ebitda": 744000000, "interest_expense": 189000000, "interest_income": null, "other_non_operating": null, "pretax_income": 216000000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 177000000, "net_income_continuing_ops": 177000000, "net_income_to_common": 177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306000000, "short_term_investments": null, "net_receivables": 1446000000, "inventory": 511000000, "other_current_assets": null, "total_current_assets": 2880000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 314000000, "goodwill_and_intangibles": 2561000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38189000000, "total_assets": 41069000000, "short_term_debt": 854000000, "accounts_payable": 1196000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3333000000, "long_term_debt": 15952000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23659000000, "total_liabilities": 26992000000, "total_debt": 16806000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2835000000, "total_equity": 14077000000, "shares_outstanding": 741063000, "operating_cash_flow": 511000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 860000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -874000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 119000000, "free_cash_flow": 1371000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "405000000", "ebitda": "744000000", "netIncome": "177000000", "grossProfit": "802000000", "depreciation": "None", "totalRevenue": "2211000000", "costOfRevenue": "1409000000", "interestIncome": "8000000", "incomeBeforeTax": "216000000", "interestExpense": "189000000", "operatingIncome": "377000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-181000000", "nonInterestIncome": "None", "operatingExpenses": "425000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1409000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "177000000" }, "balance": { "goodwill": "2247000000", "inventory": "511000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "41069000000", "longTermDebt": "15952000000", "shortTermDebt": "854000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "2835000000", "totalLiabilities": "26992000000", "otherCurrentAssets": "617000000", "totalCurrentAssets": "2880000000", "currentLongTermDebt": "854000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38189000000", "currentAccountsPayable": "1196000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2390000000", "shortLongTermDebtTotal": "16806000000", "totalShareholderEquity": "14077000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1180000000", "totalCurrentLiabilities": "3333000000", "otherNonCurrentLiabilities": "452000000", "totalNonCurrentLiabilities": "23659000000", "cashAndShortTermInvestments": "306000000", "commonStockSharesOutstanding": "741063000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "306000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "511000000", "capitalExpenditures": "860000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "119000000", "cashflowFromInvestment": "-874000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2066000000, "cost_of_revenue": 1226000000, "gross_profit": 840000000, "ebit": 460000000, "ebitda": 796000000, "pretax_income": 272000000, "tax_provision": 58000000, "net_income": 214000000, "net_income_to_common": 214000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542000000, "total_current_assets": 2974000000, "total_assets": 40472000000, "short_term_debt": 1000000, "long_term_debt": 16499000000, "total_debt": 16500000000, "total_liabilities": 26380000000, "total_equity": 14092000000, "shares_outstanding": 739965000, "goodwill_and_intangibles": 2561000000 }, "cash_flow": { "operating_cash_flow": 781000000, "capital_expenditure": 679000000, "free_cash_flow": 1460000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317387, "ticker_id": 3191, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "460000000", "ebitda": "796000000", "netIncome": "214000000", "grossProfit": "840000000", "depreciation": "None", "totalRevenue": "2066000000", "costOfRevenue": "1226000000", "interestIncome": "10000000", "incomeBeforeTax": "272000000", "interestExpense": "188000000", "operatingIncome": "428000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-178000000", "nonInterestIncome": "None", "operatingExpenses": "412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "214000000" }, "balance": { "goodwill": "2247000000", "inventory": "517000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "40472000000", "longTermDebt": "16499000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "2848000000", "totalLiabilities": "26380000000", "otherCurrentAssets": "657000000", "totalCurrentAssets": "2974000000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1258000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37498000000", "currentAccountsPayable": "920000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2129000000", "shortLongTermDebtTotal": "16500000000", "totalShareholderEquity": "14092000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1263000000", "totalCurrentLiabilities": "2306000000", "otherNonCurrentLiabilities": "430000000", "totalNonCurrentLiabilities": "24074000000", "cashAndShortTermInvestments": "542000000", "commonStockSharesOutstanding": "739965000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "542000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "781000000", "capitalExpenditures": "679000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161000000", "cashflowFromInvestment": "-683000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2066000000, "cost_of_revenue": 1226000000, "gross_profit": 840000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 460000000, "depreciation_amortisation": 336000000, "ebitda": 796000000, "interest_expense": 188000000, "interest_income": null, "other_non_operating": null, "pretax_income": 272000000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": 214000000, "net_income_continuing_ops": 214000000, "net_income_to_common": 214000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542000000, "short_term_investments": null, "net_receivables": 1258000000, "inventory": 517000000, "other_current_assets": null, "total_current_assets": 2974000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 314000000, "goodwill_and_intangibles": 2561000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37498000000, "total_assets": 40472000000, "short_term_debt": 1000000, "accounts_payable": 920000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2306000000, "long_term_debt": 16499000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24074000000, "total_liabilities": 26380000000, "total_debt": 16500000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2848000000, "total_equity": 14092000000, "shares_outstanding": 739965000, "operating_cash_flow": 781000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 679000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -683000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 161000000, "free_cash_flow": 1460000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "460000000", "ebitda": "796000000", "netIncome": "214000000", "grossProfit": "840000000", "depreciation": "None", "totalRevenue": "2066000000", "costOfRevenue": "1226000000", "interestIncome": "10000000", "incomeBeforeTax": "272000000", "interestExpense": "188000000", "operatingIncome": "428000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-178000000", "nonInterestIncome": "None", "operatingExpenses": "412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "214000000" }, "balance": { "goodwill": "2247000000", "inventory": "517000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "40472000000", "longTermDebt": "16499000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "2848000000", "totalLiabilities": "26380000000", "otherCurrentAssets": "657000000", "totalCurrentAssets": "2974000000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1258000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37498000000", "currentAccountsPayable": "920000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2129000000", "shortLongTermDebtTotal": "16500000000", "totalShareholderEquity": "14092000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1263000000", "totalCurrentLiabilities": "2306000000", "otherNonCurrentLiabilities": "430000000", "totalNonCurrentLiabilities": "24074000000", "cashAndShortTermInvestments": "542000000", "commonStockSharesOutstanding": "739965000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "542000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "781000000", "capitalExpenditures": "679000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161000000", "cashflowFromInvestment": "-683000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 1881000000, "cost_of_revenue": 1079000000, "gross_profit": 802000000, "ebit": 422000000, "ebitda": 764000000, "pretax_income": 240000000, "tax_provision": 50000000, "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": 282000000, "total_current_assets": 2798000000, "total_assets": 39839000000, "short_term_debt": 390000000, "long_term_debt": 15756000000, "total_debt": 16146000000, "total_liabilities": 25774000000, "total_equity": 14065000000, "shares_outstanding": 739563000, "goodwill_and_intangibles": 2561000000 }, "cash_flow": { "operating_cash_flow": 766000000, "capital_expenditure": 670000000, "free_cash_flow": 1436000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317388, "ticker_id": 3191, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "422000000", "ebitda": "764000000", "netIncome": "190000000", "grossProfit": "802000000", "depreciation": "None", "totalRevenue": "1881000000", "costOfRevenue": "1079000000", "interestIncome": "6000000", "incomeBeforeTax": "240000000", "interestExpense": "182000000", "operatingIncome": "390000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342000000", "sellingGeneralAndAdministrative": "15000000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "2247000000", "inventory": "502000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "39839000000", "longTermDebt": "15756000000", "shortTermDebt": "390000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "2826000000", "totalLiabilities": "25774000000", "otherCurrentAssets": "724000000", "totalCurrentAssets": "2798000000", "currentLongTermDebt": "390000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37041000000", "currentAccountsPayable": "980000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16146000000", "totalShareholderEquity": "14065000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1036000000", "totalCurrentLiabilities": "2515000000", "otherNonCurrentLiabilities": "407000000", "totalNonCurrentLiabilities": "23259000000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "739563000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "766000000", "capitalExpenditures": "670000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93000000", "cashflowFromInvestment": "-670000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1881000000, "cost_of_revenue": 1079000000, "gross_profit": 802000000, "research_and_development": null, "selling_general_admin": 15000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 422000000, "depreciation_amortisation": 342000000, "ebitda": 764000000, "interest_expense": 182000000, "interest_income": null, "other_non_operating": null, "pretax_income": 240000000, "tax_provision": 50000000, "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": 282000000, "short_term_investments": null, "net_receivables": 1290000000, "inventory": 502000000, "other_current_assets": null, "total_current_assets": 2798000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 314000000, "goodwill_and_intangibles": 2561000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37041000000, "total_assets": 39839000000, "short_term_debt": 390000000, "accounts_payable": 980000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2515000000, "long_term_debt": 15756000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23259000000, "total_liabilities": 25774000000, "total_debt": 16146000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2826000000, "total_equity": 14065000000, "shares_outstanding": 739563000, "operating_cash_flow": 766000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 670000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -670000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93000000, "free_cash_flow": 1436000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "422000000", "ebitda": "764000000", "netIncome": "190000000", "grossProfit": "802000000", "depreciation": "None", "totalRevenue": "1881000000", "costOfRevenue": "1079000000", "interestIncome": "6000000", "incomeBeforeTax": "240000000", "interestExpense": "182000000", "operatingIncome": "390000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1079000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342000000", "sellingGeneralAndAdministrative": "15000000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "2247000000", "inventory": "502000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "39839000000", "longTermDebt": "15756000000", "shortTermDebt": "390000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "314000000", "reportedCurrency": "USD", "retainedEarnings": "2826000000", "totalLiabilities": "25774000000", "otherCurrentAssets": "724000000", "totalCurrentAssets": "2798000000", "currentLongTermDebt": "390000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37041000000", "currentAccountsPayable": "980000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16146000000", "totalShareholderEquity": "14065000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1036000000", "totalCurrentLiabilities": "2515000000", "otherNonCurrentLiabilities": "407000000", "totalNonCurrentLiabilities": "23259000000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "739563000", "intangibleAssetsExcludingGoodwill": "314000000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "766000000", "capitalExpenditures": "670000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93000000", "cashflowFromInvestment": "-670000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2304000000, "cost_of_revenue": 1355000000, "gross_profit": 949000000, "ebit": 567000000, "ebitda": 907000000, "pretax_income": 388000000, "tax_provision": 81000000, "net_income": 307000000, "net_income_to_common": 307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276000000, "total_current_assets": 3037000000, "total_assets": 39631000000, "short_term_debt": 292000000, "long_term_debt": 15753000000, "total_debt": 16045000000, "total_liabilities": 25573000000, "total_equity": 14058000000, "shares_outstanding": 738820000, "goodwill_and_intangibles": 2551000000 }, "cash_flow": { "operating_cash_flow": 282000000, "capital_expenditure": 596000000, "free_cash_flow": 878000000, "dividends_paid": 177000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317389, "ticker_id": 3191, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "567000000", "ebitda": "907000000", "netIncome": "307000000", "grossProfit": "949000000", "depreciation": "None", "totalRevenue": "2304000000", "costOfRevenue": "1355000000", "interestIncome": "9000000", "incomeBeforeTax": "388000000", "interestExpense": "179000000", "operatingIncome": "545000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "81000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "404000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340000000", "sellingGeneralAndAdministrative": "8000000", "netIncomeFromContinuingOperations": "307000000" }, "balance": { "goodwill": "2247000000", "inventory": "477000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "39631000000", "longTermDebt": "15753000000", "shortTermDebt": "292000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "304000000", "reportedCurrency": "USD", "retainedEarnings": "2828000000", "totalLiabilities": "25573000000", "otherCurrentAssets": "914000000", "totalCurrentAssets": "3037000000", "currentLongTermDebt": "292000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1370000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36594000000", "currentAccountsPayable": "903000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16045000000", "totalShareholderEquity": "14058000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1097000000", "totalCurrentLiabilities": "2375000000", "otherNonCurrentLiabilities": "404000000", "totalNonCurrentLiabilities": "23198000000", "cashAndShortTermInvestments": "276000000", "commonStockSharesOutstanding": "738820000", "intangibleAssetsExcludingGoodwill": "304000000", "cashAndCashEquivalentsAtCarryingValue": "276000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000000", "profitLoss": "None", "dividendPayout": "177000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "33000000", "operatingCashflow": "282000000", "capitalExpenditures": "596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "248000000", "cashflowFromInvestment": "-591000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2304000000, "cost_of_revenue": 1355000000, "gross_profit": 949000000, "research_and_development": null, "selling_general_admin": 8000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 567000000, "depreciation_amortisation": 340000000, "ebitda": 907000000, "interest_expense": 179000000, "interest_income": null, "other_non_operating": null, "pretax_income": 388000000, "tax_provision": 81000000, "effective_tax_rate": null, "net_income": 307000000, "net_income_continuing_ops": 307000000, "net_income_to_common": 307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276000000, "short_term_investments": null, "net_receivables": 1370000000, "inventory": 477000000, "other_current_assets": null, "total_current_assets": 3037000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 304000000, "goodwill_and_intangibles": 2551000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36594000000, "total_assets": 39631000000, "short_term_debt": 292000000, "accounts_payable": 903000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2375000000, "long_term_debt": 15753000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23198000000, "total_liabilities": 25573000000, "total_debt": 16045000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2828000000, "total_equity": 14058000000, "shares_outstanding": 738820000, "operating_cash_flow": 282000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 596000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -591000000, "dividends_paid": 177000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 248000000, "free_cash_flow": 878000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "567000000", "ebitda": "907000000", "netIncome": "307000000", "grossProfit": "949000000", "depreciation": "None", "totalRevenue": "2304000000", "costOfRevenue": "1355000000", "interestIncome": "9000000", "incomeBeforeTax": "388000000", "interestExpense": "179000000", "operatingIncome": "545000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "81000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "404000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340000000", "sellingGeneralAndAdministrative": "8000000", "netIncomeFromContinuingOperations": "307000000" }, "balance": { "goodwill": "2247000000", "inventory": "477000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "39631000000", "longTermDebt": "15753000000", "shortTermDebt": "292000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "304000000", "reportedCurrency": "USD", "retainedEarnings": "2828000000", "totalLiabilities": "25573000000", "otherCurrentAssets": "914000000", "totalCurrentAssets": "3037000000", "currentLongTermDebt": "292000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1370000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36594000000", "currentAccountsPayable": "903000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16045000000", "totalShareholderEquity": "14058000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1097000000", "totalCurrentLiabilities": "2375000000", "otherNonCurrentLiabilities": "404000000", "totalNonCurrentLiabilities": "23198000000", "cashAndShortTermInvestments": "276000000", "commonStockSharesOutstanding": "738820000", "intangibleAssetsExcludingGoodwill": "304000000", "cashAndCashEquivalentsAtCarryingValue": "276000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000000", "profitLoss": "None", "dividendPayout": "177000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "33000000", "operatingCashflow": "282000000", "capitalExpenditures": "596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "248000000", "cashflowFromInvestment": "-591000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2031000000, "cost_of_revenue": 1234000000, "gross_profit": 797000000, "ebit": 299000000, "ebitda": 633000000, "pretax_income": 127000000, "tax_provision": 14000000, "net_income": 113000000, "net_income_to_common": 113000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331000000, "total_current_assets": 2932000000, "total_assets": 39236000000, "short_term_debt": 993000000, "long_term_debt": 14611000000, "total_debt": 15604000000, "total_liabilities": 25303000000, "total_equity": 13933000000, "shares_outstanding": 738600000, "goodwill_and_intangibles": 2553000000 }, "cash_flow": { "operating_cash_flow": 110000000, "capital_expenditure": 649000000, "free_cash_flow": 759000000, "dividends_paid": 178000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317390, "ticker_id": 3191, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299000000", "ebitda": "633000000", "netIncome": "113000000", "grossProfit": "797000000", "depreciation": "None", "totalRevenue": "2031000000", "costOfRevenue": "1234000000", "interestIncome": "10000000", "incomeBeforeTax": "127000000", "interestExpense": "172000000", "operatingIncome": "390000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "407000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334000000", "sellingGeneralAndAdministrative": "10000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "2247000000", "inventory": "505000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "39236000000", "longTermDebt": "14611000000", "shortTermDebt": "993000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "306000000", "reportedCurrency": "USD", "retainedEarnings": "2710000000", "totalLiabilities": "25303000000", "otherCurrentAssets": "447000000", "totalCurrentAssets": "2932000000", "currentLongTermDebt": "993000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36304000000", "currentAccountsPayable": "1104000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15604000000", "totalShareholderEquity": "13933000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1113000000", "totalCurrentLiabilities": "3340000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "21963000000", "cashAndShortTermInvestments": "331000000", "commonStockSharesOutstanding": "738600000", "intangibleAssetsExcludingGoodwill": "306000000", "cashAndCashEquivalentsAtCarryingValue": "331000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113000000", "profitLoss": "None", "dividendPayout": "178000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "110000000", "capitalExpenditures": "649000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "562000000", "cashflowFromInvestment": "-644000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2031000000, "cost_of_revenue": 1234000000, "gross_profit": 797000000, "research_and_development": null, "selling_general_admin": 10000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299000000, "depreciation_amortisation": 334000000, "ebitda": 633000000, "interest_expense": 172000000, "interest_income": null, "other_non_operating": null, "pretax_income": 127000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 113000000, "net_income_continuing_ops": 113000000, "net_income_to_common": 113000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331000000, "short_term_investments": null, "net_receivables": 1649000000, "inventory": 505000000, "other_current_assets": null, "total_current_assets": 2932000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 306000000, "goodwill_and_intangibles": 2553000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36304000000, "total_assets": 39236000000, "short_term_debt": 993000000, "accounts_payable": 1104000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3340000000, "long_term_debt": 14611000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21963000000, "total_liabilities": 25303000000, "total_debt": 15604000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2710000000, "total_equity": 13933000000, "shares_outstanding": 738600000, "operating_cash_flow": 110000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 649000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -644000000, "dividends_paid": 178000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 562000000, "free_cash_flow": 759000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "299000000", "ebitda": "633000000", "netIncome": "113000000", "grossProfit": "797000000", "depreciation": "None", "totalRevenue": "2031000000", "costOfRevenue": "1234000000", "interestIncome": "10000000", "incomeBeforeTax": "127000000", "interestExpense": "172000000", "operatingIncome": "390000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "407000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334000000", "sellingGeneralAndAdministrative": "10000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "2247000000", "inventory": "505000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "39236000000", "longTermDebt": "14611000000", "shortTermDebt": "993000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "306000000", "reportedCurrency": "USD", "retainedEarnings": "2710000000", "totalLiabilities": "25303000000", "otherCurrentAssets": "447000000", "totalCurrentAssets": "2932000000", "currentLongTermDebt": "993000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36304000000", "currentAccountsPayable": "1104000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15604000000", "totalShareholderEquity": "13933000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1113000000", "totalCurrentLiabilities": "3340000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "21963000000", "cashAndShortTermInvestments": "331000000", "commonStockSharesOutstanding": "738600000", "intangibleAssetsExcludingGoodwill": "306000000", "cashAndCashEquivalentsAtCarryingValue": "331000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113000000", "profitLoss": "None", "dividendPayout": "178000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "110000000", "capitalExpenditures": "649000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "562000000", "cashflowFromInvestment": "-644000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 2043000000, "cost_of_revenue": 1192000000, "gross_profit": 851000000, "ebit": 453000000, "ebitda": 789000000, "pretax_income": 288000000, "tax_provision": 58000000, "net_income": 230000000, "net_income_to_common": 230000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353000000, "total_current_assets": 2754000000, "total_assets": 38629000000, "short_term_debt": 378000000, "long_term_debt": 14484000000, "total_debt": 14862000000, "total_liabilities": 24617000000, "total_equity": 14012000000, "shares_outstanding": 738184000, "goodwill_and_intangibles": 2554000000 }, "cash_flow": { "operating_cash_flow": 806000000, "capital_expenditure": 651000000, "free_cash_flow": 1457000000, "dividends_paid": 178000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317392, "ticker_id": 3191, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "453000000", "ebitda": "789000000", "netIncome": "230000000", "grossProfit": "851000000", "depreciation": "None", "totalRevenue": "2043000000", "costOfRevenue": "1192000000", "interestIncome": "165000000", "incomeBeforeTax": "288000000", "interestExpense": "165000000", "operatingIncome": "437000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "414000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1192000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336000000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "2247000000", "inventory": "488000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "38629000000", "longTermDebt": "14484000000", "shortTermDebt": "378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "307000000", "reportedCurrency": "USD", "retainedEarnings": "2775000000", "totalLiabilities": "24617000000", "otherCurrentAssets": "566000000", "totalCurrentAssets": "2754000000", "currentLongTermDebt": "378000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1347000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35875000000", "currentAccountsPayable": "1178000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1849000000", "shortLongTermDebtTotal": "14862000000", "totalShareholderEquity": "14012000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1214000000", "totalCurrentLiabilities": "2879000000", "otherNonCurrentLiabilities": "368000000", "totalNonCurrentLiabilities": "21738000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "738184000", "intangibleAssetsExcludingGoodwill": "307000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "178000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "806000000", "capitalExpenditures": "651000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136000000", "cashflowFromInvestment": "-1739000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2043000000, "cost_of_revenue": 1192000000, "gross_profit": 851000000, "research_and_development": null, "selling_general_admin": 13000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 453000000, "depreciation_amortisation": 336000000, "ebitda": 789000000, "interest_expense": 165000000, "interest_income": null, "other_non_operating": null, "pretax_income": 288000000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": 230000000, "net_income_continuing_ops": 230000000, "net_income_to_common": 230000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353000000, "short_term_investments": null, "net_receivables": 1347000000, "inventory": 488000000, "other_current_assets": null, "total_current_assets": 2754000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 307000000, "goodwill_and_intangibles": 2554000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35875000000, "total_assets": 38629000000, "short_term_debt": 378000000, "accounts_payable": 1178000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2879000000, "long_term_debt": 14484000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21738000000, "total_liabilities": 24617000000, "total_debt": 14862000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2775000000, "total_equity": 14012000000, "shares_outstanding": 738184000, "operating_cash_flow": 806000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 651000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1739000000, "dividends_paid": 178000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136000000, "free_cash_flow": 1457000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "453000000", "ebitda": "789000000", "netIncome": "230000000", "grossProfit": "851000000", "depreciation": "None", "totalRevenue": "2043000000", "costOfRevenue": "1192000000", "interestIncome": "165000000", "incomeBeforeTax": "288000000", "interestExpense": "165000000", "operatingIncome": "437000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "414000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1192000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336000000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "2247000000", "inventory": "488000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "38629000000", "longTermDebt": "14484000000", "shortTermDebt": "378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "307000000", "reportedCurrency": "USD", "retainedEarnings": "2775000000", "totalLiabilities": "24617000000", "otherCurrentAssets": "566000000", "totalCurrentAssets": "2754000000", "currentLongTermDebt": "378000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1347000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35875000000", "currentAccountsPayable": "1178000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1849000000", "shortLongTermDebtTotal": "14862000000", "totalShareholderEquity": "14012000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1214000000", "totalCurrentLiabilities": "2879000000", "otherNonCurrentLiabilities": "368000000", "totalNonCurrentLiabilities": "21738000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "738184000", "intangibleAssetsExcludingGoodwill": "307000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "178000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "806000000", "capitalExpenditures": "651000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136000000", "cashflowFromInvestment": "-1739000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "income_statement": { "revenue": 1823000000, "cost_of_revenue": 1116000000, "gross_profit": 707000000, "ebit": 310000000, "ebitda": 645000000, "pretax_income": 145000000, "tax_provision": 33000000, "net_income": 112000000, "net_income_to_common": 112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326000000, "total_current_assets": 2725000000, "total_assets": 38296000000, "short_term_debt": 334000000, "long_term_debt": 14481000000, "total_debt": 14815000000, "total_liabilities": 24337000000, "total_equity": 13959000000, "shares_outstanding": 738177000, "goodwill_and_intangibles": 2556000000 }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": 591000000, "free_cash_flow": 1003000000, "dividends_paid": 177000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 317393, "ticker_id": 3191, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:06:49.571407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "310000000", "ebitda": "645000000", "netIncome": "112000000", "grossProfit": "707000000", "depreciation": "None", "totalRevenue": "1823000000", "costOfRevenue": "1116000000", "interestIncome": "8000000", "incomeBeforeTax": "145000000", "interestExpense": "165000000", "operatingIncome": "305000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "402000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "1116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "335000000", "sellingGeneralAndAdministrative": "1000000", "netIncomeFromContinuingOperations": "112000000" }, "balance": { "goodwill": "2247000000", "inventory": "474000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "38296000000", "longTermDebt": "14481000000", "shortTermDebt": "334000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "309000000", "reportedCurrency": "USD", "retainedEarnings": "2721000000", "totalLiabilities": "24337000000", "otherCurrentAssets": "624000000", "totalCurrentAssets": "2725000000", "currentLongTermDebt": "334000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1301000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35571000000", "currentAccountsPayable": "975000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30762000000", "shortLongTermDebtTotal": "14815000000", "totalShareholderEquity": "13959000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1103000000", "totalCurrentLiabilities": "2505000000", "otherNonCurrentLiabilities": "7351000000", "totalNonCurrentLiabilities": "21832000000", "cashAndShortTermInvestments": "326000000", "commonStockSharesOutstanding": "738177000", "intangibleAssetsExcludingGoodwill": "309000000", "cashAndCashEquivalentsAtCarryingValue": "326000000", "accumulatedDepreciationAmortizationPPE": "-22000000" }, "cashflow": { "netIncome": "112000000", "profitLoss": "None", "dividendPayout": "177000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "412000000", "capitalExpenditures": "591000000", "changeInReceivables": "93000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47000000", "cashflowFromInvestment": "-593000000", "stockBasedCompensation": "-36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-134000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1823000000, "cost_of_revenue": 1116000000, "gross_profit": 707000000, "research_and_development": null, "selling_general_admin": 1000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 310000000, "depreciation_amortisation": 335000000, "ebitda": 645000000, "interest_expense": 165000000, "interest_income": null, "other_non_operating": null, "pretax_income": 145000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 112000000, "net_income_continuing_ops": 112000000, "net_income_to_common": 112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326000000, "short_term_investments": null, "net_receivables": 1301000000, "inventory": 474000000, "other_current_assets": null, "total_current_assets": 2725000000, "net_ppe": null, "goodwill": 2247000000, "intangible_assets": 309000000, "goodwill_and_intangibles": 2556000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35571000000, "total_assets": 38296000000, "short_term_debt": 334000000, "accounts_payable": 975000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2505000000, "long_term_debt": 14481000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21832000000, "total_liabilities": 24337000000, "total_debt": 14815000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2721000000, "total_equity": 13959000000, "shares_outstanding": 738177000, "operating_cash_flow": 412000000, "stock_based_compensation": -36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 591000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -593000000, "dividends_paid": 177000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47000000, "free_cash_flow": 1003000000, "net_change_in_cash": -134000000 }, "raw_data": { "income": { "ebit": "310000000", "ebitda": "645000000", "netIncome": "112000000", "grossProfit": "707000000", "depreciation": "None", "totalRevenue": "1823000000", "costOfRevenue": "1116000000", "interestIncome": "8000000", "incomeBeforeTax": "145000000", "interestExpense": "165000000", "operatingIncome": "305000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "402000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "1116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "335000000", "sellingGeneralAndAdministrative": "1000000", "netIncomeFromContinuingOperations": "112000000" }, "balance": { "goodwill": "2247000000", "inventory": "474000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "38296000000", "longTermDebt": "14481000000", "shortTermDebt": "334000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "309000000", "reportedCurrency": "USD", "retainedEarnings": "2721000000", "totalLiabilities": "24337000000", "otherCurrentAssets": "624000000", "totalCurrentAssets": "2725000000", "currentLongTermDebt": "334000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1301000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35571000000", "currentAccountsPayable": "975000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30762000000", "shortLongTermDebtTotal": "14815000000", "totalShareholderEquity": "13959000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1103000000", "totalCurrentLiabilities": "2505000000", "otherNonCurrentLiabilities": "7351000000", "totalNonCurrentLiabilities": "21832000000", "cashAndShortTermInvestments": "326000000", "commonStockSharesOutstanding": "738177000", "intangibleAssetsExcludingGoodwill": "309000000", "cashAndCashEquivalentsAtCarryingValue": "326000000", "accumulatedDepreciationAmortizationPPE": "-22000000" }, "cashflow": { "netIncome": "112000000", "profitLoss": "None", "dividendPayout": "177000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "412000000", "capitalExpenditures": "591000000", "changeInReceivables": "93000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47000000", "cashflowFromInvestment": "-593000000", "stockBasedCompensation": "-36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-134000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "335000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }