{ "ticker": { "uuid": "dc585528-3aff-48fc-b319-a5a7d026ea41", "symbol": "CC", "name": "Chemours Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/dc585528-3aff-48fc-b319-a5a7d026ea41/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc585528-3aff-48fc-b319-a5a7d026ea41/" }, "ticker_metadata": { "id": 652, "uuid": "dc585528-3aff-48fc-b319-a5a7d026ea41", "symbol": "CC", "name": "Chemours Co", "asset_type": "equity", "market_cap": 3375980000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "The Chemours Company offers high performance chemicals in North America, Asia Pacific, Europe, the Middle East, Africa and Latin America. The company is headquartered in Wilmington, Delaware.", "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": "dc585528-3aff-48fc-b319-a5a7d026ea41", "symbol": "CC", "name": "Chemours Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/dc585528-3aff-48fc-b319-a5a7d026ea41/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc585528-3aff-48fc-b319-a5a7d026ea41/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.17, "quality": 0.08, "momentum": 0.92, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 20.5, "market_cap": 3086288858, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0253, "shareholder_yield": 0.0175, "roe": -1.9116, "piotroski_f_score": 4, "momentum_12_1": 1.1098, "volatility_252d": 0.7081 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:32.122270+00:00", "batch_id": "" }, "size": { "price_close": 20.5, "market_cap": 3086288858, "market_cap_usd": 3086288858, "enterprise_value": 6722288858, "shares_outstanding": 150550676, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 14.3548, "ptbv_ratio": 18.4808, "ps_ratio": 0.5302, "pcf_ratio": 9.2961, "pfcf_ratio": 6.0515, "ev_ebitda": 39.5429, "ev_ebit": 37.5547, "ev_sales": 1.1548, "ev_fcf": 13.181, "earnings_yield": null, "fcf_yield": 0.0759, "price_to_sales": 0.5302, "price_to_book": 14.3548, "price_to_cashflow": 9.2961, "ebitda_to_ev": 0.0253, "sales_yield": 0.8659 }, "yield": { "dividend_yield": 0.0175, "buyback_yield": 0, "shareholder_yield": 0.0175, "debt_paydown_yield": null, "total_yield": 0.0175 }, "quality": { "gross_margin": 0.1513, "operating_margin": 0.0308, "net_margin": -0.0706, "ebitda_margin": 0.0292, "fcf_margin": 0.0876, "roe": -1.9116, "roa": -0.0566, "roic": 0.0349, "roc_greenblatt": null, "asset_turnover": 0.801, "cash_conversion": -1.2409, "accruals_ratio": -0.1022, "sbc_to_revenue": 0.004, "piotroski_f_score": 4, "altman_z_score": 1.5897, "earnings_stability_5y": 2.8877, "revenue_stability_5y": 0.1008, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1212, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 32.7953, "net_debt_to_ebitda": 21.3882, "debt_to_assets": 0.5778, "interest_coverage": 0.6605, "current_ratio": 1.8198, "quick_ratio": 0.8651, "net_debt": 3636000000, "local_beta": 0.0017, "volatility_252d": 0.7081, "volatility_60d": 1.6026, "max_drawdown_12m": -0.3456, "risk_adjusted_momentum": 1.5672 }, "growth": { "revenue_growth_1y": 0.0007, "revenue_growth_3y_cagr": -0.0526, "revenue_growth_5y_cagr": 0.0317, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.5876, "revenue_growth": 0.0007, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1069, "price_return_3m": 0.254, "price_return_6m": 0.6281, "price_return_9m": 0.33, "price_return_12m": 0.8843, "price_return_12m_ex1m": 1.1098, "momentum_6m": 0.6281, "momentum_12m": 0.8843, "momentum_12_1": 1.1098, "distance_from_52w_high": -0.2579, "distance_from_52w_low": 0.9528, "relative_strength": 0.7843 }, "raw_ttm": { "revenue_ttm": 5821000000, "gross_profit_ttm": 881000000, "ebit_ttm": 179000000, "ebitda_ttm": 170000000, "net_income_ttm": -411000000, "eps_diluted_ttm": -2.73, "operating_cash_flow_ttm": 332000000, "capital_expenditure_ttm": 178000000, "fcf_ttm": 510000000, "dividends_paid_ttm": 54000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 271000000, "cash_and_equivalents": 563000000, "total_current_assets": 2928000000, "total_current_liabilities": 1609000000, "net_ppe": null, "total_assets": 7267000000, "total_debt": 4199000000, "total_equity": 215000000, "net_working_capital": 855000000, "book_value_per_share": 1.4281, "retained_earnings": 1178000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 167000000, "tangible_book_per_share": 1.1093 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 90, "rank_ps": 15, "rank_pcf": 40, "rank_ev_ebitda": 91, "rank_ev_ebit": 88, "rank_earnings_yield": 50, "rank_fcf_yield": 52, "rank_dividend_yield": 38, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 97, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 88, "rank_fcf_margin": 72, "rank_piotroski": 79, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 13 }, "composites": { "value_composite": 83, "quality_composite": 92, "momentum_composite": 8, "growth_composite": 77, "yield_composite": 26, "svqf_composite": 27, "vc1_composite": 75, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.1166, "os_score": 0.17, "value_percentile": 0.17, "quality_percentile": 0.08, "momentum_percentile": 0.92, "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": 8, "small_cap_core_rank": 69, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3814, "ticker_id": 652, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:32.122270+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.5, "market_cap": 3086288858, "market_cap_usd": 3086288858, "enterprise_value": 6722288858, "shares_outstanding": 150550676, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 14.3548319, "ptbv_ratio": 18.4807716, "ps_ratio": 0.53019908, "pcf_ratio": 9.29605078, "pfcf_ratio": 6.05154678, "ev_ebitda": 39.54287564, "ev_ebit": 37.55468636, "ev_sales": 1.15483402, "ev_fcf": 13.18095855, "earnings_yield": null, "fcf_yield": 0.07586702, "dividend_yield": 0.01749674, "buyback_yield": 0, "shareholder_yield": 0.01749674, "debt_paydown_yield": null, "total_yield": 0.01749674, "gross_margin": 0.15134857, "operating_margin": 0.03075073, "net_margin": -0.07060643, "ebitda_margin": 0.0292046, "fcf_margin": 0.08761381, "roe": -1.91162791, "roa": -0.05655704, "roic": 0.03486108, "roc_greenblatt": null, "asset_turnover": 0.8010183, "cash_conversion": -1.24087591, "accruals_ratio": -0.10224302, "sbc_to_revenue": 0.00395121, "debt_to_equity": 32.79534884, "net_debt_to_ebitda": 21.38823529, "debt_to_assets": 0.57781753, "interest_coverage": 0.66051661, "current_ratio": 1.81976383, "quick_ratio": 0.86513362, "net_debt": 3636000000, "revenue_growth_1y": 0.00068764, "revenue_growth_3y_cagr": -0.05264204, "revenue_growth_5y_cagr": 0.03169547, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.58756819, "piotroski_f_score": 4, "altman_z_score": 1.58967943, "earnings_stability_5y": 2.887654, "revenue_stability_5y": 0.100779, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10687834, "price_return_3m": 0.25396068, "price_return_6m": 0.62805658, "price_return_9m": 0.33003744, "price_return_12m": 0.88427777, "price_return_12m_ex1m": 1.10976607, "distance_from_52w_high": -0.25793198, "distance_from_52w_low": 0.95275291, "relative_strength": 0.78431419, "local_beta": 0.0017, "volatility_252d": 0.708123, "volatility_60d": 1.60258, "max_drawdown_12m": -0.34560203, "revenue_ttm": 5821000000, "gross_profit_ttm": 881000000, "ebit_ttm": 179000000, "ebitda_ttm": 170000000, "net_income_ttm": -411000000, "eps_diluted_ttm": -2.72997778, "operating_cash_flow_ttm": 332000000, "capital_expenditure_ttm": 178000000, "fcf_ttm": 510000000, "dividends_paid_ttm": 54000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 271000000, "cash_and_equivalents": 563000000, "total_current_assets": 2928000000, "total_current_liabilities": 1609000000, "net_ppe": null, "total_assets": 7267000000, "total_debt": 4199000000, "total_equity": 215000000, "net_working_capital": 855000000, "book_value_per_share": 1.42809057, "retained_earnings": 1178000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 167000000, "tangible_book_per_share": 1.10926104, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 90, "rank_ps": 15, "rank_pcf": 40, "rank_ev_ebitda": 91, "rank_ev_ebit": 88, "rank_earnings_yield": 50, "rank_fcf_yield": 52, "rank_dividend_yield": 38, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 97, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 88, "rank_fcf_margin": 72, "rank_piotroski": 79, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 13, "value_composite": 83, "quality_composite": 92, "momentum_composite": 8, "growth_composite": 77, "yield_composite": 26, "svqf_composite": 27, "vc1_composite": 75, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 69, "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": 20.5, "os": 0.17, "value": 0.17, "quality": 0.08, "momentum": 0.92, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0175, "roe": -1.9116, "momentum_12_1": 1.1098, "complete_fields": { "id": 3814, "ticker_id": 652, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:32.122270+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.5, "market_cap": 3086288858, "market_cap_usd": 3086288858, "enterprise_value": 6722288858, "shares_outstanding": 150550676, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 14.3548319, "ptbv_ratio": 18.4807716, "ps_ratio": 0.53019908, "pcf_ratio": 9.29605078, "pfcf_ratio": 6.05154678, "ev_ebitda": 39.54287564, "ev_ebit": 37.55468636, "ev_sales": 1.15483402, "ev_fcf": 13.18095855, "earnings_yield": null, "fcf_yield": 0.07586702, "dividend_yield": 0.01749674, "buyback_yield": 0, "shareholder_yield": 0.01749674, "debt_paydown_yield": null, "total_yield": 0.01749674, "gross_margin": 0.15134857, "operating_margin": 0.03075073, "net_margin": -0.07060643, "ebitda_margin": 0.0292046, "fcf_margin": 0.08761381, "roe": -1.91162791, "roa": -0.05655704, "roic": 0.03486108, "roc_greenblatt": null, "asset_turnover": 0.8010183, "cash_conversion": -1.24087591, "accruals_ratio": -0.10224302, "sbc_to_revenue": 0.00395121, "debt_to_equity": 32.79534884, "net_debt_to_ebitda": 21.38823529, "debt_to_assets": 0.57781753, "interest_coverage": 0.66051661, "current_ratio": 1.81976383, "quick_ratio": 0.86513362, "net_debt": 3636000000, "revenue_growth_1y": 0.00068764, "revenue_growth_3y_cagr": -0.05264204, "revenue_growth_5y_cagr": 0.03169547, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.58756819, "piotroski_f_score": 4, "altman_z_score": 1.58967943, "earnings_stability_5y": 2.887654, "revenue_stability_5y": 0.100779, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10687834, "price_return_3m": 0.25396068, "price_return_6m": 0.62805658, "price_return_9m": 0.33003744, "price_return_12m": 0.88427777, "price_return_12m_ex1m": 1.10976607, "distance_from_52w_high": -0.25793198, "distance_from_52w_low": 0.95275291, "relative_strength": 0.78431419, "local_beta": 0.0017, "volatility_252d": 0.708123, "volatility_60d": 1.60258, "max_drawdown_12m": -0.34560203, "revenue_ttm": 5821000000, "gross_profit_ttm": 881000000, "ebit_ttm": 179000000, "ebitda_ttm": 170000000, "net_income_ttm": -411000000, "eps_diluted_ttm": -2.72997778, "operating_cash_flow_ttm": 332000000, "capital_expenditure_ttm": 178000000, "fcf_ttm": 510000000, "dividends_paid_ttm": 54000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 271000000, "cash_and_equivalents": 563000000, "total_current_assets": 2928000000, "total_current_liabilities": 1609000000, "net_ppe": null, "total_assets": 7267000000, "total_debt": 4199000000, "total_equity": 215000000, "net_working_capital": 855000000, "book_value_per_share": 1.42809057, "retained_earnings": 1178000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 167000000, "tangible_book_per_share": 1.10926104, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 90, "rank_ps": 15, "rank_pcf": 40, "rank_ev_ebitda": 91, "rank_ev_ebit": 88, "rank_earnings_yield": 50, "rank_fcf_yield": 52, "rank_dividend_yield": 38, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 97, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 88, "rank_fcf_margin": 72, "rank_piotroski": 79, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 13, "value_composite": 83, "quality_composite": 92, "momentum_composite": 8, "growth_composite": 77, "yield_composite": 26, "svqf_composite": 27, "vc1_composite": 75, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 69, "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 5808000000, "cost_of_revenue": 4906000000, "gross_profit": 902000000, "ebit": -8000000, "ebitda": 332000000, "pretax_income": -277000000, "tax_provision": 109000000, "net_income": -386000000, "net_income_to_common": -386000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 672000000, "total_current_assets": 3001000000, "total_assets": 7382000000, "short_term_debt": 104000000, "long_term_debt": 4099000000, "total_debt": 4203000000, "total_liabilities": 7131000000, "total_equity": 250000000, "shares_outstanding": 150550676, "goodwill_and_intangibles": 48000000 }, "cash_flow": { "operating_cash_flow": 264000000, "capital_expenditure": 213000000, "free_cash_flow": 477000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234708, "ticker_id": 652, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8000000", "ebitda": "332000000", "netIncome": "-386000000", "grossProfit": "902000000", "depreciation": "None", "totalRevenue": "5808000000", "costOfRevenue": "4906000000", "interestIncome": "234000000", "incomeBeforeTax": "-277000000", "interestExpense": "269000000", "operatingIncome": "-5000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "109000000", "reportedCurrency": "USD", "netInterestIncome": "-269000000", "nonInterestIncome": "None", "operatingExpenses": "907000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4906000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340000000", "sellingGeneralAndAdministrative": "799000000", "netIncomeFromContinuingOperations": "-386000000" }, "balance": { "goodwill": "46000000", "inventory": "1569000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7382000000", "longTermDebt": "4099000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1220000000", "totalLiabilities": "7131000000", "otherCurrentAssets": "81000000", "totalCurrentAssets": "3001000000", "currentLongTermDebt": "42000000", "longTermInvestments": "160000000", "shortTermInvestments": "None", "currentNetReceivables": "679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4381000000", "currentAccountsPayable": "929000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3349000000", "shortLongTermDebtTotal": "4585000000", "totalShareholderEquity": "250000000", "capitalLeaseObligations": "253000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "1686000000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "5445000000", "cashAndShortTermInvestments": "672000000", "commonStockSharesOutstanding": "150550676", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "672000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-386000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "264000000", "capitalExpenditures": "213000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126000000", "cashflowFromInvestment": "-206000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5808000000, "cost_of_revenue": 4906000000, "gross_profit": 902000000, "research_and_development": 108000000, "selling_general_admin": 799000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8000000, "depreciation_amortisation": 340000000, "ebitda": 332000000, "interest_expense": 269000000, "interest_income": null, "other_non_operating": null, "pretax_income": -277000000, "tax_provision": 109000000, "effective_tax_rate": null, "net_income": -386000000, "net_income_continuing_ops": -386000000, "net_income_to_common": -386000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 672000000, "short_term_investments": null, "net_receivables": 679000000, "inventory": 1569000000, "other_current_assets": null, "total_current_assets": 3001000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 2000000, "goodwill_and_intangibles": 48000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4381000000, "total_assets": 7382000000, "short_term_debt": 104000000, "accounts_payable": 929000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1686000000, "long_term_debt": 4099000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5445000000, "total_liabilities": 7131000000, "total_debt": 4203000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1220000000, "total_equity": 250000000, "shares_outstanding": 150550676, "operating_cash_flow": 264000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126000000, "free_cash_flow": 477000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8000000", "ebitda": "332000000", "netIncome": "-386000000", "grossProfit": "902000000", "depreciation": "None", "totalRevenue": "5808000000", "costOfRevenue": "4906000000", "interestIncome": "234000000", "incomeBeforeTax": "-277000000", "interestExpense": "269000000", "operatingIncome": "-5000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "109000000", "reportedCurrency": "USD", "netInterestIncome": "-269000000", "nonInterestIncome": "None", "operatingExpenses": "907000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4906000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340000000", "sellingGeneralAndAdministrative": "799000000", "netIncomeFromContinuingOperations": "-386000000" }, "balance": { "goodwill": "46000000", "inventory": "1569000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7382000000", "longTermDebt": "4099000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1220000000", "totalLiabilities": "7131000000", "otherCurrentAssets": "81000000", "totalCurrentAssets": "3001000000", "currentLongTermDebt": "42000000", "longTermInvestments": "160000000", "shortTermInvestments": "None", "currentNetReceivables": "679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4381000000", "currentAccountsPayable": "929000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3349000000", "shortLongTermDebtTotal": "4585000000", "totalShareholderEquity": "250000000", "capitalLeaseObligations": "253000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "1686000000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "5445000000", "cashAndShortTermInvestments": "672000000", "commonStockSharesOutstanding": "150550676", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "672000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-386000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "264000000", "capitalExpenditures": "213000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126000000", "cashflowFromInvestment": "-206000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 5782000000, "cost_of_revenue": 4631000000, "gross_profit": 1151000000, "ebit": 391000000, "ebitda": 692000000, "pretax_income": 127000000, "tax_provision": 41000000, "net_income": 86000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 713000000, "total_current_assets": 3026000000, "total_assets": 7515000000, "short_term_debt": 107000000, "long_term_debt": 4054000000, "total_debt": 4161000000, "total_liabilities": 6910000000, "total_equity": 604000000, "shares_outstanding": 150014000, "goodwill_and_intangibles": 49000000 }, "cash_flow": { "operating_cash_flow": -633000000, "capital_expenditure": 360000000, "free_cash_flow": -273000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234713, "ticker_id": 652, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "391000000", "ebitda": "692000000", "netIncome": "86000000", "grossProfit": "1151000000", "depreciation": "None", "totalRevenue": "5782000000", "costOfRevenue": "4631000000", "interestIncome": "230000000", "incomeBeforeTax": "127000000", "interestExpense": "264000000", "operatingIncome": "443000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-264000000", "nonInterestIncome": "None", "operatingExpenses": "708000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301000000", "sellingGeneralAndAdministrative": "585000000", "netIncomeFromContinuingOperations": "86000000" }, "balance": { "goodwill": "46000000", "inventory": "1472000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7515000000", "longTermDebt": "4054000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1718000000", "totalLiabilities": "6910000000", "otherCurrentAssets": "71000000", "totalCurrentAssets": "3026000000", "currentLongTermDebt": "54000000", "longTermInvestments": "152000000", "shortTermInvestments": "None", "currentNetReceivables": "770000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4489000000", "currentAccountsPayable": "1120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3441000000", "shortLongTermDebtTotal": "4355000000", "totalShareholderEquity": "604000000", "capitalLeaseObligations": "247000000", "otherCurrentLiabilities": "532000000", "totalCurrentLiabilities": "1803000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "5107000000", "cashAndShortTermInvestments": "713000000", "commonStockSharesOutstanding": "150014000", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "713000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-146000000", "operatingCashflow": "-633000000", "capitalExpenditures": "360000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-353000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5782000000, "cost_of_revenue": 4631000000, "gross_profit": 1151000000, "research_and_development": 109000000, "selling_general_admin": 585000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391000000, "depreciation_amortisation": 301000000, "ebitda": 692000000, "interest_expense": 264000000, "interest_income": null, "other_non_operating": null, "pretax_income": 127000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 86000000, "net_income_continuing_ops": 86000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 713000000, "short_term_investments": null, "net_receivables": 770000000, "inventory": 1472000000, "other_current_assets": null, "total_current_assets": 3026000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 3000000, "goodwill_and_intangibles": 49000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4489000000, "total_assets": 7515000000, "short_term_debt": 107000000, "accounts_payable": 1120000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1803000000, "long_term_debt": 4054000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5107000000, "total_liabilities": 6910000000, "total_debt": 4161000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1718000000, "total_equity": 604000000, "shares_outstanding": 150014000, "operating_cash_flow": -633000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 360000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": -273000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "391000000", "ebitda": "692000000", "netIncome": "86000000", "grossProfit": "1151000000", "depreciation": "None", "totalRevenue": "5782000000", "costOfRevenue": "4631000000", "interestIncome": "230000000", "incomeBeforeTax": "127000000", "interestExpense": "264000000", "operatingIncome": "443000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-264000000", "nonInterestIncome": "None", "operatingExpenses": "708000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301000000", "sellingGeneralAndAdministrative": "585000000", "netIncomeFromContinuingOperations": "86000000" }, "balance": { "goodwill": "46000000", "inventory": "1472000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7515000000", "longTermDebt": "4054000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1718000000", "totalLiabilities": "6910000000", "otherCurrentAssets": "71000000", "totalCurrentAssets": "3026000000", "currentLongTermDebt": "54000000", "longTermInvestments": "152000000", "shortTermInvestments": "None", "currentNetReceivables": "770000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4489000000", "currentAccountsPayable": "1120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3441000000", "shortLongTermDebtTotal": "4355000000", "totalShareholderEquity": "604000000", "capitalLeaseObligations": "247000000", "otherCurrentLiabilities": "532000000", "totalCurrentLiabilities": "1803000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "5107000000", "cashAndShortTermInvestments": "713000000", "commonStockSharesOutstanding": "150014000", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "713000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-146000000", "operatingCashflow": "-633000000", "capitalExpenditures": "360000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-353000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 6078000000, "cost_of_revenue": 4772000000, "gross_profit": 1306000000, "ebit": -110000000, "ebitda": 197000000, "pretax_income": -318000000, "tax_provision": -81000000, "net_income": -238000000, "net_income_to_common": -238000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1203000000, "total_current_assets": 3835000000, "total_assets": 8251000000, "short_term_debt": 106000000, "long_term_debt": 3987000000, "total_debt": 4093000000, "total_liabilities": 7512000000, "total_equity": 737000000, "shares_outstanding": 148912397, "goodwill_and_intangibles": 105000000 }, "cash_flow": { "operating_cash_flow": 556000000, "capital_expenditure": 370000000, "free_cash_flow": 926000000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234718, "ticker_id": 652, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-110000000", "ebitda": "197000000", "netIncome": "-238000000", "grossProfit": "1306000000", "depreciation": "None", "totalRevenue": "6078000000", "costOfRevenue": "4772000000", "interestIncome": "201000000", "incomeBeforeTax": "-318000000", "interestExpense": "208000000", "operatingIncome": "-123000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-81000000", "reportedCurrency": "USD", "netInterestIncome": "-208000000", "nonInterestIncome": "None", "operatingExpenses": "1429000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4772000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307000000", "sellingGeneralAndAdministrative": "1290000000", "netIncomeFromContinuingOperations": "-237000000" }, "balance": { "goodwill": "102000000", "inventory": "1352000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8251000000", "longTermDebt": "3987000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1782000000", "totalLiabilities": "7512000000", "otherCurrentAssets": "670000000", "totalCurrentAssets": "3835000000", "currentLongTermDebt": "51000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "610000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4416000000", "currentAccountsPayable": "1134000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3476000000", "shortLongTermDebtTotal": "4299000000", "totalShareholderEquity": "737000000", "capitalLeaseObligations": "261000000", "otherCurrentLiabilities": "1218000000", "totalCurrentLiabilities": "2486000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "5026000000", "cashAndShortTermInvestments": "1203000000", "commonStockSharesOutstanding": "148912397", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "1203000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238000000", "profitLoss": "None", "dividendPayout": "149000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "58000000", "operatingCashflow": "556000000", "capitalExpenditures": "370000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172000000", "cashflowFromInvestment": "-229000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6078000000, "cost_of_revenue": 4772000000, "gross_profit": 1306000000, "research_and_development": 108000000, "selling_general_admin": 1290000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -110000000, "depreciation_amortisation": 307000000, "ebitda": 197000000, "interest_expense": 208000000, "interest_income": null, "other_non_operating": null, "pretax_income": -318000000, "tax_provision": -81000000, "effective_tax_rate": null, "net_income": -238000000, "net_income_continuing_ops": -237000000, "net_income_to_common": -238000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1203000000, "short_term_investments": null, "net_receivables": 610000000, "inventory": 1352000000, "other_current_assets": null, "total_current_assets": 3835000000, "net_ppe": null, "goodwill": 102000000, "intangible_assets": 3000000, "goodwill_and_intangibles": 105000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4416000000, "total_assets": 8251000000, "short_term_debt": 106000000, "accounts_payable": 1134000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2486000000, "long_term_debt": 3987000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5026000000, "total_liabilities": 7512000000, "total_debt": 4093000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1782000000, "total_equity": 737000000, "shares_outstanding": 148912397, "operating_cash_flow": 556000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 370000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229000000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 172000000, "free_cash_flow": 926000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-110000000", "ebitda": "197000000", "netIncome": "-238000000", "grossProfit": "1306000000", "depreciation": "None", "totalRevenue": "6078000000", "costOfRevenue": "4772000000", "interestIncome": "201000000", "incomeBeforeTax": "-318000000", "interestExpense": "208000000", "operatingIncome": "-123000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-81000000", "reportedCurrency": "USD", "netInterestIncome": "-208000000", "nonInterestIncome": "None", "operatingExpenses": "1429000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4772000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307000000", "sellingGeneralAndAdministrative": "1290000000", "netIncomeFromContinuingOperations": "-237000000" }, "balance": { "goodwill": "102000000", "inventory": "1352000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8251000000", "longTermDebt": "3987000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1782000000", "totalLiabilities": "7512000000", "otherCurrentAssets": "670000000", "totalCurrentAssets": "3835000000", "currentLongTermDebt": "51000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "610000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4416000000", "currentAccountsPayable": "1134000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3476000000", "shortLongTermDebtTotal": "4299000000", "totalShareholderEquity": "737000000", "capitalLeaseObligations": "261000000", "otherCurrentLiabilities": "1218000000", "totalCurrentLiabilities": "2486000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "5026000000", "cashAndShortTermInvestments": "1203000000", "commonStockSharesOutstanding": "148912397", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "1203000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238000000", "profitLoss": "None", "dividendPayout": "149000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "58000000", "operatingCashflow": "556000000", "capitalExpenditures": "370000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172000000", "cashflowFromInvestment": "-229000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 6831000000, "cost_of_revenue": 5215000000, "gross_profit": 1616000000, "ebit": 904000000, "ebitda": 1195000000, "pretax_income": 741000000, "tax_provision": 163000000, "net_income": 578000000, "net_income_to_common": 578000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1102000000, "total_current_assets": 3214000000, "total_assets": 7640000000, "short_term_debt": 92000000, "long_term_debt": 3590000000, "total_debt": 3682000000, "total_liabilities": 6533000000, "total_equity": 1107000000, "shares_outstanding": 158303007, "goodwill_and_intangibles": 115000000 }, "cash_flow": { "operating_cash_flow": 754000000, "capital_expenditure": 307000000, "free_cash_flow": 1061000000, "dividends_paid": 154000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234723, "ticker_id": 652, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "904000000", "ebitda": "1195000000", "netIncome": "578000000", "grossProfit": "1616000000", "depreciation": "None", "totalRevenue": "6831000000", "costOfRevenue": "5215000000", "interestIncome": "108000000", "incomeBeforeTax": "741000000", "interestExpense": "163000000", "operatingIncome": "786000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "163000000", "reportedCurrency": "USD", "netInterestIncome": "-163000000", "nonInterestIncome": "None", "operatingExpenses": "830000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118000000", "otherNonOperatingIncome": "132000000", "costofGoodsAndServicesSold": "5215000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "291000000", "sellingGeneralAndAdministrative": "710000000", "netIncomeFromContinuingOperations": "578000000" }, "balance": { "goodwill": "102000000", "inventory": "1404000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7640000000", "longTermDebt": "3590000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13000000", "reportedCurrency": "USD", "retainedEarnings": "2170000000", "totalLiabilities": "6533000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "3214000000", "currentLongTermDebt": "25000000", "longTermInvestments": "175000000", "shortTermInvestments": "None", "currentNetReceivables": "626000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4426000000", "currentAccountsPayable": "1210000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3171000000", "shortLongTermDebtTotal": "3880000000", "totalShareholderEquity": "1107000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "547000000", "totalCurrentLiabilities": "1891000000", "otherNonCurrentLiabilities": "991000000", "totalNonCurrentLiabilities": "4642000000", "cashAndShortTermInvestments": "1102000000", "commonStockSharesOutstanding": "158303007", "intangibleAssetsExcludingGoodwill": "13000000", "cashAndCashEquivalentsAtCarryingValue": "1102000000", "accumulatedDepreciationAmortizationPPE": "-6216000000" }, "cashflow": { "netIncome": "578000000", "profitLoss": "None", "dividendPayout": "154000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-390000000", "operatingCashflow": "754000000", "capitalExpenditures": "307000000", "changeInReceivables": "91000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685000000", "cashflowFromInvestment": "-284000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-215000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-495000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "291000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6831000000, "cost_of_revenue": 5215000000, "gross_profit": 1616000000, "research_and_development": 118000000, "selling_general_admin": 710000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 904000000, "depreciation_amortisation": 291000000, "ebitda": 1195000000, "interest_expense": 163000000, "interest_income": null, "other_non_operating": null, "pretax_income": 741000000, "tax_provision": 163000000, "effective_tax_rate": null, "net_income": 578000000, "net_income_continuing_ops": 578000000, "net_income_to_common": 578000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1102000000, "short_term_investments": null, "net_receivables": 626000000, "inventory": 1404000000, "other_current_assets": null, "total_current_assets": 3214000000, "net_ppe": null, "goodwill": 102000000, "intangible_assets": 13000000, "goodwill_and_intangibles": 115000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4426000000, "total_assets": 7640000000, "short_term_debt": 92000000, "accounts_payable": 1210000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1891000000, "long_term_debt": 3590000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4642000000, "total_liabilities": 6533000000, "total_debt": 3682000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2170000000, "total_equity": 1107000000, "shares_outstanding": 158303007, "operating_cash_flow": 754000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 307000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284000000, "dividends_paid": 154000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -685000000, "free_cash_flow": 1061000000, "net_change_in_cash": -215000000 }, "raw_data": { "income": { "ebit": "904000000", "ebitda": "1195000000", "netIncome": "578000000", "grossProfit": "1616000000", "depreciation": "None", "totalRevenue": "6831000000", "costOfRevenue": "5215000000", "interestIncome": "108000000", "incomeBeforeTax": "741000000", "interestExpense": "163000000", "operatingIncome": "786000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "163000000", "reportedCurrency": "USD", "netInterestIncome": "-163000000", "nonInterestIncome": "None", "operatingExpenses": "830000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118000000", "otherNonOperatingIncome": "132000000", "costofGoodsAndServicesSold": "5215000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "291000000", "sellingGeneralAndAdministrative": "710000000", "netIncomeFromContinuingOperations": "578000000" }, "balance": { "goodwill": "102000000", "inventory": "1404000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7640000000", "longTermDebt": "3590000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13000000", "reportedCurrency": "USD", "retainedEarnings": "2170000000", "totalLiabilities": "6533000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "3214000000", "currentLongTermDebt": "25000000", "longTermInvestments": "175000000", "shortTermInvestments": "None", "currentNetReceivables": "626000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4426000000", "currentAccountsPayable": "1210000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3171000000", "shortLongTermDebtTotal": "3880000000", "totalShareholderEquity": "1107000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "547000000", "totalCurrentLiabilities": "1891000000", "otherNonCurrentLiabilities": "991000000", "totalNonCurrentLiabilities": "4642000000", "cashAndShortTermInvestments": "1102000000", "commonStockSharesOutstanding": "158303007", "intangibleAssetsExcludingGoodwill": "13000000", "cashAndCashEquivalentsAtCarryingValue": "1102000000", "accumulatedDepreciationAmortizationPPE": "-6216000000" }, "cashflow": { "netIncome": "578000000", "profitLoss": "None", "dividendPayout": "154000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-390000000", "operatingCashflow": "754000000", "capitalExpenditures": "307000000", "changeInReceivables": "91000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685000000", "cashflowFromInvestment": "-284000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-215000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-495000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "291000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 6345000000, "cost_of_revenue": 4964000000, "gross_profit": 1381000000, "ebit": 861000000, "ebitda": 1178000000, "pretax_income": 676000000, "tax_provision": 68000000, "net_income": 608000000, "net_income_to_common": 608000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1451000000, "total_current_assets": 3345000000, "total_assets": 7550000000, "short_term_debt": 84000000, "long_term_debt": 3724000000, "total_debt": 3808000000, "total_liabilities": 6468000000, "total_equity": 1081000000, "shares_outstanding": 168698439, "goodwill_and_intangibles": 108000000 }, "cash_flow": { "operating_cash_flow": 820000000, "capital_expenditure": 277000000, "free_cash_flow": 1097000000, "dividends_paid": 164000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234728, "ticker_id": 652, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "861000000", "ebitda": "1178000000", "netIncome": "608000000", "grossProfit": "1381000000", "depreciation": "None", "totalRevenue": "6345000000", "costOfRevenue": "4964000000", "interestIncome": "142000000", "incomeBeforeTax": "676000000", "interestExpense": "185000000", "operatingIncome": "674000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "707000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "107000000", "otherNonOperatingIncome": "185000000", "costofGoodsAndServicesSold": "4964000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317000000", "sellingGeneralAndAdministrative": "592000000", "netIncomeFromContinuingOperations": "608000000" }, "balance": { "goodwill": "102000000", "inventory": "1099000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7550000000", "longTermDebt": "3724000000", "shortTermDebt": "84000000", "treasuryStock": "-1247000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6000000", "reportedCurrency": "USD", "retainedEarnings": "1746000000", "totalLiabilities": "6468000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "3345000000", "currentLongTermDebt": "25000000", "longTermInvestments": "169000000", "shortTermInvestments": "None", "currentNetReceivables": "720000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4205000000", "currentAccountsPayable": "1141000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3381000000", "shortLongTermDebtTotal": "3987000000", "totalShareholderEquity": "1081000000", "capitalLeaseObligations": "179000000", "otherCurrentLiabilities": "566000000", "totalCurrentLiabilities": "1858000000", "otherNonCurrentLiabilities": "837000000", "totalNonCurrentLiabilities": "4610000000", "cashAndShortTermInvestments": "1451000000", "commonStockSharesOutstanding": "168698439", "intangibleAssetsExcludingGoodwill": "6000000", "cashAndCashEquivalentsAtCarryingValue": "1451000000", "accumulatedDepreciationAmortizationPPE": "-6078000000" }, "cashflow": { "netIncome": "608000000", "profitLoss": "None", "dividendPayout": "164000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-202000000", "operatingCashflow": "820000000", "capitalExpenditures": "277000000", "changeInReceivables": "-225000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560000000", "cashflowFromInvestment": "220000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "480000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6345000000, "cost_of_revenue": 4964000000, "gross_profit": 1381000000, "research_and_development": 107000000, "selling_general_admin": 592000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 861000000, "depreciation_amortisation": 317000000, "ebitda": 1178000000, "interest_expense": 185000000, "interest_income": null, "other_non_operating": null, "pretax_income": 676000000, "tax_provision": 68000000, "effective_tax_rate": null, "net_income": 608000000, "net_income_continuing_ops": 608000000, "net_income_to_common": 608000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1451000000, "short_term_investments": null, "net_receivables": 720000000, "inventory": 1099000000, "other_current_assets": null, "total_current_assets": 3345000000, "net_ppe": null, "goodwill": 102000000, "intangible_assets": 6000000, "goodwill_and_intangibles": 108000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4205000000, "total_assets": 7550000000, "short_term_debt": 84000000, "accounts_payable": 1141000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1858000000, "long_term_debt": 3724000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4610000000, "total_liabilities": 6468000000, "total_debt": 3808000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1746000000, "total_equity": 1081000000, "shares_outstanding": 168698439, "operating_cash_flow": 820000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 220000000, "dividends_paid": 164000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -560000000, "free_cash_flow": 1097000000, "net_change_in_cash": 480000000 }, "raw_data": { "income": { "ebit": "861000000", "ebitda": "1178000000", "netIncome": "608000000", "grossProfit": "1381000000", "depreciation": "None", "totalRevenue": "6345000000", "costOfRevenue": "4964000000", "interestIncome": "142000000", "incomeBeforeTax": "676000000", "interestExpense": "185000000", "operatingIncome": "674000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "707000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "107000000", "otherNonOperatingIncome": "185000000", "costofGoodsAndServicesSold": "4964000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317000000", "sellingGeneralAndAdministrative": "592000000", "netIncomeFromContinuingOperations": "608000000" }, "balance": { "goodwill": "102000000", "inventory": "1099000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7550000000", "longTermDebt": "3724000000", "shortTermDebt": "84000000", "treasuryStock": "-1247000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6000000", "reportedCurrency": "USD", "retainedEarnings": "1746000000", "totalLiabilities": "6468000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "3345000000", "currentLongTermDebt": "25000000", "longTermInvestments": "169000000", "shortTermInvestments": "None", "currentNetReceivables": "720000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4205000000", "currentAccountsPayable": "1141000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3381000000", "shortLongTermDebtTotal": "3987000000", "totalShareholderEquity": "1081000000", "capitalLeaseObligations": "179000000", "otherCurrentLiabilities": "566000000", "totalCurrentLiabilities": "1858000000", "otherNonCurrentLiabilities": "837000000", "totalNonCurrentLiabilities": "4610000000", "cashAndShortTermInvestments": "1451000000", "commonStockSharesOutstanding": "168698439", "intangibleAssetsExcludingGoodwill": "6000000", "cashAndCashEquivalentsAtCarryingValue": "1451000000", "accumulatedDepreciationAmortizationPPE": "-6078000000" }, "cashflow": { "netIncome": "608000000", "profitLoss": "None", "dividendPayout": "164000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-202000000", "operatingCashflow": "820000000", "capitalExpenditures": "277000000", "changeInReceivables": "-225000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560000000", "cashflowFromInvestment": "220000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "480000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 4969000000, "cost_of_revenue": 3902000000, "gross_profit": 1067000000, "ebit": 447000000, "ebitda": 767000000, "pretax_income": 179000000, "tax_provision": -40000000, "net_income": 219000000, "net_income_to_common": 219000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1105000000, "total_current_assets": 2633000000, "total_assets": 7082000000, "short_term_debt": 78000000, "long_term_debt": 4005000000, "total_debt": 4083000000, "total_liabilities": 6267000000, "total_equity": 813000000, "shares_outstanding": 166346529, "goodwill_and_intangibles": 167000000 }, "cash_flow": { "operating_cash_flow": 807000000, "capital_expenditure": 267000000, "free_cash_flow": 1074000000, "dividends_paid": 164000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234733, "ticker_id": 652, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "447000000", "ebitda": "767000000", "netIncome": "219000000", "grossProfit": "1067000000", "depreciation": "None", "totalRevenue": "4969000000", "costOfRevenue": "3902000000", "interestIncome": "213000000", "incomeBeforeTax": "179000000", "interestExpense": "210000000", "operatingIncome": "448000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-40000000", "reportedCurrency": "USD", "netInterestIncome": "-210000000", "nonInterestIncome": "None", "operatingExpenses": "619000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93000000", "otherNonOperatingIncome": "22000000", "costofGoodsAndServicesSold": "3902000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000000", "sellingGeneralAndAdministrative": "527000000", "netIncomeFromContinuingOperations": "219000000" }, "balance": { "goodwill": "153000000", "inventory": "939000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7082000000", "longTermDebt": "4005000000", "shortTermDebt": "78000000", "treasuryStock": "-1072000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "1303000000", "totalLiabilities": "6267000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "2633000000", "currentLongTermDebt": "21000000", "longTermInvestments": "167000000", "shortTermInvestments": "167000", "currentNetReceivables": "511000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4449000000", "currentAccountsPayable": "820000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3474000000", "shortLongTermDebtTotal": "4277000000", "totalShareholderEquity": "813000000", "capitalLeaseObligations": "251000000", "otherCurrentLiabilities": "449000000", "totalCurrentLiabilities": "1442000000", "otherNonCurrentLiabilities": "784000000", "totalNonCurrentLiabilities": "4825000000", "cashAndShortTermInvestments": "1105000000", "commonStockSharesOutstanding": "166346529", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "1105000000", "accumulatedDepreciationAmortizationPPE": "-6108000000" }, "cashflow": { "netIncome": "219000000", "profitLoss": "None", "dividendPayout": "164000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "126000000", "operatingCashflow": "807000000", "capitalExpenditures": "267000000", "changeInReceivables": "175000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449000000", "cashflowFromInvestment": "-234000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "124000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4969000000, "cost_of_revenue": 3902000000, "gross_profit": 1067000000, "research_and_development": 93000000, "selling_general_admin": 527000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 447000000, "depreciation_amortisation": 320000000, "ebitda": 767000000, "interest_expense": 210000000, "interest_income": null, "other_non_operating": null, "pretax_income": 179000000, "tax_provision": -40000000, "effective_tax_rate": null, "net_income": 219000000, "net_income_continuing_ops": 219000000, "net_income_to_common": 219000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1105000000, "short_term_investments": 167000, "net_receivables": 511000000, "inventory": 939000000, "other_current_assets": null, "total_current_assets": 2633000000, "net_ppe": null, "goodwill": 153000000, "intangible_assets": 14000000, "goodwill_and_intangibles": 167000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4449000000, "total_assets": 7082000000, "short_term_debt": 78000000, "accounts_payable": 820000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1442000000, "long_term_debt": 4005000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4825000000, "total_liabilities": 6267000000, "total_debt": 4083000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1303000000, "total_equity": 813000000, "shares_outstanding": 166346529, "operating_cash_flow": 807000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234000000, "dividends_paid": 164000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -449000000, "free_cash_flow": 1074000000, "net_change_in_cash": 124000000 }, "raw_data": { "income": { "ebit": "447000000", "ebitda": "767000000", "netIncome": "219000000", "grossProfit": "1067000000", "depreciation": "None", "totalRevenue": "4969000000", "costOfRevenue": "3902000000", "interestIncome": "213000000", "incomeBeforeTax": "179000000", "interestExpense": "210000000", "operatingIncome": "448000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-40000000", "reportedCurrency": "USD", "netInterestIncome": "-210000000", "nonInterestIncome": "None", "operatingExpenses": "619000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93000000", "otherNonOperatingIncome": "22000000", "costofGoodsAndServicesSold": "3902000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000000", "sellingGeneralAndAdministrative": "527000000", "netIncomeFromContinuingOperations": "219000000" }, "balance": { "goodwill": "153000000", "inventory": "939000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7082000000", "longTermDebt": "4005000000", "shortTermDebt": "78000000", "treasuryStock": "-1072000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "1303000000", "totalLiabilities": "6267000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "2633000000", "currentLongTermDebt": "21000000", "longTermInvestments": "167000000", "shortTermInvestments": "167000", "currentNetReceivables": "511000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4449000000", "currentAccountsPayable": "820000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3474000000", "shortLongTermDebtTotal": "4277000000", "totalShareholderEquity": "813000000", "capitalLeaseObligations": "251000000", "otherCurrentLiabilities": "449000000", "totalCurrentLiabilities": "1442000000", "otherNonCurrentLiabilities": "784000000", "totalNonCurrentLiabilities": "4825000000", "cashAndShortTermInvestments": "1105000000", "commonStockSharesOutstanding": "166346529", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "1105000000", "accumulatedDepreciationAmortizationPPE": "-6108000000" }, "cashflow": { "netIncome": "219000000", "profitLoss": "None", "dividendPayout": "164000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "126000000", "operatingCashflow": "807000000", "capitalExpenditures": "267000000", "changeInReceivables": "175000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449000000", "cashflowFromInvestment": "-234000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "124000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 5526000000, "cost_of_revenue": 4463000000, "gross_profit": 1063000000, "ebit": 447000000, "ebitda": 715000000, "pretax_income": 20000000, "tax_provision": 72000000, "net_income": -52000000, "net_income_to_common": -52000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 2777000000, "total_assets": 7258000000, "short_term_debt": 200000000, "long_term_debt": 3972000000, "total_debt": 4172000000, "total_liabilities": 6563000000, "total_equity": 689000000, "shares_outstanding": 164816839, "goodwill_and_intangibles": 174000000 }, "cash_flow": { "operating_cash_flow": 650000000, "capital_expenditure": 481000000, "free_cash_flow": 1131000000, "dividends_paid": 164000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234738, "ticker_id": 652, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "447000000", "ebitda": "715000000", "netIncome": "-52000000", "grossProfit": "1063000000", "depreciation": "None", "totalRevenue": "5526000000", "costOfRevenue": "4463000000", "interestIncome": "181000000", "incomeBeforeTax": "20000000", "interestExpense": "208000000", "operatingIncome": "447000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "72000000", "reportedCurrency": "USD", "netInterestIncome": "-208000000", "nonInterestIncome": "None", "operatingExpenses": "616000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80000000", "otherNonOperatingIncome": "-264000000", "costofGoodsAndServicesSold": "4463000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268000000", "sellingGeneralAndAdministrative": "548000000", "netIncomeFromContinuingOperations": "-52000000" }, "balance": { "goodwill": "153000000", "inventory": "1079000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7258000000", "longTermDebt": "3972000000", "shortTermDebt": "200000000", "treasuryStock": "-1072000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21000000", "reportedCurrency": "USD", "retainedEarnings": "1249000000", "totalLiabilities": "6563000000", "otherCurrentAssets": "81000000", "totalCurrentAssets": "2777000000", "currentLongTermDebt": "134000000", "longTermInvestments": "162000000", "shortTermInvestments": "None", "currentNetReceivables": "674000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4481000000", "currentAccountsPayable": "901000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3853000000", "shortLongTermDebtTotal": "4471000000", "totalShareholderEquity": "689000000", "capitalLeaseObligations": "311000000", "otherCurrentLiabilities": "346000000", "totalCurrentLiabilities": "1541000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "5022000000", "cashAndShortTermInvestments": "943000000", "commonStockSharesOutstanding": "164816839", "intangibleAssetsExcludingGoodwill": "21000000", "cashAndCashEquivalentsAtCarryingValue": "943000000", "accumulatedDepreciationAmortizationPPE": "-5854000000" }, "cashflow": { "netIncome": "-52000000", "profitLoss": "None", "dividendPayout": "164000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "116000000", "operatingCashflow": "650000000", "capitalExpenditures": "481000000", "changeInReceivables": "191000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419000000", "cashflowFromInvestment": "-483000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-252000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5526000000, "cost_of_revenue": 4463000000, "gross_profit": 1063000000, "research_and_development": 80000000, "selling_general_admin": 548000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 447000000, "depreciation_amortisation": 268000000, "ebitda": 715000000, "interest_expense": 208000000, "interest_income": null, "other_non_operating": null, "pretax_income": 20000000, "tax_provision": 72000000, "effective_tax_rate": null, "net_income": -52000000, "net_income_continuing_ops": -52000000, "net_income_to_common": -52000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 943000000, "short_term_investments": null, "net_receivables": 674000000, "inventory": 1079000000, "other_current_assets": null, "total_current_assets": 2777000000, "net_ppe": null, "goodwill": 153000000, "intangible_assets": 21000000, "goodwill_and_intangibles": 174000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4481000000, "total_assets": 7258000000, "short_term_debt": 200000000, "accounts_payable": 901000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1541000000, "long_term_debt": 3972000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5022000000, "total_liabilities": 6563000000, "total_debt": 4172000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1249000000, "total_equity": 689000000, "shares_outstanding": 164816839, "operating_cash_flow": 650000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 481000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -483000000, "dividends_paid": 164000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -419000000, "free_cash_flow": 1131000000, "net_change_in_cash": -252000000 }, "raw_data": { "income": { "ebit": "447000000", "ebitda": "715000000", "netIncome": "-52000000", "grossProfit": "1063000000", "depreciation": "None", "totalRevenue": "5526000000", "costOfRevenue": "4463000000", "interestIncome": "181000000", "incomeBeforeTax": "20000000", "interestExpense": "208000000", "operatingIncome": "447000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "72000000", "reportedCurrency": "USD", "netInterestIncome": "-208000000", "nonInterestIncome": "None", "operatingExpenses": "616000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80000000", "otherNonOperatingIncome": "-264000000", "costofGoodsAndServicesSold": "4463000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268000000", "sellingGeneralAndAdministrative": "548000000", "netIncomeFromContinuingOperations": "-52000000" }, "balance": { "goodwill": "153000000", "inventory": "1079000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7258000000", "longTermDebt": "3972000000", "shortTermDebt": "200000000", "treasuryStock": "-1072000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21000000", "reportedCurrency": "USD", "retainedEarnings": "1249000000", "totalLiabilities": "6563000000", "otherCurrentAssets": "81000000", "totalCurrentAssets": "2777000000", "currentLongTermDebt": "134000000", "longTermInvestments": "162000000", "shortTermInvestments": "None", "currentNetReceivables": "674000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4481000000", "currentAccountsPayable": "901000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3853000000", "shortLongTermDebtTotal": "4471000000", "totalShareholderEquity": "689000000", "capitalLeaseObligations": "311000000", "otherCurrentLiabilities": "346000000", "totalCurrentLiabilities": "1541000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "5022000000", "cashAndShortTermInvestments": "943000000", "commonStockSharesOutstanding": "164816839", "intangibleAssetsExcludingGoodwill": "21000000", "cashAndCashEquivalentsAtCarryingValue": "943000000", "accumulatedDepreciationAmortizationPPE": "-5854000000" }, "cashflow": { "netIncome": "-52000000", "profitLoss": "None", "dividendPayout": "164000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "116000000", "operatingCashflow": "650000000", "capitalExpenditures": "481000000", "changeInReceivables": "191000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419000000", "cashflowFromInvestment": "-483000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-252000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 6638000000, "cost_of_revenue": 4667000000, "gross_profit": 1971000000, "ebit": 1259000000, "ebitda": 1543000000, "pretax_income": 1155000000, "tax_provision": 159000000, "net_income": 995000000, "net_income_to_common": 995000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1201000000, "total_current_assets": 3293000000, "total_assets": 7362000000, "short_term_debt": -13000000, "long_term_debt": 3959000000, "total_debt": 3946000000, "total_liabilities": 6342000000, "total_equity": 1014000000, "shares_outstanding": 182572021, "goodwill_and_intangibles": 181000000 }, "cash_flow": { "operating_cash_flow": 1140000000, "capital_expenditure": 498000000, "free_cash_flow": 1638000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234743, "ticker_id": 652, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1259000000", "ebitda": "1543000000", "netIncome": "995000000", "grossProfit": "1971000000", "depreciation": "None", "totalRevenue": "6638000000", "costOfRevenue": "4667000000", "interestIncome": "151000000", "incomeBeforeTax": "1155000000", "interestExpense": "195000000", "operatingIncome": "1232000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "159000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "739000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82000000", "otherNonOperatingIncome": "167000000", "costofGoodsAndServicesSold": "4667000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000000", "sellingGeneralAndAdministrative": "657000000", "netIncomeFromContinuingOperations": "996000000" }, "balance": { "goodwill": "153000000", "inventory": "1147000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7362000000", "longTermDebt": "3959000000", "shortTermDebt": "-13000000", "treasuryStock": "-750000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "28000000", "reportedCurrency": "USD", "retainedEarnings": "1466000000", "totalLiabilities": "6342000000", "otherCurrentAssets": "168000000", "totalCurrentAssets": "3293000000", "currentLongTermDebt": "13000000", "longTermInvestments": "160000000", "shortTermInvestments": "None", "currentNetReceivables": "861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4069000000", "currentAccountsPayable": "1137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3291000000", "shortLongTermDebtTotal": "3972000000", "totalShareholderEquity": "1014000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "440000000", "totalCurrentLiabilities": "1709000000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "4633000000", "cashAndShortTermInvestments": "1201000000", "commonStockSharesOutstanding": "182572021", "intangibleAssetsExcludingGoodwill": "28000000", "cashAndCashEquivalentsAtCarryingValue": "1201000000", "accumulatedDepreciationAmortizationPPE": "-5701000000" }, "cashflow": { "netIncome": "996000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-297000000", "operatingCashflow": "1140000000", "capitalExpenditures": "498000000", "changeInReceivables": "47000000", "changeInExchangeRate": "-15000000", "cashflowFromFinancing": "-993000000", "cashflowFromInvestment": "-487000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-355000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-644000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6638000000, "cost_of_revenue": 4667000000, "gross_profit": 1971000000, "research_and_development": 82000000, "selling_general_admin": 657000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1259000000, "depreciation_amortisation": 284000000, "ebitda": 1543000000, "interest_expense": 195000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1155000000, "tax_provision": 159000000, "effective_tax_rate": null, "net_income": 995000000, "net_income_continuing_ops": 996000000, "net_income_to_common": 995000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1201000000, "short_term_investments": null, "net_receivables": 861000000, "inventory": 1147000000, "other_current_assets": null, "total_current_assets": 3293000000, "net_ppe": null, "goodwill": 153000000, "intangible_assets": 28000000, "goodwill_and_intangibles": 181000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4069000000, "total_assets": 7362000000, "short_term_debt": -13000000, "accounts_payable": 1137000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1709000000, "long_term_debt": 3959000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4633000000, "total_liabilities": 6342000000, "total_debt": 3946000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1466000000, "total_equity": 1014000000, "shares_outstanding": 182572021, "operating_cash_flow": 1140000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 498000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -487000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -993000000, "free_cash_flow": 1638000000, "net_change_in_cash": -355000000 }, "raw_data": { "income": { "ebit": "1259000000", "ebitda": "1543000000", "netIncome": "995000000", "grossProfit": "1971000000", "depreciation": "None", "totalRevenue": "6638000000", "costOfRevenue": "4667000000", "interestIncome": "151000000", "incomeBeforeTax": "1155000000", "interestExpense": "195000000", "operatingIncome": "1232000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "159000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "739000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82000000", "otherNonOperatingIncome": "167000000", "costofGoodsAndServicesSold": "4667000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000000", "sellingGeneralAndAdministrative": "657000000", "netIncomeFromContinuingOperations": "996000000" }, "balance": { "goodwill": "153000000", "inventory": "1147000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7362000000", "longTermDebt": "3959000000", "shortTermDebt": "-13000000", "treasuryStock": "-750000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "28000000", "reportedCurrency": "USD", "retainedEarnings": "1466000000", "totalLiabilities": "6342000000", "otherCurrentAssets": "168000000", "totalCurrentAssets": "3293000000", "currentLongTermDebt": "13000000", "longTermInvestments": "160000000", "shortTermInvestments": "None", "currentNetReceivables": "861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4069000000", "currentAccountsPayable": "1137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3291000000", "shortLongTermDebtTotal": "3972000000", "totalShareholderEquity": "1014000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "440000000", "totalCurrentLiabilities": "1709000000", "otherNonCurrentLiabilities": "64000000", "totalNonCurrentLiabilities": "4633000000", "cashAndShortTermInvestments": "1201000000", "commonStockSharesOutstanding": "182572021", "intangibleAssetsExcludingGoodwill": "28000000", "cashAndCashEquivalentsAtCarryingValue": "1201000000", "accumulatedDepreciationAmortizationPPE": "-5701000000" }, "cashflow": { "netIncome": "996000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-297000000", "operatingCashflow": "1140000000", "capitalExpenditures": "498000000", "changeInReceivables": "47000000", "changeInExchangeRate": "-15000000", "cashflowFromFinancing": "-993000000", "cashflowFromInvestment": "-487000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-355000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-644000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1381000000, "cost_of_revenue": 1166000000, "gross_profit": 215000000, "ebit": 64000000, "ebitda": 143000000, "pretax_income": -22000000, "tax_provision": 7000000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563000000, "total_current_assets": 2928000000, "total_assets": 7267000000, "short_term_debt": 99000000, "long_term_debt": 4100000000, "total_debt": 4199000000, "total_liabilities": 7051000000, "total_equity": 215000000, "shares_outstanding": 150550676, "goodwill_and_intangibles": 48000000 }, "cash_flow": { "operating_cash_flow": -44000000, "capital_expenditure": 49000000, "free_cash_flow": 5000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234706, "ticker_id": 652, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64000000", "ebitda": "143000000", "netIncome": "-29000000", "grossProfit": "215000000", "depreciation": "None", "totalRevenue": "1381000000", "costOfRevenue": "1166000000", "interestIncome": "None", "incomeBeforeTax": "-22000000", "interestExpense": "68000000", "operatingIncome": "64000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1166000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "-29000000" }, "balance": { "goodwill": "46000000", "inventory": "1536000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7267000000", "longTermDebt": "4100000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1178000000", "totalLiabilities": "7051000000", "otherCurrentAssets": "70000000", "totalCurrentAssets": "2928000000", "currentLongTermDebt": "37000000", "longTermInvestments": "166000000", "shortTermInvestments": "None", "currentNetReceivables": "759000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4339000000", "currentAccountsPayable": "863000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4391000000", "totalShareholderEquity": "215000000", "capitalLeaseObligations": "254000000", "otherCurrentLiabilities": "635000000", "totalCurrentLiabilities": "1609000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "5442000000", "cashAndShortTermInvestments": "563000000", "commonStockSharesOutstanding": "150550676", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "563000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "32000000", "operatingCashflow": "-44000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-44000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1381000000, "cost_of_revenue": 1166000000, "gross_profit": 215000000, "research_and_development": 26000000, "selling_general_admin": 147000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64000000, "depreciation_amortisation": 79000000, "ebitda": 143000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": -22000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": -29000000, "net_income_continuing_ops": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 563000000, "short_term_investments": null, "net_receivables": 759000000, "inventory": 1536000000, "other_current_assets": null, "total_current_assets": 2928000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 2000000, "goodwill_and_intangibles": 48000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4339000000, "total_assets": 7267000000, "short_term_debt": 99000000, "accounts_payable": 863000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1609000000, "long_term_debt": 4100000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5442000000, "total_liabilities": 7051000000, "total_debt": 4199000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1178000000, "total_equity": 215000000, "shares_outstanding": 150550676, "operating_cash_flow": -44000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000000, "free_cash_flow": 5000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64000000", "ebitda": "143000000", "netIncome": "-29000000", "grossProfit": "215000000", "depreciation": "None", "totalRevenue": "1381000000", "costOfRevenue": "1166000000", "interestIncome": "None", "incomeBeforeTax": "-22000000", "interestExpense": "68000000", "operatingIncome": "64000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1166000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "-29000000" }, "balance": { "goodwill": "46000000", "inventory": "1536000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7267000000", "longTermDebt": "4100000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1178000000", "totalLiabilities": "7051000000", "otherCurrentAssets": "70000000", "totalCurrentAssets": "2928000000", "currentLongTermDebt": "37000000", "longTermInvestments": "166000000", "shortTermInvestments": "None", "currentNetReceivables": "759000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4339000000", "currentAccountsPayable": "863000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4391000000", "totalShareholderEquity": "215000000", "capitalLeaseObligations": "254000000", "otherCurrentLiabilities": "635000000", "totalCurrentLiabilities": "1609000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "5442000000", "cashAndShortTermInvestments": "563000000", "commonStockSharesOutstanding": "150550676", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "563000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "32000000", "operatingCashflow": "-44000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-44000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1330000000, "cost_of_revenue": 1177000000, "gross_profit": 153000000, "ebit": -76000000, "ebitda": -323000000, "pretax_income": -145000000, "tax_provision": -83000000, "net_income": -61000000, "net_income_to_common": -61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 670000000, "total_current_assets": 3001000000, "total_assets": 7382000000, "short_term_debt": 104000000, "long_term_debt": 4099000000, "total_debt": 4203000000, "total_liabilities": 7131000000, "total_equity": 250000000, "shares_outstanding": 150550676, "goodwill_and_intangibles": 48000000 }, "cash_flow": { "operating_cash_flow": 137000000, "capital_expenditure": 45000000, "free_cash_flow": 182000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234707, "ticker_id": 652, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76000000", "ebitda": "-323000000", "netIncome": "-61000000", "grossProfit": "153000000", "depreciation": "None", "totalRevenue": "1330000000", "costOfRevenue": "1177000000", "interestIncome": "60000000", "incomeBeforeTax": "-145000000", "interestExpense": "69000000", "operatingIncome": "-259000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-83000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1177000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-247000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "-62000000" }, "balance": { "goodwill": "46000000", "inventory": "1569000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7382000000", "longTermDebt": "4099000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1220000000", "totalLiabilities": "7131000000", "otherCurrentAssets": "83000000", "totalCurrentAssets": "3001000000", "currentLongTermDebt": "42000000", "longTermInvestments": "160000000", "shortTermInvestments": "None", "currentNetReceivables": "679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4381000000", "currentAccountsPayable": "929000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3349000000", "shortLongTermDebtTotal": "4585000000", "totalShareholderEquity": "250000000", "capitalLeaseObligations": "253000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "1686000000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "5445000000", "cashAndShortTermInvestments": "670000000", "commonStockSharesOutstanding": "150550676", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "670000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "137000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-43000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1330000000, "cost_of_revenue": 1177000000, "gross_profit": 153000000, "research_and_development": 27000000, "selling_general_admin": 130000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76000000, "depreciation_amortisation": -247000000, "ebitda": -323000000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": -145000000, "tax_provision": -83000000, "effective_tax_rate": null, "net_income": -61000000, "net_income_continuing_ops": -62000000, "net_income_to_common": -61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 670000000, "short_term_investments": null, "net_receivables": 679000000, "inventory": 1569000000, "other_current_assets": null, "total_current_assets": 3001000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 2000000, "goodwill_and_intangibles": 48000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4381000000, "total_assets": 7382000000, "short_term_debt": 104000000, "accounts_payable": 929000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1686000000, "long_term_debt": 4099000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5445000000, "total_liabilities": 7131000000, "total_debt": 4203000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1220000000, "total_equity": 250000000, "shares_outstanding": 150550676, "operating_cash_flow": 137000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37000000, "free_cash_flow": 182000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76000000", "ebitda": "-323000000", "netIncome": "-61000000", "grossProfit": "153000000", "depreciation": "None", "totalRevenue": "1330000000", "costOfRevenue": "1177000000", "interestIncome": "60000000", "incomeBeforeTax": "-145000000", "interestExpense": "69000000", "operatingIncome": "-259000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-83000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "412000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1177000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-247000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "-62000000" }, "balance": { "goodwill": "46000000", "inventory": "1569000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7382000000", "longTermDebt": "4099000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1220000000", "totalLiabilities": "7131000000", "otherCurrentAssets": "83000000", "totalCurrentAssets": "3001000000", "currentLongTermDebt": "42000000", "longTermInvestments": "160000000", "shortTermInvestments": "None", "currentNetReceivables": "679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4381000000", "currentAccountsPayable": "929000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3349000000", "shortLongTermDebtTotal": "4585000000", "totalShareholderEquity": "250000000", "capitalLeaseObligations": "253000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "1686000000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "5445000000", "cashAndShortTermInvestments": "670000000", "commonStockSharesOutstanding": "150550676", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "670000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "137000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-43000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1495000000, "cost_of_revenue": 1260000000, "gross_profit": 235000000, "ebit": 119000000, "ebitda": 198000000, "pretax_income": 51000000, "tax_provision": -9000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613000000, "total_current_assets": 3207000000, "total_assets": 7570000000, "short_term_debt": 114000000, "long_term_debt": 4098000000, "total_debt": 4212000000, "total_liabilities": 7270000000, "total_equity": 298000000, "shares_outstanding": 150238691, "goodwill_and_intangibles": 48000000 }, "cash_flow": { "operating_cash_flow": 146000000, "capital_expenditure": 41000000, "free_cash_flow": 187000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234709, "ticker_id": 652, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119000000", "ebitda": "198000000", "netIncome": "60000000", "grossProfit": "235000000", "depreciation": "None", "totalRevenue": "1495000000", "costOfRevenue": "1260000000", "interestIncome": "60000000", "incomeBeforeTax": "51000000", "interestExpense": "68000000", "operatingIncome": "104000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "131000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1260000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "46000000", "inventory": "1547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7570000000", "longTermDebt": "4098000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1312000000", "totalLiabilities": "7270000000", "otherCurrentAssets": "100000000", "totalCurrentAssets": "3207000000", "currentLongTermDebt": "52000000", "longTermInvestments": "180000000", "shortTermInvestments": "None", "currentNetReceivables": "947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4363000000", "currentAccountsPayable": "1007000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3371000000", "shortLongTermDebtTotal": "4415000000", "totalShareholderEquity": "298000000", "capitalLeaseObligations": "265000000", "otherCurrentLiabilities": "759000000", "totalCurrentLiabilities": "1880000000", "otherNonCurrentLiabilities": "119000000", "totalNonCurrentLiabilities": "5390000000", "cashAndShortTermInvestments": "613000000", "commonStockSharesOutstanding": "150238691", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "613000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "146000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5000000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1495000000, "cost_of_revenue": 1260000000, "gross_profit": 235000000, "research_and_development": 26000000, "selling_general_admin": 109000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119000000, "depreciation_amortisation": 79000000, "ebitda": 198000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": 51000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": 60000000, "net_income_continuing_ops": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613000000, "short_term_investments": null, "net_receivables": 947000000, "inventory": 1547000000, "other_current_assets": null, "total_current_assets": 3207000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 2000000, "goodwill_and_intangibles": 48000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4363000000, "total_assets": 7570000000, "short_term_debt": 114000000, "accounts_payable": 1007000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1880000000, "long_term_debt": 4098000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5390000000, "total_liabilities": 7270000000, "total_debt": 4212000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1312000000, "total_equity": 298000000, "shares_outstanding": 150238691, "operating_cash_flow": 146000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5000000, "free_cash_flow": 187000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119000000", "ebitda": "198000000", "netIncome": "60000000", "grossProfit": "235000000", "depreciation": "None", "totalRevenue": "1495000000", "costOfRevenue": "1260000000", "interestIncome": "60000000", "incomeBeforeTax": "51000000", "interestExpense": "68000000", "operatingIncome": "104000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "131000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1260000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "46000000", "inventory": "1547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7570000000", "longTermDebt": "4098000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1312000000", "totalLiabilities": "7270000000", "otherCurrentAssets": "100000000", "totalCurrentAssets": "3207000000", "currentLongTermDebt": "52000000", "longTermInvestments": "180000000", "shortTermInvestments": "None", "currentNetReceivables": "947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4363000000", "currentAccountsPayable": "1007000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3371000000", "shortLongTermDebtTotal": "4415000000", "totalShareholderEquity": "298000000", "capitalLeaseObligations": "265000000", "otherCurrentLiabilities": "759000000", "totalCurrentLiabilities": "1880000000", "otherNonCurrentLiabilities": "119000000", "totalNonCurrentLiabilities": "5390000000", "cashAndShortTermInvestments": "613000000", "commonStockSharesOutstanding": "150238691", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "613000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "146000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5000000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1615000000, "cost_of_revenue": 1337000000, "gross_profit": 278000000, "ebit": 72000000, "ebitda": 152000000, "pretax_income": -261000000, "tax_provision": 119000000, "net_income": -381000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 502000000, "total_current_assets": 3100000000, "total_assets": 7488000000, "short_term_debt": 99000000, "long_term_debt": 4102000000, "total_debt": 4201000000, "total_liabilities": 7249000000, "total_equity": 237000000, "shares_outstanding": 150238691, "goodwill_and_intangibles": 48000000 }, "cash_flow": { "operating_cash_flow": 93000000, "capital_expenditure": 43000000, "free_cash_flow": 136000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234710, "ticker_id": 652, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72000000", "ebitda": "152000000", "netIncome": "-381000000", "grossProfit": "278000000", "depreciation": "None", "totalRevenue": "1615000000", "costOfRevenue": "1337000000", "interestIncome": "62000000", "incomeBeforeTax": "-261000000", "interestExpense": "66000000", "operatingIncome": "72000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "119000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "206000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1337000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "437000000", "netIncomeFromContinuingOperations": "-380000000" }, "balance": { "goodwill": "46000000", "inventory": "1558000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7488000000", "longTermDebt": "4102000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1265000000", "totalLiabilities": "7249000000", "otherCurrentAssets": "81000000", "totalCurrentAssets": "3100000000", "currentLongTermDebt": "38000000", "longTermInvestments": "177000000", "shortTermInvestments": "None", "currentNetReceivables": "959000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4388000000", "currentAccountsPayable": "995000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3402000000", "shortLongTermDebtTotal": "4407000000", "totalShareholderEquity": "237000000", "capitalLeaseObligations": "267000000", "otherCurrentLiabilities": "705000000", "totalCurrentLiabilities": "1850000000", "otherNonCurrentLiabilities": "115000000", "totalNonCurrentLiabilities": "5399000000", "cashAndShortTermInvestments": "502000000", "commonStockSharesOutstanding": "150238691", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "502000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-380000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "93000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1615000000, "cost_of_revenue": 1337000000, "gross_profit": 278000000, "research_and_development": 28000000, "selling_general_admin": 437000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72000000, "depreciation_amortisation": 80000000, "ebitda": 152000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": -261000000, "tax_provision": 119000000, "effective_tax_rate": null, "net_income": -381000000, "net_income_continuing_ops": -380000000, "net_income_to_common": -381000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 502000000, "short_term_investments": null, "net_receivables": 959000000, "inventory": 1558000000, "other_current_assets": null, "total_current_assets": 3100000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 2000000, "goodwill_and_intangibles": 48000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4388000000, "total_assets": 7488000000, "short_term_debt": 99000000, "accounts_payable": 995000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1850000000, "long_term_debt": 4102000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5399000000, "total_liabilities": 7249000000, "total_debt": 4201000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1265000000, "total_equity": 237000000, "shares_outstanding": 150238691, "operating_cash_flow": 93000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27000000, "free_cash_flow": 136000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72000000", "ebitda": "152000000", "netIncome": "-381000000", "grossProfit": "278000000", "depreciation": "None", "totalRevenue": "1615000000", "costOfRevenue": "1337000000", "interestIncome": "62000000", "incomeBeforeTax": "-261000000", "interestExpense": "66000000", "operatingIncome": "72000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "119000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "206000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1337000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "437000000", "netIncomeFromContinuingOperations": "-380000000" }, "balance": { "goodwill": "46000000", "inventory": "1558000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7488000000", "longTermDebt": "4102000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1265000000", "totalLiabilities": "7249000000", "otherCurrentAssets": "81000000", "totalCurrentAssets": "3100000000", "currentLongTermDebt": "38000000", "longTermInvestments": "177000000", "shortTermInvestments": "None", "currentNetReceivables": "959000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4388000000", "currentAccountsPayable": "995000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3402000000", "shortLongTermDebtTotal": "4407000000", "totalShareholderEquity": "237000000", "capitalLeaseObligations": "267000000", "otherCurrentLiabilities": "705000000", "totalCurrentLiabilities": "1850000000", "otherNonCurrentLiabilities": "115000000", "totalNonCurrentLiabilities": "5399000000", "cashAndShortTermInvestments": "502000000", "commonStockSharesOutstanding": "150238691", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "502000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-380000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "93000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1368000000, "cost_of_revenue": 1132000000, "gross_profit": 236000000, "ebit": 66000000, "ebitda": 154000000, "pretax_income": 78000000, "tax_provision": 82000000, "net_income": -4000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464000000, "total_current_assets": 2933000000, "total_assets": 7394000000, "short_term_debt": 104000000, "long_term_debt": 4064000000, "total_debt": 4168000000, "total_liabilities": 6814000000, "total_equity": 579000000, "shares_outstanding": 150410000, "goodwill_and_intangibles": 48000000 }, "cash_flow": { "operating_cash_flow": -112000000, "capital_expenditure": 84000000, "free_cash_flow": -28000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234711, "ticker_id": 652, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66000000", "ebitda": "154000000", "netIncome": "-4000000", "grossProfit": "236000000", "depreciation": "None", "totalRevenue": "1368000000", "costOfRevenue": "1132000000", "interestIncome": "58000000", "incomeBeforeTax": "78000000", "interestExpense": "66000000", "operatingIncome": "78000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "158000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1132000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "123000000", "netIncomeFromContinuingOperations": "-4000000" }, "balance": { "goodwill": "46000000", "inventory": "1550000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7394000000", "longTermDebt": "4064000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1659000000", "totalLiabilities": "6814000000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "2933000000", "currentLongTermDebt": "43000000", "longTermInvestments": "164000000", "shortTermInvestments": "None", "currentNetReceivables": "858000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4462000000", "currentAccountsPayable": "978000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3417000000", "shortLongTermDebtTotal": "4381000000", "totalShareholderEquity": "579000000", "capitalLeaseObligations": "274000000", "otherCurrentLiabilities": "539000000", "totalCurrentLiabilities": "1673000000", "otherNonCurrentLiabilities": "92000000", "totalNonCurrentLiabilities": "5141000000", "cashAndShortTermInvestments": "464000000", "commonStockSharesOutstanding": "150410000", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "464000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-51000000", "operatingCashflow": "-112000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "-86000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1368000000, "cost_of_revenue": 1132000000, "gross_profit": 236000000, "research_and_development": 27000000, "selling_general_admin": 123000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66000000, "depreciation_amortisation": 88000000, "ebitda": 154000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 78000000, "tax_provision": 82000000, "effective_tax_rate": null, "net_income": -4000000, "net_income_continuing_ops": -4000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 464000000, "short_term_investments": null, "net_receivables": 858000000, "inventory": 1550000000, "other_current_assets": null, "total_current_assets": 2933000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 2000000, "goodwill_and_intangibles": 48000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4462000000, "total_assets": 7394000000, "short_term_debt": 104000000, "accounts_payable": 978000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1673000000, "long_term_debt": 4064000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5141000000, "total_liabilities": 6814000000, "total_debt": 4168000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1659000000, "total_equity": 579000000, "shares_outstanding": 150410000, "operating_cash_flow": -112000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57000000, "free_cash_flow": -28000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66000000", "ebitda": "154000000", "netIncome": "-4000000", "grossProfit": "236000000", "depreciation": "None", "totalRevenue": "1368000000", "costOfRevenue": "1132000000", "interestIncome": "58000000", "incomeBeforeTax": "78000000", "interestExpense": "66000000", "operatingIncome": "78000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "158000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1132000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "123000000", "netIncomeFromContinuingOperations": "-4000000" }, "balance": { "goodwill": "46000000", "inventory": "1550000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7394000000", "longTermDebt": "4064000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2000000", "reportedCurrency": "USD", "retainedEarnings": "1659000000", "totalLiabilities": "6814000000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "2933000000", "currentLongTermDebt": "43000000", "longTermInvestments": "164000000", "shortTermInvestments": "None", "currentNetReceivables": "858000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4462000000", "currentAccountsPayable": "978000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3417000000", "shortLongTermDebtTotal": "4381000000", "totalShareholderEquity": "579000000", "capitalLeaseObligations": "274000000", "otherCurrentLiabilities": "539000000", "totalCurrentLiabilities": "1673000000", "otherNonCurrentLiabilities": "92000000", "totalNonCurrentLiabilities": "5141000000", "cashAndShortTermInvestments": "464000000", "commonStockSharesOutstanding": "150410000", "intangibleAssetsExcludingGoodwill": "2000000", "cashAndCashEquivalentsAtCarryingValue": "464000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-51000000", "operatingCashflow": "-112000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "-86000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1394000000, "cost_of_revenue": 1121000000, "gross_profit": 273000000, "ebit": 76000000, "ebitda": 154000000, "pretax_income": 9000000, "tax_provision": 17000000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 713000000, "total_current_assets": 3026000000, "total_assets": 7515000000, "short_term_debt": 107000000, "long_term_debt": 4054000000, "total_debt": 4161000000, "total_liabilities": 6910000000, "total_equity": 604000000, "shares_outstanding": 149826000, "goodwill_and_intangibles": 49000000 }, "cash_flow": { "operating_cash_flow": 138000000, "capital_expenditure": 109000000, "free_cash_flow": 247000000, "dividends_paid": 36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234712, "ticker_id": 652, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76000000", "ebitda": "154000000", "netIncome": "-8000000", "grossProfit": "273000000", "depreciation": "None", "totalRevenue": "1394000000", "costOfRevenue": "1121000000", "interestIncome": "61000000", "incomeBeforeTax": "9000000", "interestExpense": "67000000", "operatingIncome": "75000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "198000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "144000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "46000000", "inventory": "1472000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7515000000", "longTermDebt": "4054000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1718000000", "totalLiabilities": "6910000000", "otherCurrentAssets": "71000000", "totalCurrentAssets": "3026000000", "currentLongTermDebt": "54000000", "longTermInvestments": "152000000", "shortTermInvestments": "None", "currentNetReceivables": "770000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4489000000", "currentAccountsPayable": "1120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3441000000", "shortLongTermDebtTotal": "4355000000", "totalShareholderEquity": "604000000", "capitalLeaseObligations": "247000000", "otherCurrentLiabilities": "532000000", "totalCurrentLiabilities": "1803000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "5107000000", "cashAndShortTermInvestments": "713000000", "commonStockSharesOutstanding": "149826000", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "713000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "36000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "138000000", "capitalExpenditures": "109000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85000000", "cashflowFromInvestment": "-107000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1394000000, "cost_of_revenue": 1121000000, "gross_profit": 273000000, "research_and_development": 26000000, "selling_general_admin": 144000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76000000, "depreciation_amortisation": 78000000, "ebitda": 154000000, "interest_expense": 67000000, "interest_income": null, "other_non_operating": null, "pretax_income": 9000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": -8000000, "net_income_continuing_ops": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 713000000, "short_term_investments": null, "net_receivables": 770000000, "inventory": 1472000000, "other_current_assets": null, "total_current_assets": 3026000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 3000000, "goodwill_and_intangibles": 49000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4489000000, "total_assets": 7515000000, "short_term_debt": 107000000, "accounts_payable": 1120000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1803000000, "long_term_debt": 4054000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5107000000, "total_liabilities": 6910000000, "total_debt": 4161000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1718000000, "total_equity": 604000000, "shares_outstanding": 149826000, "operating_cash_flow": 138000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107000000, "dividends_paid": 36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85000000, "free_cash_flow": 247000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76000000", "ebitda": "154000000", "netIncome": "-8000000", "grossProfit": "273000000", "depreciation": "None", "totalRevenue": "1394000000", "costOfRevenue": "1121000000", "interestIncome": "61000000", "incomeBeforeTax": "9000000", "interestExpense": "67000000", "operatingIncome": "75000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "198000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1121000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "144000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "46000000", "inventory": "1472000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7515000000", "longTermDebt": "4054000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1718000000", "totalLiabilities": "6910000000", "otherCurrentAssets": "71000000", "totalCurrentAssets": "3026000000", "currentLongTermDebt": "54000000", "longTermInvestments": "152000000", "shortTermInvestments": "None", "currentNetReceivables": "770000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4489000000", "currentAccountsPayable": "1120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3441000000", "shortLongTermDebtTotal": "4355000000", "totalShareholderEquity": "604000000", "capitalLeaseObligations": "247000000", "otherCurrentLiabilities": "532000000", "totalCurrentLiabilities": "1803000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "5107000000", "cashAndShortTermInvestments": "713000000", "commonStockSharesOutstanding": "149826000", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "713000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "36000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "138000000", "capitalExpenditures": "109000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85000000", "cashflowFromInvestment": "-107000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1501000000, "cost_of_revenue": 1215000000, "gross_profit": 286000000, "ebit": 39000000, "ebitda": 117000000, "pretax_income": -30000000, "tax_provision": -3000000, "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": 596000000, "total_current_assets": 3080000000, "total_assets": 7463000000, "short_term_debt": 106000000, "long_term_debt": 3988000000, "total_debt": 4094000000, "total_liabilities": 6804000000, "total_equity": 657000000, "shares_outstanding": 149698000, "goodwill_and_intangibles": 49000000 }, "cash_flow": { "operating_cash_flow": 139000000, "capital_expenditure": 76000000, "free_cash_flow": 215000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234714, "ticker_id": 652, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39000000", "ebitda": "117000000", "netIncome": "-27000000", "grossProfit": "286000000", "depreciation": "None", "totalRevenue": "1501000000", "costOfRevenue": "1215000000", "interestIncome": "58000000", "incomeBeforeTax": "-30000000", "interestExpense": "69000000", "operatingIncome": "122000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "164000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1215000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "135000000", "netIncomeFromContinuingOperations": "-27000000" }, "balance": { "goodwill": "46000000", "inventory": "1438000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7463000000", "longTermDebt": "3988000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1763000000", "totalLiabilities": "6804000000", "otherCurrentAssets": "95000000", "totalCurrentAssets": "3080000000", "currentLongTermDebt": "53000000", "longTermInvestments": "190000000", "shortTermInvestments": "50000000", "currentNetReceivables": "951000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4383000000", "currentAccountsPayable": "1037000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3427000000", "shortLongTermDebtTotal": "4290000000", "totalShareholderEquity": "657000000", "capitalLeaseObligations": "249000000", "otherCurrentLiabilities": "582000000", "totalCurrentLiabilities": "1777000000", "otherNonCurrentLiabilities": "89000000", "totalNonCurrentLiabilities": "5027000000", "cashAndShortTermInvestments": "596000000", "commonStockSharesOutstanding": "149698000", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "596000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-82000000", "operatingCashflow": "139000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1501000000, "cost_of_revenue": 1215000000, "gross_profit": 286000000, "research_and_development": 29000000, "selling_general_admin": 135000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39000000, "depreciation_amortisation": 78000000, "ebitda": 117000000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": -30000000, "tax_provision": -3000000, "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": 596000000, "short_term_investments": 50000000, "net_receivables": 951000000, "inventory": 1438000000, "other_current_assets": null, "total_current_assets": 3080000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 3000000, "goodwill_and_intangibles": 49000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4383000000, "total_assets": 7463000000, "short_term_debt": 106000000, "accounts_payable": 1037000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1777000000, "long_term_debt": 3988000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5027000000, "total_liabilities": 6804000000, "total_debt": 4094000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1763000000, "total_equity": 657000000, "shares_outstanding": 149698000, "operating_cash_flow": 139000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27000000, "free_cash_flow": 215000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39000000", "ebitda": "117000000", "netIncome": "-27000000", "grossProfit": "286000000", "depreciation": "None", "totalRevenue": "1501000000", "costOfRevenue": "1215000000", "interestIncome": "58000000", "incomeBeforeTax": "-30000000", "interestExpense": "69000000", "operatingIncome": "122000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "164000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1215000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "135000000", "netIncomeFromContinuingOperations": "-27000000" }, "balance": { "goodwill": "46000000", "inventory": "1438000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7463000000", "longTermDebt": "3988000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1763000000", "totalLiabilities": "6804000000", "otherCurrentAssets": "95000000", "totalCurrentAssets": "3080000000", "currentLongTermDebt": "53000000", "longTermInvestments": "190000000", "shortTermInvestments": "50000000", "currentNetReceivables": "951000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4383000000", "currentAccountsPayable": "1037000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3427000000", "shortLongTermDebtTotal": "4290000000", "totalShareholderEquity": "657000000", "capitalLeaseObligations": "249000000", "otherCurrentLiabilities": "582000000", "totalCurrentLiabilities": "1777000000", "otherNonCurrentLiabilities": "89000000", "totalNonCurrentLiabilities": "5027000000", "cashAndShortTermInvestments": "596000000", "commonStockSharesOutstanding": "149698000", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "596000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-82000000", "operatingCashflow": "139000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1554000000, "cost_of_revenue": 1246000000, "gross_profit": 308000000, "ebit": 130000000, "ebitda": 204000000, "pretax_income": 69000000, "tax_provision": 9000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 604000000, "total_current_assets": 2937000000, "total_assets": 7249000000, "short_term_debt": 90000000, "long_term_debt": 3951000000, "total_debt": 4041000000, "total_liabilities": 6524000000, "total_equity": 723000000, "shares_outstanding": 150123060, "goodwill_and_intangibles": 105000000 }, "cash_flow": { "operating_cash_flow": -620000000, "capital_expenditure": 73000000, "free_cash_flow": -547000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234715, "ticker_id": 652, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130000000", "ebitda": "204000000", "netIncome": "60000000", "grossProfit": "308000000", "depreciation": "None", "totalRevenue": "1554000000", "costOfRevenue": "1246000000", "interestIncome": "None", "incomeBeforeTax": "69000000", "interestExpense": "66000000", "operatingIncome": "130000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "178000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1246000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "70000000" }, "balance": { "goodwill": "102000000", "inventory": "1368000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7249000000", "longTermDebt": "3951000000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1828000000", "totalLiabilities": "6524000000", "otherCurrentAssets": "69000000", "totalCurrentAssets": "2937000000", "currentLongTermDebt": "37000000", "longTermInvestments": "169000000", "shortTermInvestments": "None", "currentNetReceivables": "896000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4312000000", "currentAccountsPayable": "911000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4236000000", "totalShareholderEquity": "723000000", "capitalLeaseObligations": "248000000", "otherCurrentLiabilities": "516000000", "totalCurrentLiabilities": "1557000000", "otherNonCurrentLiabilities": "115000000", "totalNonCurrentLiabilities": "4967000000", "cashAndShortTermInvestments": "604000000", "commonStockSharesOutstanding": "150123060", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "604000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "-620000000", "capitalExpenditures": "73000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1554000000, "cost_of_revenue": 1246000000, "gross_profit": 308000000, "research_and_development": 26000000, "selling_general_admin": 139000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130000000, "depreciation_amortisation": 74000000, "ebitda": 204000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 69000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 60000000, "net_income_continuing_ops": 70000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 604000000, "short_term_investments": null, "net_receivables": 896000000, "inventory": 1368000000, "other_current_assets": null, "total_current_assets": 2937000000, "net_ppe": null, "goodwill": 102000000, "intangible_assets": 3000000, "goodwill_and_intangibles": 105000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4312000000, "total_assets": 7249000000, "short_term_debt": 90000000, "accounts_payable": 911000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1557000000, "long_term_debt": 3951000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4967000000, "total_liabilities": 6524000000, "total_debt": 4041000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1828000000, "total_equity": 723000000, "shares_outstanding": 150123060, "operating_cash_flow": -620000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40000000, "free_cash_flow": -547000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130000000", "ebitda": "204000000", "netIncome": "60000000", "grossProfit": "308000000", "depreciation": "None", "totalRevenue": "1554000000", "costOfRevenue": "1246000000", "interestIncome": "None", "incomeBeforeTax": "69000000", "interestExpense": "66000000", "operatingIncome": "130000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "178000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1246000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "70000000" }, "balance": { "goodwill": "102000000", "inventory": "1368000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7249000000", "longTermDebt": "3951000000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1828000000", "totalLiabilities": "6524000000", "otherCurrentAssets": "69000000", "totalCurrentAssets": "2937000000", "currentLongTermDebt": "37000000", "longTermInvestments": "169000000", "shortTermInvestments": "None", "currentNetReceivables": "896000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4312000000", "currentAccountsPayable": "911000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4236000000", "totalShareholderEquity": "723000000", "capitalLeaseObligations": "248000000", "otherCurrentLiabilities": "516000000", "totalCurrentLiabilities": "1557000000", "otherNonCurrentLiabilities": "115000000", "totalNonCurrentLiabilities": "4967000000", "cashAndShortTermInvestments": "604000000", "commonStockSharesOutstanding": "150123060", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "604000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "-620000000", "capitalExpenditures": "73000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1362000000, "cost_of_revenue": 1078000000, "gross_profit": 284000000, "ebit": 133000000, "ebitda": 204000000, "pretax_income": 70000000, "tax_provision": 16000000, "net_income": 54000000, "net_income_to_common": 54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 746000000, "total_current_assets": 3597000000, "total_assets": 7978000000, "short_term_debt": 94000000, "long_term_debt": 3968000000, "total_debt": 4062000000, "total_liabilities": 7224000000, "total_equity": 752000000, "shares_outstanding": 150050369, "goodwill_and_intangibles": 105000000 }, "cash_flow": { "operating_cash_flow": -290000000, "capital_expenditure": 102000000, "free_cash_flow": -188000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234716, "ticker_id": 652, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133000000", "ebitda": "204000000", "netIncome": "54000000", "grossProfit": "284000000", "depreciation": "None", "totalRevenue": "1362000000", "costOfRevenue": "1078000000", "interestIncome": "None", "incomeBeforeTax": "70000000", "interestExpense": "63000000", "operatingIncome": "113000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "171000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1078000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "52000000" }, "balance": { "goodwill": "102000000", "inventory": "1391000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7978000000", "longTermDebt": "3968000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1797000000", "totalLiabilities": "7224000000", "otherCurrentAssets": "668000000", "totalCurrentAssets": "3597000000", "currentLongTermDebt": "41000000", "longTermInvestments": "165000000", "shortTermInvestments": "None", "currentNetReceivables": "792000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4381010000", "currentAccountsPayable": "939000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4260000000", "totalShareholderEquity": "752000000", "capitalLeaseObligations": "251000000", "otherCurrentLiabilities": "1148000000", "totalCurrentLiabilities": "2231000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "4993000000", "cashAndShortTermInvestments": "746000000", "commonStockSharesOutstanding": "150050369", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "746000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "-290000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1362000000, "cost_of_revenue": 1078000000, "gross_profit": 284000000, "research_and_development": 28000000, "selling_general_admin": 139000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133000000, "depreciation_amortisation": 71000000, "ebitda": 204000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 70000000, "tax_provision": 16000000, "effective_tax_rate": null, "net_income": 54000000, "net_income_continuing_ops": 52000000, "net_income_to_common": 54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 746000000, "short_term_investments": null, "net_receivables": 792000000, "inventory": 1391000000, "other_current_assets": null, "total_current_assets": 3597000000, "net_ppe": null, "goodwill": 102000000, "intangible_assets": 3000000, "goodwill_and_intangibles": 105000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4381010000, "total_assets": 7978000000, "short_term_debt": 94000000, "accounts_payable": 939000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2231000000, "long_term_debt": 3968000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4993000000, "total_liabilities": 7224000000, "total_debt": 4062000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1797000000, "total_equity": 752000000, "shares_outstanding": 150050369, "operating_cash_flow": -290000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54000000, "free_cash_flow": -188000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133000000", "ebitda": "204000000", "netIncome": "54000000", "grossProfit": "284000000", "depreciation": "None", "totalRevenue": "1362000000", "costOfRevenue": "1078000000", "interestIncome": "None", "incomeBeforeTax": "70000000", "interestExpense": "63000000", "operatingIncome": "113000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "171000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1078000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "52000000" }, "balance": { "goodwill": "102000000", "inventory": "1391000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7978000000", "longTermDebt": "3968000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1797000000", "totalLiabilities": "7224000000", "otherCurrentAssets": "668000000", "totalCurrentAssets": "3597000000", "currentLongTermDebt": "41000000", "longTermInvestments": "165000000", "shortTermInvestments": "None", "currentNetReceivables": "792000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4381010000", "currentAccountsPayable": "939000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4260000000", "totalShareholderEquity": "752000000", "capitalLeaseObligations": "251000000", "otherCurrentLiabilities": "1148000000", "totalCurrentLiabilities": "2231000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "4993000000", "cashAndShortTermInvestments": "746000000", "commonStockSharesOutstanding": "150050369", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "746000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "-290000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1412000000, "cost_of_revenue": 1157000000, "gross_profit": 255000000, "ebit": 96000000, "ebitda": 170000000, "pretax_income": -69000000, "tax_provision": -53000000, "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": 1203000000, "total_current_assets": 3835000000, "total_assets": 8251000000, "short_term_debt": 106000000, "long_term_debt": 3987000000, "total_debt": 4093000000, "total_liabilities": 7512000000, "total_equity": 737000000, "shares_outstanding": 148587397, "goodwill_and_intangibles": 105000000 }, "cash_flow": { "operating_cash_flow": 482000000, "capital_expenditure": 135000000, "free_cash_flow": 617000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234717, "ticker_id": 652, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96000000", "ebitda": "170000000", "netIncome": "-18000000", "grossProfit": "255000000", "depreciation": "None", "totalRevenue": "1412000000", "costOfRevenue": "1157000000", "interestIncome": "None", "incomeBeforeTax": "-69000000", "interestExpense": "63000000", "operatingIncome": "107000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-53000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "148000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1157000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "223000000", "netIncomeFromContinuingOperations": "-26000000" }, "balance": { "goodwill": "102000000", "inventory": "1352000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8251000000", "longTermDebt": "3987000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1782000000", "totalLiabilities": "7512000000", "otherCurrentAssets": "670000000", "totalCurrentAssets": "3835000000", "currentLongTermDebt": "51000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "610000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4416000000", "currentAccountsPayable": "1134000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4299000000", "totalShareholderEquity": "737000000", "capitalLeaseObligations": "261000000", "otherCurrentLiabilities": "1218000000", "totalCurrentLiabilities": "2486000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "5026000000", "cashAndShortTermInvestments": "1203000000", "commonStockSharesOutstanding": "148587397", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "1203000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "482000000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5000000", "cashflowFromInvestment": "-130000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1412000000, "cost_of_revenue": 1157000000, "gross_profit": 255000000, "research_and_development": 15000000, "selling_general_admin": 223000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96000000, "depreciation_amortisation": 74000000, "ebitda": 170000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": -69000000, "tax_provision": -53000000, "effective_tax_rate": null, "net_income": -18000000, "net_income_continuing_ops": -26000000, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1203000000, "short_term_investments": null, "net_receivables": 610000000, "inventory": 1352000000, "other_current_assets": null, "total_current_assets": 3835000000, "net_ppe": null, "goodwill": 102000000, "intangible_assets": 3000000, "goodwill_and_intangibles": 105000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4416000000, "total_assets": 8251000000, "short_term_debt": 106000000, "accounts_payable": 1134000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2486000000, "long_term_debt": 3987000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5026000000, "total_liabilities": 7512000000, "total_debt": 4093000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1782000000, "total_equity": 737000000, "shares_outstanding": 148587397, "operating_cash_flow": 482000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5000000, "free_cash_flow": 617000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96000000", "ebitda": "170000000", "netIncome": "-18000000", "grossProfit": "255000000", "depreciation": "None", "totalRevenue": "1412000000", "costOfRevenue": "1157000000", "interestIncome": "None", "incomeBeforeTax": "-69000000", "interestExpense": "63000000", "operatingIncome": "107000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-53000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "148000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1157000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "223000000", "netIncomeFromContinuingOperations": "-26000000" }, "balance": { "goodwill": "102000000", "inventory": "1352000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8251000000", "longTermDebt": "3987000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3000000", "reportedCurrency": "USD", "retainedEarnings": "1782000000", "totalLiabilities": "7512000000", "otherCurrentAssets": "670000000", "totalCurrentAssets": "3835000000", "currentLongTermDebt": "51000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "610000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4416000000", "currentAccountsPayable": "1134000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4299000000", "totalShareholderEquity": "737000000", "capitalLeaseObligations": "261000000", "otherCurrentLiabilities": "1218000000", "totalCurrentLiabilities": "2486000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "5026000000", "cashAndShortTermInvestments": "1203000000", "commonStockSharesOutstanding": "148587397", "intangibleAssetsExcludingGoodwill": "3000000", "cashAndCashEquivalentsAtCarryingValue": "1203000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "482000000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5000000", "cashflowFromInvestment": "-130000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1487000000, "cost_of_revenue": 1214000000, "gross_profit": 273000000, "ebit": 110000000, "ebitda": 186000000, "pretax_income": 13000000, "tax_provision": 1000000, "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": 852000000, "total_current_assets": 3683000000, "total_assets": 7948000000, "short_term_debt": 78000000, "long_term_debt": 3944000000, "total_debt": 4022000000, "total_liabilities": 7191000000, "total_equity": 755000000, "shares_outstanding": 150185638, "goodwill_and_intangibles": 107000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 86000000, "free_cash_flow": 216000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234719, "ticker_id": 652, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110000000", "ebitda": "186000000", "netIncome": "12000000", "grossProfit": "273000000", "depreciation": "None", "totalRevenue": "1487000000", "costOfRevenue": "1214000000", "interestIncome": "42000000", "incomeBeforeTax": "13000000", "interestExpense": "55000000", "operatingIncome": "110000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1214000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "165000000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "102000000", "inventory": "1314000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7948000000", "longTermDebt": "3944000000", "shortTermDebt": "78000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5000000", "reportedCurrency": "USD", "retainedEarnings": "1845000000", "totalLiabilities": "7191000000", "otherCurrentAssets": "671000000", "totalCurrentAssets": "3683000000", "currentLongTermDebt": "23000000", "longTermInvestments": "192000000", "shortTermInvestments": "None", "currentNetReceivables": "846000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4265000000", "currentAccountsPayable": "878000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377000000", "shortLongTermDebtTotal": "4229000000", "totalShareholderEquity": "755000000", "capitalLeaseObligations": "207000000", "otherCurrentLiabilities": "1149000000", "totalCurrentLiabilities": "2195000000", "otherNonCurrentLiabilities": "324000000", "totalNonCurrentLiabilities": "4996000000", "cashAndShortTermInvestments": "852000000", "commonStockSharesOutstanding": "150185638", "intangibleAssetsExcludingGoodwill": "5000000", "cashAndCashEquivalentsAtCarryingValue": "852000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "69000000", "operatingCashflow": "130000000", "capitalExpenditures": "86000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "325000000", "cashflowFromInvestment": "-99000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1487000000, "cost_of_revenue": 1214000000, "gross_profit": 273000000, "research_and_development": 28000000, "selling_general_admin": 165000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110000000, "depreciation_amortisation": 76000000, "ebitda": 186000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": 13000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 12000000, "net_income_continuing_ops": 20000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 852000000, "short_term_investments": null, "net_receivables": 846000000, "inventory": 1314000000, "other_current_assets": null, "total_current_assets": 3683000000, "net_ppe": null, "goodwill": 102000000, "intangible_assets": 5000000, "goodwill_and_intangibles": 107000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4265000000, "total_assets": 7948000000, "short_term_debt": 78000000, "accounts_payable": 878000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2195000000, "long_term_debt": 3944000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4996000000, "total_liabilities": 7191000000, "total_debt": 4022000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1845000000, "total_equity": 755000000, "shares_outstanding": 150185638, "operating_cash_flow": 130000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 325000000, "free_cash_flow": 216000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110000000", "ebitda": "186000000", "netIncome": "12000000", "grossProfit": "273000000", "depreciation": "None", "totalRevenue": "1487000000", "costOfRevenue": "1214000000", "interestIncome": "42000000", "incomeBeforeTax": "13000000", "interestExpense": "55000000", "operatingIncome": "110000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1214000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "165000000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "102000000", "inventory": "1314000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7948000000", "longTermDebt": "3944000000", "shortTermDebt": "78000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5000000", "reportedCurrency": "USD", "retainedEarnings": "1845000000", "totalLiabilities": "7191000000", "otherCurrentAssets": "671000000", "totalCurrentAssets": "3683000000", "currentLongTermDebt": "23000000", "longTermInvestments": "192000000", "shortTermInvestments": "None", "currentNetReceivables": "846000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4265000000", "currentAccountsPayable": "878000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377000000", "shortLongTermDebtTotal": "4229000000", "totalShareholderEquity": "755000000", "capitalLeaseObligations": "207000000", "otherCurrentLiabilities": "1149000000", "totalCurrentLiabilities": "2195000000", "otherNonCurrentLiabilities": "324000000", "totalNonCurrentLiabilities": "4996000000", "cashAndShortTermInvestments": "852000000", "commonStockSharesOutstanding": "150185638", "intangibleAssetsExcludingGoodwill": "5000000", "cashAndCashEquivalentsAtCarryingValue": "852000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "69000000", "operatingCashflow": "130000000", "capitalExpenditures": "86000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "325000000", "cashflowFromInvestment": "-99000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "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": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "income_statement": { "revenue": 1643000000, "cost_of_revenue": 1233000000, "gross_profit": 410000000, "ebit": 195000000, "ebitda": 273000000, "pretax_income": -433000000, "tax_provision": -57000000, "net_income": -376000000, "net_income_to_common": -376000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 738000000, "total_current_assets": 3374000000, "total_assets": 7660000000, "short_term_debt": 78000000, "long_term_debt": 3604000000, "total_debt": 3682000000, "total_liabilities": 6850000000, "total_equity": 808000000, "shares_outstanding": 149095543, "goodwill_and_intangibles": 110000000 }, "cash_flow": { "operating_cash_flow": 61000000, "capital_expenditure": 58000000, "free_cash_flow": 119000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234720, "ticker_id": 652, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:24.710433+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "195000000", "ebitda": "273000000", "netIncome": "-376000000", "grossProfit": "410000000", "depreciation": "None", "totalRevenue": "1643000000", "costOfRevenue": "1233000000", "interestIncome": "35000000", "incomeBeforeTax": "-433000000", "interestExpense": "48000000", "operatingIncome": "195000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-57000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "215000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "11000000", "costofGoodsAndServicesSold": "1233000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "779000000", "netIncomeFromContinuingOperations": "-376000000" }, "balance": { "goodwill": "102000000", "inventory": "1446000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7660000000", "longTermDebt": "3604000000", "shortTermDebt": "78000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8000000", "reportedCurrency": "USD", "retainedEarnings": "1864000000", "totalLiabilities": "6850000000", "otherCurrentAssets": "300000000", "totalCurrentAssets": "3374000000", "currentLongTermDebt": "25000000", "longTermInvestments": "189000000", "shortTermInvestments": "None", "currentNetReceivables": "890000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4286000000", "currentAccountsPayable": "979000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3190000000", "shortLongTermDebtTotal": "3878000000", "totalShareholderEquity": "808000000", "capitalLeaseObligations": "196000000", "otherCurrentLiabilities": "1080000000", "totalCurrentLiabilities": "2190000000", "otherNonCurrentLiabilities": "998000000", "totalNonCurrentLiabilities": "4660000000", "cashAndShortTermInvestments": "738000000", "commonStockSharesOutstanding": "149095543", "intangibleAssetsExcludingGoodwill": "8000000", "cashAndCashEquivalentsAtCarryingValue": "738000000", "accumulatedDepreciationAmortizationPPE": "-6358000000" }, "cashflow": { "netIncome": "-376000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "58000000", "operatingCashflow": "61000000", "capitalExpenditures": "58000000", "changeInReceivables": "-56000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1643000000, "cost_of_revenue": 1233000000, "gross_profit": 410000000, "research_and_development": 28000000, "selling_general_admin": 779000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 195000000, "depreciation_amortisation": 78000000, "ebitda": 273000000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": -433000000, "tax_provision": -57000000, "effective_tax_rate": null, "net_income": -376000000, "net_income_continuing_ops": -376000000, "net_income_to_common": -376000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 738000000, "short_term_investments": null, "net_receivables": 890000000, "inventory": 1446000000, "other_current_assets": null, "total_current_assets": 3374000000, "net_ppe": null, "goodwill": 102000000, "intangible_assets": 8000000, "goodwill_and_intangibles": 110000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4286000000, "total_assets": 7660000000, "short_term_debt": 78000000, "accounts_payable": 979000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2190000000, "long_term_debt": 3604000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4660000000, "total_liabilities": 6850000000, "total_debt": 3682000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1864000000, "total_equity": 808000000, "shares_outstanding": 149095543, "operating_cash_flow": 61000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73000000, "free_cash_flow": 119000000, "net_change_in_cash": -72000000 }, "raw_data": { "income": { "ebit": "195000000", "ebitda": "273000000", "netIncome": "-376000000", "grossProfit": "410000000", "depreciation": "None", "totalRevenue": "1643000000", "costOfRevenue": "1233000000", "interestIncome": "35000000", "incomeBeforeTax": "-433000000", "interestExpense": "48000000", "operatingIncome": "195000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-57000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "215000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "11000000", "costofGoodsAndServicesSold": "1233000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "779000000", "netIncomeFromContinuingOperations": "-376000000" }, "balance": { "goodwill": "102000000", "inventory": "1446000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7660000000", "longTermDebt": "3604000000", "shortTermDebt": "78000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8000000", "reportedCurrency": "USD", "retainedEarnings": "1864000000", "totalLiabilities": "6850000000", "otherCurrentAssets": "300000000", "totalCurrentAssets": "3374000000", "currentLongTermDebt": "25000000", "longTermInvestments": "189000000", "shortTermInvestments": "None", "currentNetReceivables": "890000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4286000000", "currentAccountsPayable": "979000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3190000000", "shortLongTermDebtTotal": "3878000000", "totalShareholderEquity": "808000000", "capitalLeaseObligations": "196000000", "otherCurrentLiabilities": "1080000000", "totalCurrentLiabilities": "2190000000", "otherNonCurrentLiabilities": "998000000", "totalNonCurrentLiabilities": "4660000000", "cashAndShortTermInvestments": "738000000", "commonStockSharesOutstanding": "149095543", "intangibleAssetsExcludingGoodwill": "8000000", "cashAndCashEquivalentsAtCarryingValue": "738000000", "accumulatedDepreciationAmortizationPPE": "-6358000000" }, "cashflow": { "netIncome": "-376000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "58000000", "operatingCashflow": "61000000", "capitalExpenditures": "58000000", "changeInReceivables": "-56000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }