{ "ticker": { "uuid": "d9904b12-3682-45c6-92bb-f3deb886c029", "symbol": "AMBP", "name": "Ardagh Metal Packaging SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/d9904b12-3682-45c6-92bb-f3deb886c029/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9904b12-3682-45c6-92bb-f3deb886c029/" }, "ticker_metadata": { "id": 178, "uuid": "d9904b12-3682-45c6-92bb-f3deb886c029", "symbol": "AMBP", "name": "Ardagh Metal Packaging SA", "asset_type": "equity", "market_cap": 2510366000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Ardagh Metal Packaging SA (AMBP) is a leading global provider of sustainable metal packaging solutions for the beverage, food, and personal care industries. With a vast network of manufacturing facilities across the globe, the company employs advanced production technologies to deliver high-quality products that meet varied market needs. Ardagh's strong commitment to sustainability and its focus on circular economy principles position it favorably amid rising consumer and regulatory demands for environmentally-friendly packaging, highlighting significant growth potential and value opportunities for institutional investors.", "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": "d9904b12-3682-45c6-92bb-f3deb886c029", "symbol": "AMBP", "name": "Ardagh Metal Packaging SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/d9904b12-3682-45c6-92bb-f3deb886c029/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9904b12-3682-45c6-92bb-f3deb886c029/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.08, "value": 0.28, "quality": 0.2, "momentum": 0.29, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 3.94, "market_cap": 2354938000, "pe_ratio": 214.0853, "earnings_yield": 0.0047, "ebitda_to_ev": 0.104, "shareholder_yield": 0.1087, "roe": -0.0158, "piotroski_f_score": 6, "momentum_12_1": 0.0989, "volatility_252d": 0.3225 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:02.121240+00:00", "batch_id": "" }, "size": { "price_close": 3.94, "market_cap": 2354938000, "market_cap_usd": 2354938000, "enterprise_value": 6692938000, "shares_outstanding": 597700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 214.0853, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4108, "pcf_ratio": 5.702, "pfcf_ratio": 3.8168, "ev_ebitda": 9.6163, "ev_ebit": 29.7464, "ev_sales": 1.1674, "ev_fcf": 10.8475, "earnings_yield": 0.0047, "fcf_yield": 0.0922, "price_to_sales": 0.4108, "price_to_book": null, "price_to_cashflow": 5.702, "ebitda_to_ev": 0.104, "sales_yield": 0.8566 }, "yield": { "dividend_yield": 0.1087, "buyback_yield": 0, "shareholder_yield": 0.1087, "debt_paydown_yield": null, "total_yield": 0.1087 }, "quality": { "gross_margin": 0.1057, "operating_margin": 0.0392, "net_margin": 0.0019, "ebitda_margin": 0.1214, "fcf_margin": 0.1076, "roe": -0.0158, "roa": 0.002, "roic": 0.0464, "roc_greenblatt": null, "asset_turnover": 1.057, "cash_conversion": 56.0909, "accruals_ratio": -0.0741, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 1.1773, "earnings_stability_5y": 7.7573, "revenue_stability_5y": 0.1823, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1117, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -8.7593, "net_debt_to_ebitda": 6.2328, "debt_to_assets": 0.826, "interest_coverage": 1.087, "current_ratio": 1.0551, "quick_ratio": 0.7448, "net_debt": 4338000000, "local_beta": -0.0002, "volatility_252d": 0.3225, "volatility_60d": 0.6228, "max_drawdown_12m": -0.2421, "risk_adjusted_momentum": 0.3066 }, "growth": { "revenue_growth_1y": 0.1386, "revenue_growth_3y_cagr": 0.0544, "revenue_growth_5y_cagr": 0.0976, "eps_growth_1y": 1.75, "eps_growth_3y_cagr": -0.6406, "eps_growth_5y_cagr": -0.3702, "fcf_growth_1y": -0.0374, "book_value_growth_1y": null, "revenue_growth": 0.1386, "earnings_growth": 1.75 }, "momentum": { "price_return_1m": -0.015, "price_return_3m": -0.1071, "price_return_6m": 0.0322, "price_return_9m": 0.1607, "price_return_12m": 0.0824, "price_return_12m_ex1m": 0.0989, "momentum_6m": 0.0322, "momentum_12m": 0.0824, "momentum_12_1": 0.0989, "distance_from_52w_high": -0.1696, "distance_from_52w_low": 0.187, "relative_strength": -0.0176 }, "raw_ttm": { "revenue_ttm": 5733000000, "gross_profit_ttm": 606000000, "ebit_ttm": 225000000, "ebitda_ttm": 696000000, "net_income_ttm": 11000000, "eps_diluted_ttm": 0.0184, "operating_cash_flow_ttm": 413000000, "capital_expenditure_ttm": 204000000, "fcf_ttm": 617000000, "dividends_paid_ttm": 256000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 207000000, "cash_and_equivalents": 142000000, "total_current_assets": 1666000000, "total_current_liabilities": 1579000000, "net_ppe": null, "total_assets": 5424000000, "total_debt": 4480000000, "total_equity": -698000000, "net_working_capital": 186000000, "book_value_per_share": -1.1678, "retained_earnings": -1034000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1835000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 97, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 21, "rank_ev_ebitda": 36, "rank_ev_ebit": 83, "rank_earnings_yield": 97, "rank_fcf_yield": 43, "rank_dividend_yield": 6, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 73, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 92, "rank_fcf_margin": 68, "rank_piotroski": 29, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 54 }, "composites": { "value_composite": 72, "quality_composite": 80, "momentum_composite": 71, "growth_composite": 29, "yield_composite": 4, "svqf_composite": 98, "vc1_composite": 27, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.2366, "os_score": 0.08, "value_percentile": 0.28, "quality_percentile": 0.2, "momentum_percentile": 0.29, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3538, "ticker_id": 178, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:02.121240+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.94, "market_cap": 2354938000, "market_cap_usd": 2354938000, "enterprise_value": 6692938000, "shares_outstanding": 597700000, "fx_rate_to_usd": null, "pe_ratio": 214.08527273, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.41076888, "pcf_ratio": 5.70202906, "pfcf_ratio": 3.81675527, "ev_ebitda": 9.61629023, "ev_ebit": 29.74639111, "ev_sales": 1.16744078, "ev_fcf": 10.84754943, "earnings_yield": 0.00467104, "fcf_yield": 0.09218672, "dividend_yield": 0.10870775, "buyback_yield": 0, "shareholder_yield": 0.10870775, "debt_paydown_yield": null, "total_yield": 0.10870775, "gross_margin": 0.10570382, "operating_margin": 0.03924647, "net_margin": 0.00191872, "ebitda_margin": 0.12140241, "fcf_margin": 0.10762254, "roe": -0.01575931, "roa": 0.00202802, "roic": 0.04635989, "roc_greenblatt": null, "asset_turnover": 1.05696903, "cash_conversion": 56.09090909, "accruals_ratio": -0.07411504, "sbc_to_revenue": null, "debt_to_equity": -8.75931232, "net_debt_to_ebitda": 6.23275862, "debt_to_assets": 0.8259587, "interest_coverage": 1.08695652, "current_ratio": 1.05509816, "quick_ratio": 0.74477517, "net_debt": 4338000000, "revenue_growth_1y": 0.13862959, "revenue_growth_3y_cagr": 0.05442372, "revenue_growth_5y_cagr": 0.09757993, "eps_growth_1y": 1.75, "eps_growth_3y_cagr": -0.64062479, "eps_growth_5y_cagr": -0.37018363, "fcf_growth_1y": -0.0374415, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.17732335, "earnings_stability_5y": 7.75727, "revenue_stability_5y": 0.182297, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.015, "price_return_3m": -0.10710239, "price_return_6m": 0.03219722, "price_return_9m": 0.16070113, "price_return_12m": 0.08238785, "price_return_12m_ex1m": 0.09887091, "distance_from_52w_high": -0.16958226, "distance_from_52w_low": 0.18703302, "relative_strength": -0.01757573, "local_beta": -0.0002, "volatility_252d": 0.322452, "volatility_60d": 0.622843, "max_drawdown_12m": -0.24205334, "revenue_ttm": 5733000000, "gross_profit_ttm": 606000000, "ebit_ttm": 225000000, "ebitda_ttm": 696000000, "net_income_ttm": 11000000, "eps_diluted_ttm": 0.01840388, "operating_cash_flow_ttm": 413000000, "capital_expenditure_ttm": 204000000, "fcf_ttm": 617000000, "dividends_paid_ttm": 256000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 207000000, "cash_and_equivalents": 142000000, "total_current_assets": 1666000000, "total_current_liabilities": 1579000000, "net_ppe": null, "total_assets": 5424000000, "total_debt": 4480000000, "total_equity": -698000000, "net_working_capital": 186000000, "book_value_per_share": -1.16780994, "retained_earnings": -1034000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1835000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 21, "rank_ev_ebitda": 36, "rank_ev_ebit": 83, "rank_earnings_yield": 97, "rank_fcf_yield": 43, "rank_dividend_yield": 6, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 73, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 92, "rank_fcf_margin": 68, "rank_piotroski": 29, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 54, "value_composite": 72, "quality_composite": 80, "momentum_composite": 71, "growth_composite": 29, "yield_composite": 4, "svqf_composite": 98, "vc1_composite": 27, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.94, "os": 0.08, "value": 0.28, "quality": 0.2, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 214.0853, "earnings_yield": 0.0047, "shareholder_yield": 0.1087, "roe": -0.0158, "momentum_12_1": 0.0989, "complete_fields": { "id": 3538, "ticker_id": 178, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:02.121240+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.94, "market_cap": 2354938000, "market_cap_usd": 2354938000, "enterprise_value": 6692938000, "shares_outstanding": 597700000, "fx_rate_to_usd": null, "pe_ratio": 214.08527273, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.41076888, "pcf_ratio": 5.70202906, "pfcf_ratio": 3.81675527, "ev_ebitda": 9.61629023, "ev_ebit": 29.74639111, "ev_sales": 1.16744078, "ev_fcf": 10.84754943, "earnings_yield": 0.00467104, "fcf_yield": 0.09218672, "dividend_yield": 0.10870775, "buyback_yield": 0, "shareholder_yield": 0.10870775, "debt_paydown_yield": null, "total_yield": 0.10870775, "gross_margin": 0.10570382, "operating_margin": 0.03924647, "net_margin": 0.00191872, "ebitda_margin": 0.12140241, "fcf_margin": 0.10762254, "roe": -0.01575931, "roa": 0.00202802, "roic": 0.04635989, "roc_greenblatt": null, "asset_turnover": 1.05696903, "cash_conversion": 56.09090909, "accruals_ratio": -0.07411504, "sbc_to_revenue": null, "debt_to_equity": -8.75931232, "net_debt_to_ebitda": 6.23275862, "debt_to_assets": 0.8259587, "interest_coverage": 1.08695652, "current_ratio": 1.05509816, "quick_ratio": 0.74477517, "net_debt": 4338000000, "revenue_growth_1y": 0.13862959, "revenue_growth_3y_cagr": 0.05442372, "revenue_growth_5y_cagr": 0.09757993, "eps_growth_1y": 1.75, "eps_growth_3y_cagr": -0.64062479, "eps_growth_5y_cagr": -0.37018363, "fcf_growth_1y": -0.0374415, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.17732335, "earnings_stability_5y": 7.75727, "revenue_stability_5y": 0.182297, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.015, "price_return_3m": -0.10710239, "price_return_6m": 0.03219722, "price_return_9m": 0.16070113, "price_return_12m": 0.08238785, "price_return_12m_ex1m": 0.09887091, "distance_from_52w_high": -0.16958226, "distance_from_52w_low": 0.18703302, "relative_strength": -0.01757573, "local_beta": -0.0002, "volatility_252d": 0.322452, "volatility_60d": 0.622843, "max_drawdown_12m": -0.24205334, "revenue_ttm": 5733000000, "gross_profit_ttm": 606000000, "ebit_ttm": 225000000, "ebitda_ttm": 696000000, "net_income_ttm": 11000000, "eps_diluted_ttm": 0.01840388, "operating_cash_flow_ttm": 413000000, "capital_expenditure_ttm": 204000000, "fcf_ttm": 617000000, "dividends_paid_ttm": 256000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 207000000, "cash_and_equivalents": 142000000, "total_current_assets": 1666000000, "total_current_liabilities": 1579000000, "net_ppe": null, "total_assets": 5424000000, "total_debt": 4480000000, "total_equity": -698000000, "net_working_capital": 186000000, "book_value_per_share": -1.16780994, "retained_earnings": -1034000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1835000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 11, "rank_pcf": 21, "rank_ev_ebitda": 36, "rank_ev_ebit": 83, "rank_earnings_yield": 97, "rank_fcf_yield": 43, "rank_dividend_yield": 6, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 73, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 92, "rank_fcf_margin": 68, "rank_piotroski": 29, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 54, "value_composite": 72, "quality_composite": 80, "momentum_composite": 71, "growth_composite": 29, "yield_composite": 4, "svqf_composite": 98, "vc1_composite": 27, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 5497000000, "cost_of_revenue": 4938000000, "gross_profit": 559000000, "ebit": 276000000, "ebitda": 739000000, "pretax_income": 4000000, "tax_provision": -7000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 522000000, "total_current_assets": 1840000000, "total_assets": 5679000000, "short_term_debt": 118000000, "long_term_debt": 4301000000, "total_debt": 4419000000, "total_liabilities": 6354000000, "total_equity": -683000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1181000000 }, "cash_flow": { "operating_cash_flow": 449000000, "capital_expenditure": 184000000, "free_cash_flow": 633000000, "dividends_paid": 262000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214172, "ticker_id": 178, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "276000000", "ebitda": "739000000", "netIncome": "11000000", "grossProfit": "559000000", "depreciation": "None", "totalRevenue": "5497000000", "costOfRevenue": "4938000000", "interestIncome": "None", "incomeBeforeTax": "4000000", "interestExpense": "209000000", "operatingIncome": "276000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-214000000", "nonInterestIncome": "None", "operatingExpenses": "283000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4938000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463000000", "sellingGeneralAndAdministrative": "299000000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "1035000000", "inventory": "509000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "5679000000", "longTermDebt": "4301000000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "146000000", "reportedCurrency": "USD", "retainedEarnings": "-972000000", "totalLiabilities": "6354000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "1840000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "734000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839000000", "currentAccountsPayable": "1611000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4419000000", "totalShareholderEquity": "-683000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "1729000000", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "4625000000", "cashAndShortTermInvestments": "522000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "146000000", "cashAndCashEquivalentsAtCarryingValue": "522000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "262000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "449000000", "capitalExpenditures": "184000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374000000", "cashflowFromInvestment": "-184000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-289000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5497000000, "cost_of_revenue": 4938000000, "gross_profit": 559000000, "research_and_development": null, "selling_general_admin": 299000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 276000000, "depreciation_amortisation": 463000000, "ebitda": 739000000, "interest_expense": 209000000, "interest_income": null, "other_non_operating": null, "pretax_income": 4000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": 11000000, "net_income_continuing_ops": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 522000000, "short_term_investments": null, "net_receivables": 734000000, "inventory": 509000000, "other_current_assets": null, "total_current_assets": 1840000000, "net_ppe": null, "goodwill": 1035000000, "intangible_assets": 146000000, "goodwill_and_intangibles": 1181000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3839000000, "total_assets": 5679000000, "short_term_debt": 118000000, "accounts_payable": 1611000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1729000000, "long_term_debt": 4301000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4625000000, "total_liabilities": 6354000000, "total_debt": 4419000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -972000000, "total_equity": -683000000, "shares_outstanding": 597700000, "operating_cash_flow": 449000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184000000, "dividends_paid": 262000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -374000000, "free_cash_flow": 633000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "276000000", "ebitda": "739000000", "netIncome": "11000000", "grossProfit": "559000000", "depreciation": "None", "totalRevenue": "5497000000", "costOfRevenue": "4938000000", "interestIncome": "None", "incomeBeforeTax": "4000000", "interestExpense": "209000000", "operatingIncome": "276000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-214000000", "nonInterestIncome": "None", "operatingExpenses": "283000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4938000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463000000", "sellingGeneralAndAdministrative": "299000000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "1035000000", "inventory": "509000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "5679000000", "longTermDebt": "4301000000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "146000000", "reportedCurrency": "USD", "retainedEarnings": "-972000000", "totalLiabilities": "6354000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "1840000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "734000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839000000", "currentAccountsPayable": "1611000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4419000000", "totalShareholderEquity": "-683000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "1729000000", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "4625000000", "cashAndShortTermInvestments": "522000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "146000000", "cashAndCashEquivalentsAtCarryingValue": "522000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "262000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "449000000", "capitalExpenditures": "184000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374000000", "cashflowFromInvestment": "-184000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-289000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 4908000000, "cost_of_revenue": 4278000000, "gross_profit": 630000000, "ebit": 180000000, "ebitda": 629000000, "pretax_income": 10000000, "tax_provision": 13000000, "net_income": -3000000, "net_income_to_common": -3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 602000000, "total_current_assets": 1630000000, "total_assets": 5462000000, "short_term_debt": 105000000, "long_term_debt": 3797000000, "total_debt": 3902000000, "total_liabilities": 5598000000, "total_equity": -142000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1223000000 }, "cash_flow": { "operating_cash_flow": 450000000, "capital_expenditure": 187000000, "free_cash_flow": 637000000, "dividends_paid": 264000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214177, "ticker_id": 178, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180000000", "ebitda": "629000000", "netIncome": "-3000000", "grossProfit": "630000000", "depreciation": "None", "totalRevenue": "4908000000", "costOfRevenue": "4278000000", "interestIncome": "None", "incomeBeforeTax": "10000000", "interestExpense": "205000000", "operatingIncome": "202000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-210000000", "nonInterestIncome": "None", "operatingExpenses": "428000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4278000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449000000", "sellingGeneralAndAdministrative": "288000000", "netIncomeFromContinuingOperations": "-3000000" }, "balance": { "goodwill": "966000000", "inventory": "382000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5462000000", "longTermDebt": "3797000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "257000000", "reportedCurrency": "USD", "retainedEarnings": "-738000000", "totalLiabilities": "5598000000", "otherCurrentAssets": "28000000", "totalCurrentAssets": "1630000000", "currentLongTermDebt": "105000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3832000000", "currentAccountsPayable": "1041000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3902000000", "totalShareholderEquity": "-142000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "274000000", "totalCurrentLiabilities": "1448000000", "otherNonCurrentLiabilities": "37000000", "totalNonCurrentLiabilities": "4150000000", "cashAndShortTermInvestments": "602000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "257000000", "cashAndCashEquivalentsAtCarryingValue": "602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3000000", "profitLoss": "None", "dividendPayout": "264000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "450000000", "capitalExpenditures": "187000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000000", "cashflowFromInvestment": "-179000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "449000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4908000000, "cost_of_revenue": 4278000000, "gross_profit": 630000000, "research_and_development": null, "selling_general_admin": 288000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180000000, "depreciation_amortisation": 449000000, "ebitda": 629000000, "interest_expense": 205000000, "interest_income": null, "other_non_operating": null, "pretax_income": 10000000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": -3000000, "net_income_continuing_ops": -3000000, "net_income_to_common": -3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 602000000, "short_term_investments": null, "net_receivables": 618000000, "inventory": 382000000, "other_current_assets": null, "total_current_assets": 1630000000, "net_ppe": null, "goodwill": 966000000, "intangible_assets": 257000000, "goodwill_and_intangibles": 1223000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3832000000, "total_assets": 5462000000, "short_term_debt": 105000000, "accounts_payable": 1041000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1448000000, "long_term_debt": 3797000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4150000000, "total_liabilities": 5598000000, "total_debt": 3902000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -738000000, "total_equity": -142000000, "shares_outstanding": 597700000, "operating_cash_flow": 450000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179000000, "dividends_paid": 264000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81000000, "free_cash_flow": 637000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "180000000", "ebitda": "629000000", "netIncome": "-3000000", "grossProfit": "630000000", "depreciation": "None", "totalRevenue": "4908000000", "costOfRevenue": "4278000000", "interestIncome": "None", "incomeBeforeTax": "10000000", "interestExpense": "205000000", "operatingIncome": "202000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-210000000", "nonInterestIncome": "None", "operatingExpenses": "428000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4278000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449000000", "sellingGeneralAndAdministrative": "288000000", "netIncomeFromContinuingOperations": "-3000000" }, "balance": { "goodwill": "966000000", "inventory": "382000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5462000000", "longTermDebt": "3797000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "257000000", "reportedCurrency": "USD", "retainedEarnings": "-738000000", "totalLiabilities": "5598000000", "otherCurrentAssets": "28000000", "totalCurrentAssets": "1630000000", "currentLongTermDebt": "105000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3832000000", "currentAccountsPayable": "1041000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3902000000", "totalShareholderEquity": "-142000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "274000000", "totalCurrentLiabilities": "1448000000", "otherNonCurrentLiabilities": "37000000", "totalNonCurrentLiabilities": "4150000000", "cashAndShortTermInvestments": "602000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "257000000", "cashAndCashEquivalentsAtCarryingValue": "602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3000000", "profitLoss": "None", "dividendPayout": "264000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "450000000", "capitalExpenditures": "187000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000000", "cashflowFromInvestment": "-179000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "449000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 4812000000, "cost_of_revenue": 4338000000, "gross_profit": 474000000, "ebit": 90000000, "ebitda": 508000000, "pretax_income": -71000000, "tax_provision": -21000000, "net_income": -50000000, "net_income_to_common": -50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434000000, "total_current_assets": 1505000000, "total_assets": 5669000000, "short_term_debt": 94000000, "long_term_debt": 3640000000, "total_debt": 3734000000, "total_liabilities": 5563000000, "total_equity": 100000000, "shares_outstanding": 597600000, "goodwill_and_intangibles": 1382000000 }, "cash_flow": { "operating_cash_flow": 616000000, "capital_expenditure": 379000000, "free_cash_flow": 995000000, "dividends_paid": 263000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214182, "ticker_id": 178, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90000000", "ebitda": "508000000", "netIncome": "-50000000", "grossProfit": "474000000", "depreciation": "None", "totalRevenue": "4812000000", "costOfRevenue": "4338000000", "interestIncome": "None", "incomeBeforeTax": "-71000000", "interestExpense": "161000000", "operatingIncome": "76000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-21000000", "reportedCurrency": "USD", "netInterestIncome": "-101000000", "nonInterestIncome": "None", "operatingExpenses": "398000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4338000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418000000", "sellingGeneralAndAdministrative": "237000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "999000000", "inventory": "469000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5669000000", "longTermDebt": "3640000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "383000000", "reportedCurrency": "USD", "retainedEarnings": "-469000000", "totalLiabilities": "5563000000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "1505000000", "currentLongTermDebt": "94000000", "longTermInvestments": "None", "shortTermInvestments": "110000000", "currentNetReceivables": "581000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4164000000", "currentAccountsPayable": "1091000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3734000000", "totalShareholderEquity": "100000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309000000", "totalCurrentLiabilities": "1522000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "4041000000", "cashAndShortTermInvestments": "434000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "383000000", "cashAndCashEquivalentsAtCarryingValue": "434000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50000000", "profitLoss": "None", "dividendPayout": "263000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "616000000", "capitalExpenditures": "379000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-348000000", "cashflowFromInvestment": "-378000000", "stockBasedCompensation": "-815000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4812000000, "cost_of_revenue": 4338000000, "gross_profit": 474000000, "research_and_development": null, "selling_general_admin": 237000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90000000, "depreciation_amortisation": 418000000, "ebitda": 508000000, "interest_expense": 161000000, "interest_income": null, "other_non_operating": null, "pretax_income": -71000000, "tax_provision": -21000000, "effective_tax_rate": null, "net_income": -50000000, "net_income_continuing_ops": 18000000, "net_income_to_common": -50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434000000, "short_term_investments": 110000000, "net_receivables": 581000000, "inventory": 469000000, "other_current_assets": null, "total_current_assets": 1505000000, "net_ppe": null, "goodwill": 999000000, "intangible_assets": 383000000, "goodwill_and_intangibles": 1382000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4164000000, "total_assets": 5669000000, "short_term_debt": 94000000, "accounts_payable": 1091000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1522000000, "long_term_debt": 3640000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4041000000, "total_liabilities": 5563000000, "total_debt": 3734000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469000000, "total_equity": 100000000, "shares_outstanding": 597600000, "operating_cash_flow": 616000000, "stock_based_compensation": -815000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 379000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378000000, "dividends_paid": 263000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -348000000, "free_cash_flow": 995000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90000000", "ebitda": "508000000", "netIncome": "-50000000", "grossProfit": "474000000", "depreciation": "None", "totalRevenue": "4812000000", "costOfRevenue": "4338000000", "interestIncome": "None", "incomeBeforeTax": "-71000000", "interestExpense": "161000000", "operatingIncome": "76000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-21000000", "reportedCurrency": "USD", "netInterestIncome": "-101000000", "nonInterestIncome": "None", "operatingExpenses": "398000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4338000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "418000000", "sellingGeneralAndAdministrative": "237000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "999000000", "inventory": "469000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5669000000", "longTermDebt": "3640000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "383000000", "reportedCurrency": "USD", "retainedEarnings": "-469000000", "totalLiabilities": "5563000000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "1505000000", "currentLongTermDebt": "94000000", "longTermInvestments": "None", "shortTermInvestments": "110000000", "currentNetReceivables": "581000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4164000000", "currentAccountsPayable": "1091000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3734000000", "totalShareholderEquity": "100000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309000000", "totalCurrentLiabilities": "1522000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "4041000000", "cashAndShortTermInvestments": "434000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "383000000", "cashAndCashEquivalentsAtCarryingValue": "434000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50000000", "profitLoss": "None", "dividendPayout": "263000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "616000000", "capitalExpenditures": "379000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-348000000", "cashflowFromInvestment": "-378000000", "stockBasedCompensation": "-815000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "418000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 4689000000, "cost_of_revenue": 4163000000, "gross_profit": 526000000, "ebit": 384000000, "ebitda": 743000000, "pretax_income": 256000000, "tax_provision": 19000000, "net_income": 237000000, "net_income_to_common": 237000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 555000000, "total_current_assets": 1908000000, "total_assets": 5865000000, "short_term_debt": 68000000, "long_term_debt": 3524000000, "total_debt": 3592000000, "total_liabilities": 5410000000, "total_equity": 455000000, "shares_outstanding": 601000000, "goodwill_and_intangibles": 1473000000 }, "cash_flow": { "operating_cash_flow": 205000000, "capital_expenditure": 596000000, "free_cash_flow": 801000000, "dividends_paid": 251000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214187, "ticker_id": 178, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "384000000", "ebitda": "743000000", "netIncome": "237000000", "grossProfit": "526000000", "depreciation": "None", "totalRevenue": "4689000000", "costOfRevenue": "4163000000", "interestIncome": "None", "incomeBeforeTax": "256000000", "interestExpense": "132000000", "operatingIncome": "176000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "80000000", "nonInterestIncome": "None", "operatingExpenses": "350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4163000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "237000000" }, "balance": { "goodwill": "976000000", "inventory": "567000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5865000000", "longTermDebt": "3524000000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "497000000", "reportedCurrency": "USD", "retainedEarnings": "-144000000", "totalLiabilities": "5410000000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "1908000000", "currentLongTermDebt": "68000000", "longTermInvestments": "None", "shortTermInvestments": "81000000", "currentNetReceivables": "748000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3957000000", "currentAccountsPayable": "1060000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2390000000", "shortLongTermDebtTotal": "3592000000", "totalShareholderEquity": "455000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "1464000000", "otherNonCurrentLiabilities": "422000000", "totalNonCurrentLiabilities": "3946000000", "cashAndShortTermInvestments": "555000000", "commonStockSharesOutstanding": "601000000", "intangibleAssetsExcludingGoodwill": "497000000", "cashAndCashEquivalentsAtCarryingValue": "555000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237000000", "profitLoss": "None", "dividendPayout": "251000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "205000000", "capitalExpenditures": "596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "499000000", "cashflowFromInvestment": "-595000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4689000000, "cost_of_revenue": 4163000000, "gross_profit": 526000000, "research_and_development": null, "selling_general_admin": 212000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 384000000, "depreciation_amortisation": 359000000, "ebitda": 743000000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": 256000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 237000000, "net_income_continuing_ops": 237000000, "net_income_to_common": 237000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 555000000, "short_term_investments": 81000000, "net_receivables": 748000000, "inventory": 567000000, "other_current_assets": null, "total_current_assets": 1908000000, "net_ppe": null, "goodwill": 976000000, "intangible_assets": 497000000, "goodwill_and_intangibles": 1473000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3957000000, "total_assets": 5865000000, "short_term_debt": 68000000, "accounts_payable": 1060000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1464000000, "long_term_debt": 3524000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3946000000, "total_liabilities": 5410000000, "total_debt": 3592000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144000000, "total_equity": 455000000, "shares_outstanding": 601000000, "operating_cash_flow": 205000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 596000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -595000000, "dividends_paid": 251000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 499000000, "free_cash_flow": 801000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "384000000", "ebitda": "743000000", "netIncome": "237000000", "grossProfit": "526000000", "depreciation": "None", "totalRevenue": "4689000000", "costOfRevenue": "4163000000", "interestIncome": "None", "incomeBeforeTax": "256000000", "interestExpense": "132000000", "operatingIncome": "176000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "80000000", "nonInterestIncome": "None", "operatingExpenses": "350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4163000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "237000000" }, "balance": { "goodwill": "976000000", "inventory": "567000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5865000000", "longTermDebt": "3524000000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "497000000", "reportedCurrency": "USD", "retainedEarnings": "-144000000", "totalLiabilities": "5410000000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "1908000000", "currentLongTermDebt": "68000000", "longTermInvestments": "None", "shortTermInvestments": "81000000", "currentNetReceivables": "748000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3957000000", "currentAccountsPayable": "1060000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2390000000", "shortLongTermDebtTotal": "3592000000", "totalShareholderEquity": "455000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "1464000000", "otherNonCurrentLiabilities": "422000000", "totalNonCurrentLiabilities": "3946000000", "cashAndShortTermInvestments": "555000000", "commonStockSharesOutstanding": "601000000", "intangibleAssetsExcludingGoodwill": "497000000", "cashAndCashEquivalentsAtCarryingValue": "555000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237000000", "profitLoss": "None", "dividendPayout": "251000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "205000000", "capitalExpenditures": "596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "499000000", "cashflowFromInvestment": "-595000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 4055000000, "cost_of_revenue": 3439000000, "gross_profit": 616000000, "ebit": -62000000, "ebitda": 281000000, "pretax_income": -188000000, "tax_provision": 22000000, "net_income": -210000000, "net_income_to_common": -210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 435000000, "total_current_assets": 1661000000, "total_assets": 5325000000, "short_term_debt": 66000000, "long_term_debt": 2831000000, "total_debt": 2897000000, "total_liabilities": 5039000000, "total_equity": 286000000, "shares_outstanding": 538800000, "goodwill_and_intangibles": 1662000000 }, "cash_flow": { "operating_cash_flow": 458000000, "capital_expenditure": 687000000, "free_cash_flow": 1145000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214192, "ticker_id": 178, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62000000", "ebitda": "281000000", "netIncome": "-210000000", "grossProfit": "616000000", "depreciation": "None", "totalRevenue": "4055000000", "costOfRevenue": "3439000000", "interestIncome": "None", "incomeBeforeTax": "-188000000", "interestExpense": "126000000", "operatingIncome": "47000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-235000000", "nonInterestIncome": "None", "operatingExpenses": "569000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3439000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000000", "sellingGeneralAndAdministrative": "418000000", "netIncomeFromContinuingOperations": "-210000000" }, "balance": { "goodwill": "1010000000", "inventory": "407000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "5325000000", "longTermDebt": "2831000000", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "652000000", "reportedCurrency": "USD", "retainedEarnings": "-120000000", "totalLiabilities": "5039000000", "otherCurrentAssets": "100000000", "totalCurrentAssets": "1661000000", "currentLongTermDebt": "56000000", "longTermInvestments": "None", "shortTermInvestments": "125000000", "currentNetReceivables": "694000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3664000000", "currentAccountsPayable": "1261000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1842000000", "shortLongTermDebtTotal": "2897000000", "totalShareholderEquity": "286000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "1400000000", "otherNonCurrentLiabilities": "808000000", "totalNonCurrentLiabilities": "3639000000", "cashAndShortTermInvestments": "435000000", "commonStockSharesOutstanding": "538800000", "intangibleAssetsExcludingGoodwill": "652000000", "cashAndCashEquivalentsAtCarryingValue": "435000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-210000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "458000000", "capitalExpenditures": "687000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "454000000", "cashflowFromInvestment": "-691000000", "stockBasedCompensation": "-153000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4055000000, "cost_of_revenue": 3439000000, "gross_profit": 616000000, "research_and_development": null, "selling_general_admin": 418000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62000000, "depreciation_amortisation": 343000000, "ebitda": 281000000, "interest_expense": 126000000, "interest_income": null, "other_non_operating": null, "pretax_income": -188000000, "tax_provision": 22000000, "effective_tax_rate": null, "net_income": -210000000, "net_income_continuing_ops": -210000000, "net_income_to_common": -210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 435000000, "short_term_investments": 125000000, "net_receivables": 694000000, "inventory": 407000000, "other_current_assets": null, "total_current_assets": 1661000000, "net_ppe": null, "goodwill": 1010000000, "intangible_assets": 652000000, "goodwill_and_intangibles": 1662000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3664000000, "total_assets": 5325000000, "short_term_debt": 66000000, "accounts_payable": 1261000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1400000000, "long_term_debt": 2831000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3639000000, "total_liabilities": 5039000000, "total_debt": 2897000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120000000, "total_equity": 286000000, "shares_outstanding": 538800000, "operating_cash_flow": 458000000, "stock_based_compensation": -153000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 687000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -691000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 454000000, "free_cash_flow": 1145000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62000000", "ebitda": "281000000", "netIncome": "-210000000", "grossProfit": "616000000", "depreciation": "None", "totalRevenue": "4055000000", "costOfRevenue": "3439000000", "interestIncome": "None", "incomeBeforeTax": "-188000000", "interestExpense": "126000000", "operatingIncome": "47000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-235000000", "nonInterestIncome": "None", "operatingExpenses": "569000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3439000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000000", "sellingGeneralAndAdministrative": "418000000", "netIncomeFromContinuingOperations": "-210000000" }, "balance": { "goodwill": "1010000000", "inventory": "407000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "5325000000", "longTermDebt": "2831000000", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "652000000", "reportedCurrency": "USD", "retainedEarnings": "-120000000", "totalLiabilities": "5039000000", "otherCurrentAssets": "100000000", "totalCurrentAssets": "1661000000", "currentLongTermDebt": "56000000", "longTermInvestments": "None", "shortTermInvestments": "125000000", "currentNetReceivables": "694000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3664000000", "currentAccountsPayable": "1261000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1842000000", "shortLongTermDebtTotal": "2897000000", "totalShareholderEquity": "286000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "1400000000", "otherNonCurrentLiabilities": "808000000", "totalNonCurrentLiabilities": "3639000000", "cashAndShortTermInvestments": "435000000", "commonStockSharesOutstanding": "538800000", "intangibleAssetsExcludingGoodwill": "652000000", "cashAndCashEquivalentsAtCarryingValue": "435000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-210000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "458000000", "capitalExpenditures": "687000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "454000000", "cashflowFromInvestment": "-691000000", "stockBasedCompensation": "-153000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 3451000000, "cost_of_revenue": 2903000000, "gross_profit": 548000000, "ebit": 289000000, "ebitda": 604000000, "pretax_income": 140000000, "tax_provision": 29000000, "net_income": 111000000, "net_income_to_common": 111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257000000, "total_current_assets": 1037000000, "total_assets": 4254000000, "short_term_debt": 54000000, "long_term_debt": 2793000000, "total_debt": 2847000000, "total_liabilities": 4206000000, "total_equity": 48000000, "shares_outstanding": 603283097, "goodwill_and_intangibles": 1884000000 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 268000000, "free_cash_flow": 602000000, "dividends_paid": 251000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214197, "ticker_id": 178, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "289000000", "ebitda": "604000000", "netIncome": "111000000", "grossProfit": "548000000", "depreciation": "None", "totalRevenue": "3451000000", "costOfRevenue": "2903000000", "interestIncome": "None", "incomeBeforeTax": "140000000", "interestExpense": "155000000", "operatingIncome": "210000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-158000000", "nonInterestIncome": "None", "operatingExpenses": "338000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2903000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315000000", "sellingGeneralAndAdministrative": "189000000", "netIncomeFromContinuingOperations": "111000000" }, "balance": { "goodwill": "1055000000", "inventory": "250000000", "commonStock": "63000000", "currentDebt": "None", "investments": "None", "totalAssets": "4254000000", "longTermDebt": "2793000000", "shortTermDebt": "54000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "829000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "4206000000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "1037000000", "currentLongTermDebt": "42000000", "longTermInvestments": "None", "shortTermInvestments": "23000000", "currentNetReceivables": "507000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3217000000", "currentAccountsPayable": "843000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1232000000", "shortLongTermDebtTotal": "2847000000", "totalShareholderEquity": "48000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13000000", "totalCurrentLiabilities": "969000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3237000000", "cashAndShortTermInvestments": "257000000", "commonStockSharesOutstanding": "603283097", "intangibleAssetsExcludingGoodwill": "829000000", "cashAndCashEquivalentsAtCarryingValue": "257000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111000000", "profitLoss": "None", "dividendPayout": "251000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "334000000", "capitalExpenditures": "268000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000000", "cashflowFromInvestment": "-268000000", "stockBasedCompensation": "-196000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3451000000, "cost_of_revenue": 2903000000, "gross_profit": 548000000, "research_and_development": null, "selling_general_admin": 189000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 289000000, "depreciation_amortisation": 315000000, "ebitda": 604000000, "interest_expense": 155000000, "interest_income": null, "other_non_operating": null, "pretax_income": 140000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 111000000, "net_income_continuing_ops": 111000000, "net_income_to_common": 111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257000000, "short_term_investments": 23000000, "net_receivables": 507000000, "inventory": 250000000, "other_current_assets": null, "total_current_assets": 1037000000, "net_ppe": null, "goodwill": 1055000000, "intangible_assets": 829000000, "goodwill_and_intangibles": 1884000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3217000000, "total_assets": 4254000000, "short_term_debt": 54000000, "accounts_payable": 843000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 969000000, "long_term_debt": 2793000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3237000000, "total_liabilities": 4206000000, "total_debt": 2847000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 48000000, "shares_outstanding": 603283097, "operating_cash_flow": 334000000, "stock_based_compensation": -196000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268000000, "dividends_paid": 251000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98000000, "free_cash_flow": 602000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "289000000", "ebitda": "604000000", "netIncome": "111000000", "grossProfit": "548000000", "depreciation": "None", "totalRevenue": "3451000000", "costOfRevenue": "2903000000", "interestIncome": "None", "incomeBeforeTax": "140000000", "interestExpense": "155000000", "operatingIncome": "210000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-158000000", "nonInterestIncome": "None", "operatingExpenses": "338000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2903000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315000000", "sellingGeneralAndAdministrative": "189000000", "netIncomeFromContinuingOperations": "111000000" }, "balance": { "goodwill": "1055000000", "inventory": "250000000", "commonStock": "63000000", "currentDebt": "None", "investments": "None", "totalAssets": "4254000000", "longTermDebt": "2793000000", "shortTermDebt": "54000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "829000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "4206000000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "1037000000", "currentLongTermDebt": "42000000", "longTermInvestments": "None", "shortTermInvestments": "23000000", "currentNetReceivables": "507000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3217000000", "currentAccountsPayable": "843000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1232000000", "shortLongTermDebtTotal": "2847000000", "totalShareholderEquity": "48000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13000000", "totalCurrentLiabilities": "969000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3237000000", "cashAndShortTermInvestments": "257000000", "commonStockSharesOutstanding": "603283097", "intangibleAssetsExcludingGoodwill": "829000000", "cashAndCashEquivalentsAtCarryingValue": "257000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111000000", "profitLoss": "None", "dividendPayout": "251000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "334000000", "capitalExpenditures": "268000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000000", "cashflowFromInvestment": "-268000000", "stockBasedCompensation": "-196000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 3344000000, "cost_of_revenue": 2832000000, "gross_profit": 512000000, "ebit": 159000000, "ebitda": 449000000, "pretax_income": -15000000, "tax_provision": 25000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284000000, "total_current_assets": 971000000, "total_assets": 4066000000, "short_term_debt": 42000000, "long_term_debt": null, "total_debt": 42000000, "total_liabilities": 4054000000, "total_equity": 12000000, "shares_outstanding": 603283097, "goodwill_and_intangibles": 1937000000 }, "cash_flow": { "operating_cash_flow": 377000000, "capital_expenditure": 201000000, "free_cash_flow": 578000000, "dividends_paid": 251000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214201, "ticker_id": 178, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159000000", "ebitda": "449000000", "netIncome": "-40000000", "grossProfit": "512000000", "depreciation": "None", "totalRevenue": "3344000000", "costOfRevenue": "2832000000", "interestIncome": "None", "incomeBeforeTax": "-15000000", "interestExpense": "174000000", "operatingIncome": "198000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-191000000", "nonInterestIncome": "None", "operatingExpenses": "314000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2832000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290000000", "sellingGeneralAndAdministrative": "165000000", "netIncomeFromContinuingOperations": "-40000000" }, "balance": { "goodwill": "1003000000", "inventory": "268000000", "commonStock": "16000000", "currentDebt": "None", "investments": "None", "totalAssets": "4066000000", "longTermDebt": "None", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "934000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4054000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "971000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3095000000", "currentAccountsPayable": "619000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1076000000", "shortLongTermDebtTotal": "2780000000", "totalShareholderEquity": "12000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270000000", "totalCurrentLiabilities": "931000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3123000000", "cashAndShortTermInvestments": "284000000", "commonStockSharesOutstanding": "603283097", "intangibleAssetsExcludingGoodwill": "934000000", "cashAndCashEquivalentsAtCarryingValue": "284000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40000000", "profitLoss": "None", "dividendPayout": "251000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "377000000", "capitalExpenditures": "201000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-205000000", "stockBasedCompensation": "-221000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3344000000, "cost_of_revenue": 2832000000, "gross_profit": 512000000, "research_and_development": null, "selling_general_admin": 165000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159000000, "depreciation_amortisation": 290000000, "ebitda": 449000000, "interest_expense": 174000000, "interest_income": null, "other_non_operating": null, "pretax_income": -15000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": -40000000, "net_income_continuing_ops": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284000000, "short_term_investments": null, "net_receivables": 318000000, "inventory": 268000000, "other_current_assets": null, "total_current_assets": 971000000, "net_ppe": null, "goodwill": 1003000000, "intangible_assets": 934000000, "goodwill_and_intangibles": 1937000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3095000000, "total_assets": 4066000000, "short_term_debt": 42000000, "accounts_payable": 619000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 931000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3123000000, "total_liabilities": 4054000000, "total_debt": 42000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12000000, "shares_outstanding": 603283097, "operating_cash_flow": 377000000, "stock_based_compensation": -221000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205000000, "dividends_paid": 251000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": 578000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159000000", "ebitda": "449000000", "netIncome": "-40000000", "grossProfit": "512000000", "depreciation": "None", "totalRevenue": "3344000000", "costOfRevenue": "2832000000", "interestIncome": "None", "incomeBeforeTax": "-15000000", "interestExpense": "174000000", "operatingIncome": "198000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-191000000", "nonInterestIncome": "None", "operatingExpenses": "314000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2832000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290000000", "sellingGeneralAndAdministrative": "165000000", "netIncomeFromContinuingOperations": "-40000000" }, "balance": { "goodwill": "1003000000", "inventory": "268000000", "commonStock": "16000000", "currentDebt": "None", "investments": "None", "totalAssets": "4066000000", "longTermDebt": "None", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "934000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4054000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "971000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3095000000", "currentAccountsPayable": "619000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1076000000", "shortLongTermDebtTotal": "2780000000", "totalShareholderEquity": "12000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270000000", "totalCurrentLiabilities": "931000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3123000000", "cashAndShortTermInvestments": "284000000", "commonStockSharesOutstanding": "603283097", "intangibleAssetsExcludingGoodwill": "934000000", "cashAndCashEquivalentsAtCarryingValue": "284000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40000000", "profitLoss": "None", "dividendPayout": "251000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "377000000", "capitalExpenditures": "201000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-205000000", "stockBasedCompensation": "-221000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 3338000000, "cost_of_revenue": 2808000000, "gross_profit": 530000000, "ebit": 228000000, "ebitda": 512000000, "pretax_income": -25000000, "tax_provision": 50000000, "net_income": -75000000, "net_income_to_common": -75000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148000000, "total_current_assets": 875000000, "total_assets": 4023000000, "short_term_debt": 697000000, "long_term_debt": null, "total_debt": 697000000, "total_liabilities": 3883000000, "total_equity": 140000000, "shares_outstanding": 603283097, "goodwill_and_intangibles": 2099000000 }, "cash_flow": { "operating_cash_flow": 272000000, "capital_expenditure": 184000000, "free_cash_flow": 456000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214202, "ticker_id": 178, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228000000", "ebitda": "512000000", "netIncome": "-75000000", "grossProfit": "530000000", "depreciation": "None", "totalRevenue": "3338000000", "costOfRevenue": "2808000000", "interestIncome": "None", "incomeBeforeTax": "-25000000", "interestExpense": "0", "operatingIncome": "228000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "384000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2808000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1014000000", "inventory": "238000000", "commonStock": "148000000", "currentDebt": "None", "investments": "None", "totalAssets": "4023000000", "longTermDebt": "None", "shortTermDebt": "697000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1085000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3883000000", "otherCurrentAssets": "79000000", "totalCurrentAssets": "875000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "410000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3148000000", "currentAccountsPayable": "556000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953000000", "shortLongTermDebtTotal": "2735000000", "totalShareholderEquity": "140000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225000000", "totalCurrentLiabilities": "1478000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2405000000", "cashAndShortTermInvestments": "148000000", "commonStockSharesOutstanding": "603283097", "intangibleAssetsExcludingGoodwill": "1085000000", "cashAndCashEquivalentsAtCarryingValue": "148000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "272000000", "capitalExpenditures": "184000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90000000", "cashflowFromInvestment": "-182000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3338000000, "cost_of_revenue": 2808000000, "gross_profit": 530000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228000000, "depreciation_amortisation": 284000000, "ebitda": 512000000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -25000000, "tax_provision": 50000000, "effective_tax_rate": null, "net_income": -75000000, "net_income_continuing_ops": null, "net_income_to_common": -75000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148000000, "short_term_investments": null, "net_receivables": 410000000, "inventory": 238000000, "other_current_assets": null, "total_current_assets": 875000000, "net_ppe": null, "goodwill": 1014000000, "intangible_assets": 1085000000, "goodwill_and_intangibles": 2099000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3148000000, "total_assets": 4023000000, "short_term_debt": 697000000, "accounts_payable": 556000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1478000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2405000000, "total_liabilities": 3883000000, "total_debt": 697000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 140000000, "shares_outstanding": 603283097, "operating_cash_flow": 272000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90000000, "free_cash_flow": 456000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228000000", "ebitda": "512000000", "netIncome": "-75000000", "grossProfit": "530000000", "depreciation": "None", "totalRevenue": "3338000000", "costOfRevenue": "2808000000", "interestIncome": "None", "incomeBeforeTax": "-25000000", "interestExpense": "0", "operatingIncome": "228000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "384000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2808000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1014000000", "inventory": "238000000", "commonStock": "148000000", "currentDebt": "None", "investments": "None", "totalAssets": "4023000000", "longTermDebt": "None", "shortTermDebt": "697000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1085000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3883000000", "otherCurrentAssets": "79000000", "totalCurrentAssets": "875000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "410000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3148000000", "currentAccountsPayable": "556000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953000000", "shortLongTermDebtTotal": "2735000000", "totalShareholderEquity": "140000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "225000000", "totalCurrentLiabilities": "1478000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2405000000", "cashAndShortTermInvestments": "148000000", "commonStockSharesOutstanding": "603283097", "intangibleAssetsExcludingGoodwill": "1085000000", "cashAndCashEquivalentsAtCarryingValue": "148000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "272000000", "capitalExpenditures": "184000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90000000", "cashflowFromInvestment": "-182000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1504000000, "cost_of_revenue": 1361000000, "gross_profit": 143000000, "ebit": 60000000, "ebitda": 179000000, "pretax_income": -4000000, "tax_provision": 1000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142000000, "total_current_assets": 1666000000, "total_assets": 5424000000, "short_term_debt": 241000000, "long_term_debt": 4239000000, "total_debt": 4480000000, "total_liabilities": 6114000000, "total_equity": -698000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1137000000 }, "cash_flow": { "operating_cash_flow": -346000000, "capital_expenditure": 59000000, "free_cash_flow": -287000000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214170, "ticker_id": 178, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60000000", "ebitda": "179000000", "netIncome": "-5000000", "grossProfit": "143000000", "depreciation": "None", "totalRevenue": "1504000000", "costOfRevenue": "1361000000", "interestIncome": "None", "incomeBeforeTax": "-4000000", "interestExpense": "55000000", "operatingIncome": "60000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "83000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "1137000000", "inventory": "490000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "5424000000", "longTermDebt": "4239000000", "shortTermDebt": "241000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1034000000", "totalLiabilities": "6114000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "1666000000", "currentLongTermDebt": "241000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "959000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758000000", "currentAccountsPayable": "1221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4480000000", "totalShareholderEquity": "-698000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117000000", "totalCurrentLiabilities": "1579000000", "otherNonCurrentLiabilities": "296000000", "totalNonCurrentLiabilities": "4535000000", "cashAndShortTermInvestments": "142000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5000000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-346000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1504000000, "cost_of_revenue": 1361000000, "gross_profit": 143000000, "research_and_development": null, "selling_general_admin": 86000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60000000, "depreciation_amortisation": 119000000, "ebitda": 179000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": -4000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142000000, "short_term_investments": null, "net_receivables": 959000000, "inventory": 490000000, "other_current_assets": null, "total_current_assets": 1666000000, "net_ppe": null, "goodwill": 1137000000, "intangible_assets": null, "goodwill_and_intangibles": 1137000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3758000000, "total_assets": 5424000000, "short_term_debt": 241000000, "accounts_payable": 1221000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1579000000, "long_term_debt": 4239000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4535000000, "total_liabilities": 6114000000, "total_debt": 4480000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034000000, "total_equity": -698000000, "shares_outstanding": 597700000, "operating_cash_flow": -346000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59000000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25000000, "free_cash_flow": -287000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60000000", "ebitda": "179000000", "netIncome": "-5000000", "grossProfit": "143000000", "depreciation": "None", "totalRevenue": "1504000000", "costOfRevenue": "1361000000", "interestIncome": "None", "incomeBeforeTax": "-4000000", "interestExpense": "55000000", "operatingIncome": "60000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "83000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "1137000000", "inventory": "490000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "5424000000", "longTermDebt": "4239000000", "shortTermDebt": "241000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1034000000", "totalLiabilities": "6114000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "1666000000", "currentLongTermDebt": "241000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "959000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3758000000", "currentAccountsPayable": "1221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4480000000", "totalShareholderEquity": "-698000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117000000", "totalCurrentLiabilities": "1579000000", "otherNonCurrentLiabilities": "296000000", "totalNonCurrentLiabilities": "4535000000", "cashAndShortTermInvestments": "142000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5000000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-346000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1346000000, "cost_of_revenue": 1230000000, "gross_profit": 116000000, "ebit": 13000000, "ebitda": 133000000, "pretax_income": -39000000, "tax_provision": -23000000, "net_income": -16000000, "net_income_to_common": -16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 522000000, "total_current_assets": 1840000000, "total_assets": 5679000000, "short_term_debt": 118000000, "long_term_debt": 4301000000, "total_debt": 4419000000, "total_liabilities": 6354000000, "total_equity": -683000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 2216000000 }, "cash_flow": { "operating_cash_flow": 368000000, "capital_expenditure": 53000000, "free_cash_flow": 421000000, "dividends_paid": 64000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214171, "ticker_id": 178, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13000000", "ebitda": "133000000", "netIncome": "-16000000", "grossProfit": "116000000", "depreciation": "None", "totalRevenue": "1346000000", "costOfRevenue": "1230000000", "interestIncome": "None", "incomeBeforeTax": "-39000000", "interestExpense": "52000000", "operatingIncome": "46000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-23000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "70000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120000000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-16000000" }, "balance": { "goodwill": "1035000000", "inventory": "509000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "5679000000", "longTermDebt": "4301000000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1181000000", "reportedCurrency": "USD", "retainedEarnings": "-972000000", "totalLiabilities": "6354000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "1840000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "734000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839000000", "currentAccountsPayable": "1611000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4419000000", "totalShareholderEquity": "-683000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "1729000000", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "4625000000", "cashAndShortTermInvestments": "522000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "1181000000", "cashAndCashEquivalentsAtCarryingValue": "522000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16000000", "profitLoss": "None", "dividendPayout": "64000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "368000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-289000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1346000000, "cost_of_revenue": 1230000000, "gross_profit": 116000000, "research_and_development": null, "selling_general_admin": 86000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13000000, "depreciation_amortisation": 120000000, "ebitda": 133000000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": -39000000, "tax_provision": -23000000, "effective_tax_rate": null, "net_income": -16000000, "net_income_continuing_ops": -16000000, "net_income_to_common": -16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 522000000, "short_term_investments": null, "net_receivables": 734000000, "inventory": 509000000, "other_current_assets": null, "total_current_assets": 1840000000, "net_ppe": null, "goodwill": 1035000000, "intangible_assets": 1181000000, "goodwill_and_intangibles": 2216000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3839000000, "total_assets": 5679000000, "short_term_debt": 118000000, "accounts_payable": 1611000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1729000000, "long_term_debt": 4301000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4625000000, "total_liabilities": 6354000000, "total_debt": 4419000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -972000000, "total_equity": -683000000, "shares_outstanding": 597700000, "operating_cash_flow": 368000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53000000, "dividends_paid": 64000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110000000, "free_cash_flow": 421000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13000000", "ebitda": "133000000", "netIncome": "-16000000", "grossProfit": "116000000", "depreciation": "None", "totalRevenue": "1346000000", "costOfRevenue": "1230000000", "interestIncome": "None", "incomeBeforeTax": "-39000000", "interestExpense": "52000000", "operatingIncome": "46000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-23000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "70000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120000000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-16000000" }, "balance": { "goodwill": "1035000000", "inventory": "509000000", "commonStock": "7000000", "currentDebt": "None", "investments": "None", "totalAssets": "5679000000", "longTermDebt": "4301000000", "shortTermDebt": "118000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1181000000", "reportedCurrency": "USD", "retainedEarnings": "-972000000", "totalLiabilities": "6354000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "1840000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "734000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839000000", "currentAccountsPayable": "1611000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4419000000", "totalShareholderEquity": "-683000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "1729000000", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "4625000000", "cashAndShortTermInvestments": "522000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "1181000000", "cashAndCashEquivalentsAtCarryingValue": "522000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16000000", "profitLoss": "None", "dividendPayout": "64000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "368000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-289000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1428000000, "cost_of_revenue": 1234000000, "gross_profit": 194000000, "ebit": 83000000, "ebitda": 201000000, "pretax_income": 37000000, "tax_provision": 10000000, "net_income": 27000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 1590000000, "total_assets": 5456000000, "short_term_debt": 140000000, "long_term_debt": 3953000000, "total_debt": 4093000000, "total_liabilities": 5790000000, "total_equity": -342000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1209000000 }, "cash_flow": { "operating_cash_flow": 181000000, "capital_expenditure": 50000000, "free_cash_flow": 231000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214173, "ticker_id": 178, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83000000", "ebitda": "201000000", "netIncome": "27000000", "grossProfit": "194000000", "depreciation": "None", "totalRevenue": "1428000000", "costOfRevenue": "1234000000", "interestIncome": "None", "incomeBeforeTax": "37000000", "interestExpense": "46000000", "operatingIncome": "89000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "105000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "1034000000", "inventory": "451000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5456000000", "longTermDebt": "3953000000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "175000000", "reportedCurrency": "USD", "retainedEarnings": "-901000000", "totalLiabilities": "5790000000", "otherCurrentAssets": "17000000", "totalCurrentAssets": "1590000000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3866000000", "currentAccountsPayable": "1170000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4093000000", "totalShareholderEquity": "-342000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "122000000", "totalCurrentLiabilities": "1460000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "4330000000", "cashAndShortTermInvestments": "317000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "175000000", "cashAndCashEquivalentsAtCarryingValue": "317000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1428000000, "cost_of_revenue": 1234000000, "gross_profit": 194000000, "research_and_development": null, "selling_general_admin": 71000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83000000, "depreciation_amortisation": 118000000, "ebitda": 201000000, "interest_expense": 46000000, "interest_income": null, "other_non_operating": null, "pretax_income": 37000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 27000000, "net_income_continuing_ops": 27000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317000000, "short_term_investments": null, "net_receivables": 805000000, "inventory": 451000000, "other_current_assets": null, "total_current_assets": 1590000000, "net_ppe": null, "goodwill": 1034000000, "intangible_assets": 175000000, "goodwill_and_intangibles": 1209000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3866000000, "total_assets": 5456000000, "short_term_debt": 140000000, "accounts_payable": 1170000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1460000000, "long_term_debt": 3953000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4330000000, "total_liabilities": 5790000000, "total_debt": 4093000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -901000000, "total_equity": -342000000, "shares_outstanding": 597700000, "operating_cash_flow": 181000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72000000, "free_cash_flow": 231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83000000", "ebitda": "201000000", "netIncome": "27000000", "grossProfit": "194000000", "depreciation": "None", "totalRevenue": "1428000000", "costOfRevenue": "1234000000", "interestIncome": "None", "incomeBeforeTax": "37000000", "interestExpense": "46000000", "operatingIncome": "89000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "105000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1234000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "1034000000", "inventory": "451000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5456000000", "longTermDebt": "3953000000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "175000000", "reportedCurrency": "USD", "retainedEarnings": "-901000000", "totalLiabilities": "5790000000", "otherCurrentAssets": "17000000", "totalCurrentAssets": "1590000000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3866000000", "currentAccountsPayable": "1170000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4093000000", "totalShareholderEquity": "-342000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "122000000", "totalCurrentLiabilities": "1460000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "4330000000", "cashAndShortTermInvestments": "317000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "175000000", "cashAndCashEquivalentsAtCarryingValue": "317000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1455000000, "cost_of_revenue": 1302000000, "gross_profit": 153000000, "ebit": 69000000, "ebitda": 183000000, "pretax_income": 15000000, "tax_provision": 10000000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256000000, "total_current_assets": 1575000000, "total_assets": 5488000000, "short_term_debt": 112000000, "long_term_debt": 3949000000, "total_debt": 4061000000, "total_liabilities": 5806000000, "total_equity": -326000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1242000000 }, "cash_flow": { "operating_cash_flow": 210000000, "capital_expenditure": 42000000, "free_cash_flow": 252000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214174, "ticker_id": 178, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69000000", "ebitda": "183000000", "netIncome": "5000000", "grossProfit": "153000000", "depreciation": "None", "totalRevenue": "1455000000", "costOfRevenue": "1302000000", "interestIncome": "None", "incomeBeforeTax": "15000000", "interestExpense": "54000000", "operatingIncome": "86000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "67000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1302000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "1033000000", "inventory": "471000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5488000000", "longTermDebt": "3949000000", "shortTermDebt": "112000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "-864000000", "totalLiabilities": "5806000000", "otherCurrentAssets": "11000000", "totalCurrentAssets": "1575000000", "currentLongTermDebt": "112000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "837000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3913000000", "currentAccountsPayable": "1218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4061000000", "totalShareholderEquity": "-326000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146000000", "totalCurrentLiabilities": "1476000000", "otherNonCurrentLiabilities": "49000000", "totalNonCurrentLiabilities": "4330000000", "cashAndShortTermInvestments": "256000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "256000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1455000000, "cost_of_revenue": 1302000000, "gross_profit": 153000000, "research_and_development": null, "selling_general_admin": 67000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69000000, "depreciation_amortisation": 114000000, "ebitda": 183000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": 15000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256000000, "short_term_investments": null, "net_receivables": 837000000, "inventory": 471000000, "other_current_assets": null, "total_current_assets": 1575000000, "net_ppe": null, "goodwill": 1033000000, "intangible_assets": 209000000, "goodwill_and_intangibles": 1242000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3913000000, "total_assets": 5488000000, "short_term_debt": 112000000, "accounts_payable": 1218000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1476000000, "long_term_debt": 3949000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4330000000, "total_liabilities": 5806000000, "total_debt": 4061000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -864000000, "total_equity": -326000000, "shares_outstanding": 597700000, "operating_cash_flow": 210000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98000000, "free_cash_flow": 252000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69000000", "ebitda": "183000000", "netIncome": "5000000", "grossProfit": "153000000", "depreciation": "None", "totalRevenue": "1455000000", "costOfRevenue": "1302000000", "interestIncome": "None", "incomeBeforeTax": "15000000", "interestExpense": "54000000", "operatingIncome": "86000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "67000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1302000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "1033000000", "inventory": "471000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5488000000", "longTermDebt": "3949000000", "shortTermDebt": "112000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "-864000000", "totalLiabilities": "5806000000", "otherCurrentAssets": "11000000", "totalCurrentAssets": "1575000000", "currentLongTermDebt": "112000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "837000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3913000000", "currentAccountsPayable": "1218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4061000000", "totalShareholderEquity": "-326000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146000000", "totalCurrentLiabilities": "1476000000", "otherNonCurrentLiabilities": "49000000", "totalNonCurrentLiabilities": "4330000000", "cashAndShortTermInvestments": "256000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "256000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1268000000, "cost_of_revenue": 1118000000, "gross_profit": 150000000, "ebit": 37000000, "ebitda": 70000000, "pretax_income": -9000000, "tax_provision": -4000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177000000, "total_current_assets": 1434000000, "total_assets": 5273000000, "short_term_debt": 109000000, "long_term_debt": 3842000000, "total_debt": 3951000000, "total_liabilities": 5496000000, "total_equity": -230000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1217000000 }, "cash_flow": { "operating_cash_flow": -310000000, "capital_expenditure": 39000000, "free_cash_flow": -271000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214175, "ticker_id": 178, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37000000", "ebitda": "70000000", "netIncome": "-5000000", "grossProfit": "150000000", "depreciation": "None", "totalRevenue": "1268000000", "costOfRevenue": "1118000000", "interestIncome": "None", "incomeBeforeTax": "-9000000", "interestExpense": "49000000", "operatingIncome": "41000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1118000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "987000000", "inventory": "429000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5273000000", "longTermDebt": "3842000000", "shortTermDebt": "109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "230000000", "reportedCurrency": "USD", "retainedEarnings": "-804000000", "totalLiabilities": "5496000000", "otherCurrentAssets": "12000000", "totalCurrentAssets": "1434000000", "currentLongTermDebt": "109000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "816000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839000000", "currentAccountsPayable": "1055000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3951000000", "totalShareholderEquity": "-230000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "143000000", "totalCurrentLiabilities": "1307000000", "otherNonCurrentLiabilities": "347000000", "totalNonCurrentLiabilities": "4189000000", "cashAndShortTermInvestments": "177000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "230000000", "cashAndCashEquivalentsAtCarryingValue": "177000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-310000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1268000000, "cost_of_revenue": 1118000000, "gross_profit": 150000000, "research_and_development": null, "selling_general_admin": 76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37000000, "depreciation_amortisation": 33000000, "ebitda": 70000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": -9000000, "tax_provision": -4000000, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177000000, "short_term_investments": null, "net_receivables": 816000000, "inventory": 429000000, "other_current_assets": null, "total_current_assets": 1434000000, "net_ppe": null, "goodwill": 987000000, "intangible_assets": 230000000, "goodwill_and_intangibles": 1217000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3839000000, "total_assets": 5273000000, "short_term_debt": 109000000, "accounts_payable": 1055000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1307000000, "long_term_debt": 3842000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4189000000, "total_liabilities": 5496000000, "total_debt": 3951000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -804000000, "total_equity": -230000000, "shares_outstanding": 597700000, "operating_cash_flow": -310000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94000000, "free_cash_flow": -271000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37000000", "ebitda": "70000000", "netIncome": "-5000000", "grossProfit": "150000000", "depreciation": "None", "totalRevenue": "1268000000", "costOfRevenue": "1118000000", "interestIncome": "None", "incomeBeforeTax": "-9000000", "interestExpense": "49000000", "operatingIncome": "41000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1118000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "-5000000" }, "balance": { "goodwill": "987000000", "inventory": "429000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5273000000", "longTermDebt": "3842000000", "shortTermDebt": "109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "230000000", "reportedCurrency": "USD", "retainedEarnings": "-804000000", "totalLiabilities": "5496000000", "otherCurrentAssets": "12000000", "totalCurrentAssets": "1434000000", "currentLongTermDebt": "109000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "816000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839000000", "currentAccountsPayable": "1055000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3951000000", "totalShareholderEquity": "-230000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "143000000", "totalCurrentLiabilities": "1307000000", "otherNonCurrentLiabilities": "347000000", "totalNonCurrentLiabilities": "4189000000", "cashAndShortTermInvestments": "177000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "230000000", "cashAndCashEquivalentsAtCarryingValue": "177000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-310000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1195000000, "cost_of_revenue": 1044000000, "gross_profit": 151000000, "ebit": 46000000, "ebitda": 163000000, "pretax_income": -2000000, "tax_provision": 9000000, "net_income": -11000000, "net_income_to_common": -11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 602000000, "total_current_assets": 1630000000, "total_assets": 5462000000, "short_term_debt": 105000000, "long_term_debt": 3797000000, "total_debt": 3902000000, "total_liabilities": 5598000000, "total_equity": -142000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1223000000 }, "cash_flow": { "operating_cash_flow": 385000000, "capital_expenditure": 46000000, "free_cash_flow": 431000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214176, "ticker_id": 178, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46000000", "ebitda": "163000000", "netIncome": "-11000000", "grossProfit": "151000000", "depreciation": "None", "totalRevenue": "1195000000", "costOfRevenue": "1044000000", "interestIncome": "None", "incomeBeforeTax": "-2000000", "interestExpense": "48000000", "operatingIncome": "50000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "-11000000" }, "balance": { "goodwill": "966000000", "inventory": "382000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5462000000", "longTermDebt": "3797000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "257000000", "reportedCurrency": "USD", "retainedEarnings": "-738000000", "totalLiabilities": "5598000000", "otherCurrentAssets": "28000000", "totalCurrentAssets": "1630000000", "currentLongTermDebt": "105000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3832000000", "currentAccountsPayable": "1041000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3902000000", "totalShareholderEquity": "-142000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "274000000", "totalCurrentLiabilities": "1448000000", "otherNonCurrentLiabilities": "37000000", "totalNonCurrentLiabilities": "4150000000", "cashAndShortTermInvestments": "602000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "257000000", "cashAndCashEquivalentsAtCarryingValue": "602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "385000000", "capitalExpenditures": "46000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1195000000, "cost_of_revenue": 1044000000, "gross_profit": 151000000, "research_and_development": null, "selling_general_admin": 67000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46000000, "depreciation_amortisation": 117000000, "ebitda": 163000000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": -11000000, "net_income_continuing_ops": -11000000, "net_income_to_common": -11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 602000000, "short_term_investments": null, "net_receivables": 618000000, "inventory": 382000000, "other_current_assets": null, "total_current_assets": 1630000000, "net_ppe": null, "goodwill": 966000000, "intangible_assets": 257000000, "goodwill_and_intangibles": 1223000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3832000000, "total_assets": 5462000000, "short_term_debt": 105000000, "accounts_payable": 1041000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1448000000, "long_term_debt": 3797000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4150000000, "total_liabilities": 5598000000, "total_debt": 3902000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -738000000, "total_equity": -142000000, "shares_outstanding": 597700000, "operating_cash_flow": 385000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101000000, "free_cash_flow": 431000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46000000", "ebitda": "163000000", "netIncome": "-11000000", "grossProfit": "151000000", "depreciation": "None", "totalRevenue": "1195000000", "costOfRevenue": "1044000000", "interestIncome": "None", "incomeBeforeTax": "-2000000", "interestExpense": "48000000", "operatingIncome": "50000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "-11000000" }, "balance": { "goodwill": "966000000", "inventory": "382000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5462000000", "longTermDebt": "3797000000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "257000000", "reportedCurrency": "USD", "retainedEarnings": "-738000000", "totalLiabilities": "5598000000", "otherCurrentAssets": "28000000", "totalCurrentAssets": "1630000000", "currentLongTermDebt": "105000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3832000000", "currentAccountsPayable": "1041000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3902000000", "totalShareholderEquity": "-142000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "274000000", "totalCurrentLiabilities": "1448000000", "otherNonCurrentLiabilities": "37000000", "totalNonCurrentLiabilities": "4150000000", "cashAndShortTermInvestments": "602000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "257000000", "cashAndCashEquivalentsAtCarryingValue": "602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "385000000", "capitalExpenditures": "46000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1313000000, "cost_of_revenue": 1126000000, "gross_profit": 187000000, "ebit": 71000000, "ebitda": 181000000, "pretax_income": 29000000, "tax_provision": 11000000, "net_income": 18000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 393000000, "total_current_assets": 1532000000, "total_assets": 5543000000, "short_term_debt": 104000000, "long_term_debt": 3920000000, "total_debt": 4024000000, "total_liabilities": 5631000000, "total_equity": -95000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1300000000 }, "cash_flow": { "operating_cash_flow": 169000000, "capital_expenditure": 42000000, "free_cash_flow": 211000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214178, "ticker_id": 178, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71000000", "ebitda": "181000000", "netIncome": "18000000", "grossProfit": "187000000", "depreciation": "None", "totalRevenue": "1313000000", "costOfRevenue": "1126000000", "interestIncome": "None", "incomeBeforeTax": "29000000", "interestExpense": "42000000", "operatingIncome": "83000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "104000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1126000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "1007000000", "inventory": "380000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5543000000", "longTermDebt": "3920000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "293000000", "reportedCurrency": "USD", "retainedEarnings": "-660000000", "totalLiabilities": "5631000000", "otherCurrentAssets": "7000000", "totalCurrentAssets": "1532000000", "currentLongTermDebt": "104000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4011000000", "currentAccountsPayable": "1088000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4024000000", "totalShareholderEquity": "-95000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89000000", "totalCurrentLiabilities": "1307000000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "4324000000", "cashAndShortTermInvestments": "393000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "293000000", "cashAndCashEquivalentsAtCarryingValue": "393000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1313000000, "cost_of_revenue": 1126000000, "gross_profit": 187000000, "research_and_development": null, "selling_general_admin": 71000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71000000, "depreciation_amortisation": 110000000, "ebitda": 181000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": 29000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 18000000, "net_income_continuing_ops": 18000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 393000000, "short_term_investments": null, "net_receivables": 752000000, "inventory": 380000000, "other_current_assets": null, "total_current_assets": 1532000000, "net_ppe": null, "goodwill": 1007000000, "intangible_assets": 293000000, "goodwill_and_intangibles": 1300000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4011000000, "total_assets": 5543000000, "short_term_debt": 104000000, "accounts_payable": 1088000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1307000000, "long_term_debt": 3920000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4324000000, "total_liabilities": 5631000000, "total_debt": 4024000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -660000000, "total_equity": -95000000, "shares_outstanding": 597700000, "operating_cash_flow": 169000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15000000, "free_cash_flow": 211000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71000000", "ebitda": "181000000", "netIncome": "18000000", "grossProfit": "187000000", "depreciation": "None", "totalRevenue": "1313000000", "costOfRevenue": "1126000000", "interestIncome": "None", "incomeBeforeTax": "29000000", "interestExpense": "42000000", "operatingIncome": "83000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "104000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1126000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "1007000000", "inventory": "380000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5543000000", "longTermDebt": "3920000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "293000000", "reportedCurrency": "USD", "retainedEarnings": "-660000000", "totalLiabilities": "5631000000", "otherCurrentAssets": "7000000", "totalCurrentAssets": "1532000000", "currentLongTermDebt": "104000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4011000000", "currentAccountsPayable": "1088000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4024000000", "totalShareholderEquity": "-95000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89000000", "totalCurrentLiabilities": "1307000000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "4324000000", "cashAndShortTermInvestments": "393000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "293000000", "cashAndCashEquivalentsAtCarryingValue": "393000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1259000000, "cost_of_revenue": 1090000000, "gross_profit": 169000000, "ebit": 44000000, "ebitda": 157000000, "pretax_income": 4000000, "tax_provision": 2000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236000000, "total_current_assets": 1374000000, "total_assets": 5368000000, "short_term_debt": 285000000, "long_term_debt": 3590000000, "total_debt": 3875000000, "total_liabilities": 5390000000, "total_equity": -28000000, "shares_outstanding": 597700000, "goodwill_and_intangibles": 1295000000 }, "cash_flow": { "operating_cash_flow": 234000000, "capital_expenditure": 36000000, "free_cash_flow": 270000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214179, "ticker_id": 178, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44000000", "ebitda": "157000000", "netIncome": "2000000", "grossProfit": "169000000", "depreciation": "None", "totalRevenue": "1259000000", "costOfRevenue": "1090000000", "interestIncome": "None", "incomeBeforeTax": "4000000", "interestExpense": "33000000", "operatingIncome": "55000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "114000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "982000000", "inventory": "417000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5368000000", "longTermDebt": "3590000000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "313000000", "reportedCurrency": "USD", "retainedEarnings": "-605000000", "totalLiabilities": "5390000000", "otherCurrentAssets": "23000000", "totalCurrentAssets": "1374000000", "currentLongTermDebt": "285000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "698000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3994000000", "currentAccountsPayable": "1080000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3875000000", "totalShareholderEquity": "-28000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55000000", "totalCurrentLiabilities": "1444000000", "otherNonCurrentLiabilities": "32000000", "totalNonCurrentLiabilities": "3946000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "313000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "234000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112000000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1259000000, "cost_of_revenue": 1090000000, "gross_profit": 169000000, "research_and_development": null, "selling_general_admin": 76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44000000, "depreciation_amortisation": 113000000, "ebitda": 157000000, "interest_expense": 33000000, "interest_income": null, "other_non_operating": null, "pretax_income": 4000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 2000000, "net_income_continuing_ops": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236000000, "short_term_investments": null, "net_receivables": 698000000, "inventory": 417000000, "other_current_assets": null, "total_current_assets": 1374000000, "net_ppe": null, "goodwill": 982000000, "intangible_assets": 313000000, "goodwill_and_intangibles": 1295000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3994000000, "total_assets": 5368000000, "short_term_debt": 285000000, "accounts_payable": 1080000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1444000000, "long_term_debt": 3590000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3946000000, "total_liabilities": 5390000000, "total_debt": 3875000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -605000000, "total_equity": -28000000, "shares_outstanding": 597700000, "operating_cash_flow": 234000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112000000, "free_cash_flow": 270000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44000000", "ebitda": "157000000", "netIncome": "2000000", "grossProfit": "169000000", "depreciation": "None", "totalRevenue": "1259000000", "costOfRevenue": "1090000000", "interestIncome": "None", "incomeBeforeTax": "4000000", "interestExpense": "33000000", "operatingIncome": "55000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "114000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "982000000", "inventory": "417000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5368000000", "longTermDebt": "3590000000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "313000000", "reportedCurrency": "USD", "retainedEarnings": "-605000000", "totalLiabilities": "5390000000", "otherCurrentAssets": "23000000", "totalCurrentAssets": "1374000000", "currentLongTermDebt": "285000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "698000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3994000000", "currentAccountsPayable": "1080000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3875000000", "totalShareholderEquity": "-28000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55000000", "totalCurrentLiabilities": "1444000000", "otherNonCurrentLiabilities": "32000000", "totalNonCurrentLiabilities": "3946000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "597700000", "intangibleAssetsExcludingGoodwill": "313000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "234000000", "capitalExpenditures": "36000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112000000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1141000000, "cost_of_revenue": 1018000000, "gross_profit": 123000000, "ebit": 19000000, "ebitda": 55000000, "pretax_income": -21000000, "tax_provision": -9000000, "net_income": -12000000, "net_income_to_common": -12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155000000, "total_current_assets": 1308000000, "total_assets": 5377000000, "short_term_debt": 305000000, "long_term_debt": 3602000000, "total_debt": 3907000000, "total_liabilities": 5348000000, "total_equity": 23000000, "shares_outstanding": 597600000, "goodwill_and_intangibles": 2320000000 }, "cash_flow": { "operating_cash_flow": -338000000, "capital_expenditure": 62000000, "free_cash_flow": -276000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214180, "ticker_id": 178, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19000000", "ebitda": "55000000", "netIncome": "-12000000", "grossProfit": "123000000", "depreciation": "None", "totalRevenue": "1141000000", "costOfRevenue": "1018000000", "interestIncome": "None", "incomeBeforeTax": "-21000000", "interestExpense": "51000000", "operatingIncome": "14000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "73000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "987000000", "inventory": "468000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5377000000", "longTermDebt": "3602000000", "shortTermDebt": "305000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1333000000", "reportedCurrency": "USD", "retainedEarnings": "-543000000", "totalLiabilities": "5348000000", "otherCurrentAssets": "11000000", "totalCurrentAssets": "1308000000", "currentLongTermDebt": "305000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "674000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4069000000", "currentAccountsPayable": "961000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3907000000", "totalShareholderEquity": "23000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92000000", "totalCurrentLiabilities": "1384000000", "otherNonCurrentLiabilities": "29000000", "totalNonCurrentLiabilities": "3964000000", "cashAndShortTermInvestments": "155000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "1333000000", "cashAndCashEquivalentsAtCarryingValue": "155000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-338000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1141000000, "cost_of_revenue": 1018000000, "gross_profit": 123000000, "research_and_development": null, "selling_general_admin": 73000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19000000, "depreciation_amortisation": 36000000, "ebitda": 55000000, "interest_expense": 51000000, "interest_income": null, "other_non_operating": null, "pretax_income": -21000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": -12000000, "net_income_continuing_ops": -12000000, "net_income_to_common": -12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155000000, "short_term_investments": null, "net_receivables": 674000000, "inventory": 468000000, "other_current_assets": null, "total_current_assets": 1308000000, "net_ppe": null, "goodwill": 987000000, "intangible_assets": 1333000000, "goodwill_and_intangibles": 2320000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4069000000, "total_assets": 5377000000, "short_term_debt": 305000000, "accounts_payable": 961000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1384000000, "long_term_debt": 3602000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3964000000, "total_liabilities": 5348000000, "total_debt": 3907000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -543000000, "total_equity": 23000000, "shares_outstanding": 597600000, "operating_cash_flow": -338000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117000000, "free_cash_flow": -276000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19000000", "ebitda": "55000000", "netIncome": "-12000000", "grossProfit": "123000000", "depreciation": "None", "totalRevenue": "1141000000", "costOfRevenue": "1018000000", "interestIncome": "None", "incomeBeforeTax": "-21000000", "interestExpense": "51000000", "operatingIncome": "14000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "73000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "987000000", "inventory": "468000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5377000000", "longTermDebt": "3602000000", "shortTermDebt": "305000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1333000000", "reportedCurrency": "USD", "retainedEarnings": "-543000000", "totalLiabilities": "5348000000", "otherCurrentAssets": "11000000", "totalCurrentAssets": "1308000000", "currentLongTermDebt": "305000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "674000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4069000000", "currentAccountsPayable": "961000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3907000000", "totalShareholderEquity": "23000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92000000", "totalCurrentLiabilities": "1384000000", "otherNonCurrentLiabilities": "29000000", "totalNonCurrentLiabilities": "3964000000", "cashAndShortTermInvestments": "155000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "1333000000", "cashAndCashEquivalentsAtCarryingValue": "155000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-338000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1132000000, "cost_of_revenue": 1035000000, "gross_profit": 97000000, "ebit": -11000000, "ebitda": 106000000, "pretax_income": -66000000, "tax_provision": -10000000, "net_income": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434000000, "total_current_assets": 1505000000, "total_assets": 5669000000, "short_term_debt": 94000000, "long_term_debt": 3640000000, "total_debt": 3734000000, "total_liabilities": 5563000000, "total_equity": 100000000, "shares_outstanding": 597600000, "goodwill_and_intangibles": 1382000000 }, "cash_flow": { "operating_cash_flow": 438000000, "capital_expenditure": 74000000, "free_cash_flow": 512000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214181, "ticker_id": 178, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11000000", "ebitda": "106000000", "netIncome": "-56000000", "grossProfit": "97000000", "depreciation": "None", "totalRevenue": "1132000000", "costOfRevenue": "1035000000", "interestIncome": "None", "incomeBeforeTax": "-66000000", "interestExpense": "57000000", "operatingIncome": "31000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1035000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "999000000", "inventory": "469000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5669000000", "longTermDebt": "3640000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "383000000", "reportedCurrency": "USD", "retainedEarnings": "-469000000", "totalLiabilities": "5563000000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "1505000000", "currentLongTermDebt": "94000000", "longTermInvestments": "None", "shortTermInvestments": "110000000", "currentNetReceivables": "581000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4164000000", "currentAccountsPayable": "1091000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3734000000", "totalShareholderEquity": "100000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309000000", "totalCurrentLiabilities": "1522000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "4041000000", "cashAndShortTermInvestments": "434000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "383000000", "cashAndCashEquivalentsAtCarryingValue": "434000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "438000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87000000", "cashflowFromInvestment": "-74000000", "stockBasedCompensation": "-224000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1132000000, "cost_of_revenue": 1035000000, "gross_profit": 97000000, "research_and_development": null, "selling_general_admin": 66000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11000000, "depreciation_amortisation": 117000000, "ebitda": 106000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": -66000000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": -56000000, "net_income_continuing_ops": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434000000, "short_term_investments": 110000000, "net_receivables": 581000000, "inventory": 469000000, "other_current_assets": null, "total_current_assets": 1505000000, "net_ppe": null, "goodwill": 999000000, "intangible_assets": 383000000, "goodwill_and_intangibles": 1382000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4164000000, "total_assets": 5669000000, "short_term_debt": 94000000, "accounts_payable": 1091000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1522000000, "long_term_debt": 3640000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4041000000, "total_liabilities": 5563000000, "total_debt": 3734000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469000000, "total_equity": 100000000, "shares_outstanding": 597600000, "operating_cash_flow": 438000000, "stock_based_compensation": -224000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87000000, "free_cash_flow": 512000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11000000", "ebitda": "106000000", "netIncome": "-56000000", "grossProfit": "97000000", "depreciation": "None", "totalRevenue": "1132000000", "costOfRevenue": "1035000000", "interestIncome": "None", "incomeBeforeTax": "-66000000", "interestExpense": "57000000", "operatingIncome": "31000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1035000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "999000000", "inventory": "469000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5669000000", "longTermDebt": "3640000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "383000000", "reportedCurrency": "USD", "retainedEarnings": "-469000000", "totalLiabilities": "5563000000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "1505000000", "currentLongTermDebt": "94000000", "longTermInvestments": "None", "shortTermInvestments": "110000000", "currentNetReceivables": "581000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4164000000", "currentAccountsPayable": "1091000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3734000000", "totalShareholderEquity": "100000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "309000000", "totalCurrentLiabilities": "1522000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "4041000000", "cashAndShortTermInvestments": "434000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "383000000", "cashAndCashEquivalentsAtCarryingValue": "434000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "438000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87000000", "cashflowFromInvestment": "-74000000", "stockBasedCompensation": "-224000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1294000000, "cost_of_revenue": 1135000000, "gross_profit": 159000000, "ebit": 58000000, "ebitda": 161000000, "pretax_income": 17000000, "tax_provision": -9000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154000000, "total_current_assets": 1445000000, "total_assets": 5438000000, "short_term_debt": 79000000, "long_term_debt": 3576000000, "total_debt": 3655000000, "total_liabilities": 5199000000, "total_equity": 234000000, "shares_outstanding": 597600000, "goodwill_and_intangibles": 1376000000 }, "cash_flow": { "operating_cash_flow": 212000000, "capital_expenditure": 83000000, "free_cash_flow": 295000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214183, "ticker_id": 178, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58000000", "ebitda": "161000000", "netIncome": "17000000", "grossProfit": "159000000", "depreciation": "None", "totalRevenue": "1294000000", "costOfRevenue": "1135000000", "interestIncome": "None", "incomeBeforeTax": "17000000", "interestExpense": "47000000", "operatingIncome": "61000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1135000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103000000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "976000000", "inventory": "442000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5438000000", "longTermDebt": "3576000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "-336000000", "totalLiabilities": "5199000000", "otherCurrentAssets": "18000000", "totalCurrentAssets": "1445000000", "currentLongTermDebt": "79000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "831000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3993000000", "currentAccountsPayable": "1059000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2553000000", "shortLongTermDebtTotal": "3655000000", "totalShareholderEquity": "234000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100000000", "totalCurrentLiabilities": "1275000000", "otherNonCurrentLiabilities": "41000000", "totalNonCurrentLiabilities": "3924000000", "cashAndShortTermInvestments": "154000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "154000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "212000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148000000", "cashflowFromInvestment": "-82000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1294000000, "cost_of_revenue": 1135000000, "gross_profit": 159000000, "research_and_development": null, "selling_general_admin": 61000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58000000, "depreciation_amortisation": 103000000, "ebitda": 161000000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": 17000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": 17000000, "net_income_continuing_ops": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154000000, "short_term_investments": null, "net_receivables": 831000000, "inventory": 442000000, "other_current_assets": null, "total_current_assets": 1445000000, "net_ppe": null, "goodwill": 976000000, "intangible_assets": 400000000, "goodwill_and_intangibles": 1376000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3993000000, "total_assets": 5438000000, "short_term_debt": 79000000, "accounts_payable": 1059000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1275000000, "long_term_debt": 3576000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3924000000, "total_liabilities": 5199000000, "total_debt": 3655000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -336000000, "total_equity": 234000000, "shares_outstanding": 597600000, "operating_cash_flow": 212000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148000000, "free_cash_flow": 295000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58000000", "ebitda": "161000000", "netIncome": "17000000", "grossProfit": "159000000", "depreciation": "None", "totalRevenue": "1294000000", "costOfRevenue": "1135000000", "interestIncome": "None", "incomeBeforeTax": "17000000", "interestExpense": "47000000", "operatingIncome": "61000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1135000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103000000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "976000000", "inventory": "442000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5438000000", "longTermDebt": "3576000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "-336000000", "totalLiabilities": "5199000000", "otherCurrentAssets": "18000000", "totalCurrentAssets": "1445000000", "currentLongTermDebt": "79000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "831000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3993000000", "currentAccountsPayable": "1059000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2553000000", "shortLongTermDebtTotal": "3655000000", "totalShareholderEquity": "234000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100000000", "totalCurrentLiabilities": "1275000000", "otherNonCurrentLiabilities": "41000000", "totalNonCurrentLiabilities": "3924000000", "cashAndShortTermInvestments": "154000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "154000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "212000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148000000", "cashflowFromInvestment": "-82000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103000000", "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": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "income_statement": { "revenue": 1255000000, "cost_of_revenue": 1146000000, "gross_profit": 109000000, "ebit": 27000000, "ebitda": 127000000, "pretax_income": -12000000, "tax_provision": -2000000, "net_income": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182000000, "total_current_assets": 1628000000, "total_assets": 5735000000, "short_term_debt": 140000000, "long_term_debt": 3611000000, "total_debt": 3751000000, "total_liabilities": 5458000000, "total_equity": 277000000, "shares_outstanding": 597600000, "goodwill_and_intangibles": 1431000000 }, "cash_flow": { "operating_cash_flow": 223000000, "capital_expenditure": 96000000, "free_cash_flow": 319000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 214184, "ticker_id": 178, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:48:17.122683+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27000000", "ebitda": "127000000", "netIncome": "-10000000", "grossProfit": "109000000", "depreciation": "None", "totalRevenue": "1255000000", "costOfRevenue": "1146000000", "interestIncome": "None", "incomeBeforeTax": "-12000000", "interestExpense": "47000000", "operatingIncome": "11000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1146000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "990000000", "inventory": "570000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5735000000", "longTermDebt": "3611000000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "441000000", "reportedCurrency": "USD", "retainedEarnings": "-292000000", "totalLiabilities": "5458000000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "1628000000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4107000000", "currentAccountsPayable": "1199000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3751000000", "totalShareholderEquity": "277000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90000000", "totalCurrentLiabilities": "1462000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "3996000000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "441000000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64000000", "cashflowFromInvestment": "-82000000", "stockBasedCompensation": "-259000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1255000000, "cost_of_revenue": 1146000000, "gross_profit": 109000000, "research_and_development": null, "selling_general_admin": 63000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27000000, "depreciation_amortisation": 100000000, "ebitda": 127000000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": -12000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -10000000, "net_income_continuing_ops": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182000000, "short_term_investments": null, "net_receivables": 857000000, "inventory": 570000000, "other_current_assets": null, "total_current_assets": 1628000000, "net_ppe": null, "goodwill": 990000000, "intangible_assets": 441000000, "goodwill_and_intangibles": 1431000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4107000000, "total_assets": 5735000000, "short_term_debt": 140000000, "accounts_payable": 1199000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1462000000, "long_term_debt": 3611000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3996000000, "total_liabilities": 5458000000, "total_debt": 3751000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292000000, "total_equity": 277000000, "shares_outstanding": 597600000, "operating_cash_flow": 223000000, "stock_based_compensation": -259000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64000000, "free_cash_flow": 319000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27000000", "ebitda": "127000000", "netIncome": "-10000000", "grossProfit": "109000000", "depreciation": "None", "totalRevenue": "1255000000", "costOfRevenue": "1146000000", "interestIncome": "None", "incomeBeforeTax": "-12000000", "interestExpense": "47000000", "operatingIncome": "11000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1146000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "990000000", "inventory": "570000000", "commonStock": "267000000", "currentDebt": "None", "investments": "None", "totalAssets": "5735000000", "longTermDebt": "3611000000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "441000000", "reportedCurrency": "USD", "retainedEarnings": "-292000000", "totalLiabilities": "5458000000", "otherCurrentAssets": "19000000", "totalCurrentAssets": "1628000000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4107000000", "currentAccountsPayable": "1199000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3751000000", "totalShareholderEquity": "277000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90000000", "totalCurrentLiabilities": "1462000000", "otherNonCurrentLiabilities": "385000000", "totalNonCurrentLiabilities": "3996000000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "597600000", "intangibleAssetsExcludingGoodwill": "441000000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64000000", "cashflowFromInvestment": "-82000000", "stockBasedCompensation": "-259000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }