{ "ticker": { "uuid": "dd06d70f-800f-4909-b248-0ae05fb97199", "symbol": "CVNA", "name": "Carvana Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/dd06d70f-800f-4909-b248-0ae05fb97199/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd06d70f-800f-4909-b248-0ae05fb97199/" }, "ticker_metadata": { "id": 900, "uuid": "dd06d70f-800f-4909-b248-0ae05fb97199", "symbol": "CVNA", "name": "Carvana Co", "asset_type": "equity", "market_cap": 80518717000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Carvana Co., operates an e-commerce platform to buy and sell used cars in the United States. The company is headquartered in Tempe, Arizona.", "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": "dd06d70f-800f-4909-b248-0ae05fb97199", "symbol": "CVNA", "name": "Carvana Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/dd06d70f-800f-4909-b248-0ae05fb97199/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd06d70f-800f-4909-b248-0ae05fb97199/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.13, "quality": 0.15, "momentum": 0.26, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 66.51, "market_cap": 49245666750, "pe_ratio": 30.8557, "earnings_yield": 0.0324, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.429, "piotroski_f_score": 6, "momentum_12_1": 0.1413, "volatility_252d": 0.5751 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.137021+00:00", "batch_id": "" }, "size": { "price_close": 66.51, "market_cap": 49245666750, "market_cap_usd": 49245666750, "enterprise_value": 51910666750, "shares_outstanding": 740425000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.8557, "pb_ratio": 13.2381, "ptbv_ratio": 13.4514, "ps_ratio": 2.1866, "pcf_ratio": 54.0567, "pfcf_ratio": 45.5136, "ev_ebitda": null, "ev_ebit": -163.2411, "ev_sales": 2.3049, "ev_fcf": 47.9766, "earnings_yield": 0.0324, "fcf_yield": 0.0208, "price_to_sales": 2.1866, "price_to_book": 13.2381, "price_to_cashflow": 54.0567, "ebitda_to_ev": null, "sales_yield": 0.4339 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1997, "operating_margin": -0.0141, "net_margin": 0.0709, "ebitda_margin": -0.0021, "fcf_margin": 0.048, "roe": 0.429, "roa": 0.1159, "roic": -0.0374, "roc_greenblatt": null, "asset_turnover": 1.6355, "cash_conversion": 0.6779, "accruals_ratio": 0.0497, "sbc_to_revenue": 0.0044, "piotroski_f_score": 6, "altman_z_score": 5.2906, "earnings_stability_5y": 1.0916, "revenue_stability_5y": 0.4768, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3266, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.4567, "net_debt_to_ebitda": -56.7021, "debt_to_assets": 0.3685, "interest_coverage": -0.6839, "current_ratio": 4.0869, "quick_ratio": 2.5741, "net_debt": 2665000000, "local_beta": 0.0038, "volatility_252d": 0.5751, "volatility_60d": 1.3951, "max_drawdown_12m": -0.4057, "risk_adjusted_momentum": 0.2457 }, "growth": { "revenue_growth_1y": 0.5172, "revenue_growth_3y_cagr": 0.1431, "revenue_growth_5y_cagr": 0.2947, "eps_growth_1y": 3.0101, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0583, "book_value_growth_1y": 0.6098, "revenue_growth": 0.5172, "earnings_growth": 3.0101 }, "momentum": { "price_return_1m": -0.1467, "price_return_3m": 0.0467, "price_return_6m": -0.1681, "price_return_9m": -0.0985, "price_return_12m": -0.0261, "price_return_12m_ex1m": 0.1413, "momentum_6m": -0.1681, "momentum_12m": -0.0261, "momentum_12_1": 0.1413, "distance_from_52w_high": -0.2974, "distance_from_52w_low": 0.1823, "relative_strength": -0.1261 }, "raw_ttm": { "revenue_ttm": 22522000000, "gross_profit_ttm": 4497000000, "ebit_ttm": -318000000, "ebitda_ttm": -47000000, "net_income_ttm": 1596000000, "eps_diluted_ttm": 2.1555, "operating_cash_flow_ttm": 911000000, "capital_expenditure_ttm": 171000000, "fcf_ttm": 1082000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 465000000, "cash_and_equivalents": 2410000000, "total_current_assets": 7197000000, "total_current_liabilities": 1761000000, "net_ppe": null, "total_assets": 13771000000, "total_debt": 5075000000, "total_equity": 3720000000, "net_working_capital": 3255000000, "book_value_per_share": 5.0241, "retained_earnings": 241000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3661000000, "tangible_book_per_share": 4.9445 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 92, "rank_ptbv": 86, "rank_ps": 51, "rank_pcf": 94, "rank_ev_ebitda": 50, "rank_ev_ebit": 3, "rank_earnings_yield": 71, "rank_fcf_yield": 80, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 6, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 83, "rank_fcf_margin": 80, "rank_piotroski": 34, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 64 }, "composites": { "value_composite": 87, "quality_composite": 85, "momentum_composite": 74, "growth_composite": 3, "yield_composite": 89, "svqf_composite": 86, "vc1_composite": 89, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.1396, "os_score": 0.03, "value_percentile": 0.13, "quality_percentile": 0.15, "momentum_percentile": 0.26, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3786, "ticker_id": 900, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.137021+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.51, "market_cap": 49245666750, "market_cap_usd": 49245666750, "enterprise_value": 51910666750, "shares_outstanding": 740425000, "fx_rate_to_usd": null, "pe_ratio": 30.85568092, "pb_ratio": 13.23808246, "ptbv_ratio": 13.45142495, "ps_ratio": 2.18655833, "pcf_ratio": 54.05671432, "pfcf_ratio": 45.51355522, "ev_ebitda": null, "ev_ebit": -163.24109041, "ev_sales": 2.30488708, "ev_fcf": 47.97658665, "earnings_yield": 0.03240894, "fcf_yield": 0.0208435, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19967143, "operating_margin": -0.01411953, "net_margin": 0.07086404, "ebitda_margin": -0.00208685, "fcf_margin": 0.04804191, "roe": 0.42903226, "roa": 0.11589572, "roic": -0.03735317, "roc_greenblatt": null, "asset_turnover": 1.63546583, "cash_conversion": 0.67794486, "accruals_ratio": 0.04974221, "sbc_to_revenue": 0.0043957, "debt_to_equity": 2.45672043, "net_debt_to_ebitda": -56.70212766, "debt_to_assets": 0.36852807, "interest_coverage": -0.68387097, "current_ratio": 4.08688245, "quick_ratio": 2.57410562, "net_debt": 2665000000, "revenue_growth_1y": 0.51724603, "revenue_growth_3y_cagr": 0.14314137, "revenue_growth_5y_cagr": 0.2946856, "eps_growth_1y": 3.01005025, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.05831158, "book_value_growth_1y": 0.60983198, "piotroski_f_score": 6, "altman_z_score": 5.29056492, "earnings_stability_5y": 1.091608, "revenue_stability_5y": 0.476819, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14665127, "price_return_3m": 0.04674221, "price_return_6m": -0.16814668, "price_return_9m": -0.09848731, "price_return_12m": -0.02609383, "price_return_12m_ex1m": 0.1412757, "distance_from_52w_high": -0.29739494, "distance_from_52w_low": 0.18227389, "relative_strength": -0.12605741, "local_beta": 0.0038, "volatility_252d": 0.575088, "volatility_60d": 1.395138, "max_drawdown_12m": -0.40571718, "revenue_ttm": 22522000000, "gross_profit_ttm": 4497000000, "ebit_ttm": -318000000, "ebitda_ttm": -47000000, "net_income_ttm": 1596000000, "eps_diluted_ttm": 2.15551879, "operating_cash_flow_ttm": 911000000, "capital_expenditure_ttm": 171000000, "fcf_ttm": 1082000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 465000000, "cash_and_equivalents": 2410000000, "total_current_assets": 7197000000, "total_current_liabilities": 1761000000, "net_ppe": null, "total_assets": 13771000000, "total_debt": 5075000000, "total_equity": 3720000000, "net_working_capital": 3255000000, "book_value_per_share": 5.02414154, "retained_earnings": 241000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3661000000, "tangible_book_per_share": 4.94445758, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 71, "rank_pb": 92, "rank_ptbv": 86, "rank_ps": 51, "rank_pcf": 94, "rank_ev_ebitda": 50, "rank_ev_ebit": 3, "rank_earnings_yield": 71, "rank_fcf_yield": 80, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 6, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 83, "rank_fcf_margin": 80, "rank_piotroski": 34, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 64, "value_composite": 87, "quality_composite": 85, "momentum_composite": 74, "growth_composite": 3, "yield_composite": 89, "svqf_composite": 86, "vc1_composite": 89, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": null, "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": 66.51, "os": 0.03, "value": 0.13, "quality": 0.15, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.8557, "earnings_yield": 0.0324, "shareholder_yield": 0, "roe": 0.429, "momentum_12_1": 0.1413, "complete_fields": { "id": 3786, "ticker_id": 900, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.137021+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.51, "market_cap": 49245666750, "market_cap_usd": 49245666750, "enterprise_value": 51910666750, "shares_outstanding": 740425000, "fx_rate_to_usd": null, "pe_ratio": 30.85568092, "pb_ratio": 13.23808246, "ptbv_ratio": 13.45142495, "ps_ratio": 2.18655833, "pcf_ratio": 54.05671432, "pfcf_ratio": 45.51355522, "ev_ebitda": null, "ev_ebit": -163.24109041, "ev_sales": 2.30488708, "ev_fcf": 47.97658665, "earnings_yield": 0.03240894, "fcf_yield": 0.0208435, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.19967143, "operating_margin": -0.01411953, "net_margin": 0.07086404, "ebitda_margin": -0.00208685, "fcf_margin": 0.04804191, "roe": 0.42903226, "roa": 0.11589572, "roic": -0.03735317, "roc_greenblatt": null, "asset_turnover": 1.63546583, "cash_conversion": 0.67794486, "accruals_ratio": 0.04974221, "sbc_to_revenue": 0.0043957, "debt_to_equity": 2.45672043, "net_debt_to_ebitda": -56.70212766, "debt_to_assets": 0.36852807, "interest_coverage": -0.68387097, "current_ratio": 4.08688245, "quick_ratio": 2.57410562, "net_debt": 2665000000, "revenue_growth_1y": 0.51724603, "revenue_growth_3y_cagr": 0.14314137, "revenue_growth_5y_cagr": 0.2946856, "eps_growth_1y": 3.01005025, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.05831158, "book_value_growth_1y": 0.60983198, "piotroski_f_score": 6, "altman_z_score": 5.29056492, "earnings_stability_5y": 1.091608, "revenue_stability_5y": 0.476819, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14665127, "price_return_3m": 0.04674221, "price_return_6m": -0.16814668, "price_return_9m": -0.09848731, "price_return_12m": -0.02609383, "price_return_12m_ex1m": 0.1412757, "distance_from_52w_high": -0.29739494, "distance_from_52w_low": 0.18227389, "relative_strength": -0.12605741, "local_beta": 0.0038, "volatility_252d": 0.575088, "volatility_60d": 1.395138, "max_drawdown_12m": -0.40571718, "revenue_ttm": 22522000000, "gross_profit_ttm": 4497000000, "ebit_ttm": -318000000, "ebitda_ttm": -47000000, "net_income_ttm": 1596000000, "eps_diluted_ttm": 2.15551879, "operating_cash_flow_ttm": 911000000, "capital_expenditure_ttm": 171000000, "fcf_ttm": 1082000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 465000000, "cash_and_equivalents": 2410000000, "total_current_assets": 7197000000, "total_current_liabilities": 1761000000, "net_ppe": null, "total_assets": 13771000000, "total_debt": 5075000000, "total_equity": 3720000000, "net_working_capital": 3255000000, "book_value_per_share": 5.02414154, "retained_earnings": 241000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3661000000, "tangible_book_per_share": 4.94445758, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 71, "rank_pb": 92, "rank_ptbv": 86, "rank_ps": 51, "rank_pcf": 94, "rank_ev_ebitda": 50, "rank_ev_ebit": 3, "rank_earnings_yield": 71, "rank_fcf_yield": 80, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 6, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 83, "rank_fcf_margin": 80, "rank_piotroski": 34, "rank_accruals": 94, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 64, "value_composite": 87, "quality_composite": 85, "momentum_composite": 74, "growth_composite": 3, "yield_composite": 89, "svqf_composite": 86, "vc1_composite": 89, "vc2_composite": 92, "vc3_composite": 92, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": null, "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 20322000000, "cost_of_revenue": 16130000000, "gross_profit": 4192000000, "ebit": -385000000, "ebitda": -110000000, "pretax_income": -890000000, "tax_provision": -2785000000, "net_income": 1407000000, "net_income_to_common": 1407000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2327000000, "total_current_assets": 6549000000, "total_assets": 13201000000, "short_term_debt": 227000000, "long_term_debt": 4830000000, "total_debt": 5057000000, "total_liabilities": 8998000000, "total_equity": 3441000000, "shares_outstanding": 1121385000, "goodwill_and_intangibles": 57000000 }, "cash_flow": { "operating_cash_flow": 1036000000, "capital_expenditure": 147000000, "free_cash_flow": 1183000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245855, "ticker_id": 900, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-385000000", "ebitda": "-110000000", "netIncome": "1407000000", "grossProfit": "4192000000", "depreciation": "None", "totalRevenue": "20322000000", "costOfRevenue": "16130000000", "interestIncome": "None", "incomeBeforeTax": "-890000000", "interestExpense": "505000000", "operatingIncome": "1881000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2785000000", "reportedCurrency": "USD", "netInterestIncome": "-505000000", "nonInterestIncome": "None", "operatingExpenses": "2311000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16130000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "1945000000", "netIncomeFromContinuingOperations": "1895000000" }, "balance": { "goodwill": "10000000", "inventory": "2408000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13201000000", "longTermDebt": "4830000000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "47000000", "reportedCurrency": "USD", "retainedEarnings": "-9000000", "totalLiabilities": "8998000000", "otherCurrentAssets": "1569000000", "totalCurrentAssets": "6549000000", "currentLongTermDebt": "285000000", "longTermInvestments": "None", "shortTermInvestments": "486000000", "currentNetReceivables": "245000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6652000000", "currentAccountsPayable": "236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633000000", "totalShareholderEquity": "3441000000", "capitalLeaseObligations": "406000000", "otherCurrentLiabilities": "1292000000", "totalCurrentLiabilities": "1519000000", "otherNonCurrentLiabilities": "2243000000", "totalNonCurrentLiabilities": "7479000000", "cashAndShortTermInvestments": "2327000000", "commonStockSharesOutstanding": "1121385000", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "2327000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1895000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-734000000", "operatingCashflow": "1036000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137000000", "cashflowFromInvestment": "-230000000", "stockBasedCompensation": "96000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "64000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20322000000, "cost_of_revenue": 16130000000, "gross_profit": 4192000000, "research_and_development": null, "selling_general_admin": 1945000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -385000000, "depreciation_amortisation": 275000000, "ebitda": -110000000, "interest_expense": 505000000, "interest_income": null, "other_non_operating": null, "pretax_income": -890000000, "tax_provision": -2785000000, "effective_tax_rate": null, "net_income": 1407000000, "net_income_continuing_ops": 1895000000, "net_income_to_common": 1407000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2327000000, "short_term_investments": 486000000, "net_receivables": 245000000, "inventory": 2408000000, "other_current_assets": null, "total_current_assets": 6549000000, "net_ppe": null, "goodwill": 10000000, "intangible_assets": 47000000, "goodwill_and_intangibles": 57000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6652000000, "total_assets": 13201000000, "short_term_debt": 227000000, "accounts_payable": 236000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1519000000, "long_term_debt": 4830000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7479000000, "total_liabilities": 8998000000, "total_debt": 5057000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9000000, "total_equity": 3441000000, "shares_outstanding": 1121385000, "operating_cash_flow": 1036000000, "stock_based_compensation": 96000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137000000, "free_cash_flow": 1183000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-385000000", "ebitda": "-110000000", "netIncome": "1407000000", "grossProfit": "4192000000", "depreciation": "None", "totalRevenue": "20322000000", "costOfRevenue": "16130000000", "interestIncome": "None", "incomeBeforeTax": "-890000000", "interestExpense": "505000000", "operatingIncome": "1881000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2785000000", "reportedCurrency": "USD", "netInterestIncome": "-505000000", "nonInterestIncome": "None", "operatingExpenses": "2311000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16130000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "1945000000", "netIncomeFromContinuingOperations": "1895000000" }, "balance": { "goodwill": "10000000", "inventory": "2408000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13201000000", "longTermDebt": "4830000000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "47000000", "reportedCurrency": "USD", "retainedEarnings": "-9000000", "totalLiabilities": "8998000000", "otherCurrentAssets": "1569000000", "totalCurrentAssets": "6549000000", "currentLongTermDebt": "285000000", "longTermInvestments": "None", "shortTermInvestments": "486000000", "currentNetReceivables": "245000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6652000000", "currentAccountsPayable": "236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633000000", "totalShareholderEquity": "3441000000", "capitalLeaseObligations": "406000000", "otherCurrentLiabilities": "1292000000", "totalCurrentLiabilities": "1519000000", "otherNonCurrentLiabilities": "2243000000", "totalNonCurrentLiabilities": "7479000000", "cashAndShortTermInvestments": "2327000000", "commonStockSharesOutstanding": "1121385000", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "2327000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1895000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-734000000", "operatingCashflow": "1036000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137000000", "cashflowFromInvestment": "-230000000", "stockBasedCompensation": "96000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "64000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 13673000000, "cost_of_revenue": 10962000000, "gross_profit": 2711000000, "ebit": 1051000000, "ebitda": 1356000000, "pretax_income": 400000000, "tax_provision": -4000000, "net_income": 210000000, "net_income_to_common": 210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1716000000, "total_current_assets": 4869000000, "total_assets": 8484000000, "short_term_debt": 376000000, "long_term_debt": 5256000000, "total_debt": 5632000000, "total_liabilities": 7109000000, "total_equity": 1260000000, "shares_outstanding": 661029995, "goodwill_and_intangibles": 34000000 }, "cash_flow": { "operating_cash_flow": 918000000, "capital_expenditure": 91000000, "free_cash_flow": 1009000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245860, "ticker_id": 900, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1051000000", "ebitda": "1356000000", "netIncome": "210000000", "grossProfit": "2711000000", "depreciation": "None", "totalRevenue": "13673000000", "costOfRevenue": "10962000000", "interestIncome": "None", "incomeBeforeTax": "400000000", "interestExpense": "651000000", "operatingIncome": "1002000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-651000000", "nonInterestIncome": "None", "operatingExpenses": "1709000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10962000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305000000", "sellingGeneralAndAdministrative": "1480000000", "netIncomeFromContinuingOperations": "404000000" }, "balance": { "goodwill": "0", "inventory": "1608000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8484000000", "longTermDebt": "5256000000", "shortTermDebt": "376000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-1416000000", "totalLiabilities": "7109000000", "otherCurrentAssets": "778000000", "totalCurrentAssets": "4869000000", "currentLongTermDebt": "376000000", "longTermInvestments": "None", "shortTermInvestments": "464000000", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3615000000", "currentAccountsPayable": "236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6046000000", "totalShareholderEquity": "1260000000", "capitalLeaseObligations": "414000000", "otherCurrentLiabilities": "576000000", "totalCurrentLiabilities": "1338000000", "otherNonCurrentLiabilities": "101000000", "totalNonCurrentLiabilities": "5771000000", "cashAndShortTermInvestments": "1716000000", "commonStockSharesOutstanding": "661029995", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1716000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-455000000", "operatingCashflow": "918000000", "capitalExpenditures": "91000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "261000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "91000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13673000000, "cost_of_revenue": 10962000000, "gross_profit": 2711000000, "research_and_development": null, "selling_general_admin": 1480000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1051000000, "depreciation_amortisation": 305000000, "ebitda": 1356000000, "interest_expense": 651000000, "interest_income": null, "other_non_operating": null, "pretax_income": 400000000, "tax_provision": -4000000, "effective_tax_rate": null, "net_income": 210000000, "net_income_continuing_ops": 404000000, "net_income_to_common": 210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1716000000, "short_term_investments": 464000000, "net_receivables": 303000000, "inventory": 1608000000, "other_current_assets": null, "total_current_assets": 4869000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 34000000, "goodwill_and_intangibles": 34000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3615000000, "total_assets": 8484000000, "short_term_debt": 376000000, "accounts_payable": 236000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1338000000, "long_term_debt": 5256000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5771000000, "total_liabilities": 7109000000, "total_debt": 5632000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1416000000, "total_equity": 1260000000, "shares_outstanding": 661029995, "operating_cash_flow": 918000000, "stock_based_compensation": 91000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 261000000, "free_cash_flow": 1009000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1051000000", "ebitda": "1356000000", "netIncome": "210000000", "grossProfit": "2711000000", "depreciation": "None", "totalRevenue": "13673000000", "costOfRevenue": "10962000000", "interestIncome": "None", "incomeBeforeTax": "400000000", "interestExpense": "651000000", "operatingIncome": "1002000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-651000000", "nonInterestIncome": "None", "operatingExpenses": "1709000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10962000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305000000", "sellingGeneralAndAdministrative": "1480000000", "netIncomeFromContinuingOperations": "404000000" }, "balance": { "goodwill": "0", "inventory": "1608000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8484000000", "longTermDebt": "5256000000", "shortTermDebt": "376000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-1416000000", "totalLiabilities": "7109000000", "otherCurrentAssets": "778000000", "totalCurrentAssets": "4869000000", "currentLongTermDebt": "376000000", "longTermInvestments": "None", "shortTermInvestments": "464000000", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3615000000", "currentAccountsPayable": "236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6046000000", "totalShareholderEquity": "1260000000", "capitalLeaseObligations": "414000000", "otherCurrentLiabilities": "576000000", "totalCurrentLiabilities": "1338000000", "otherNonCurrentLiabilities": "101000000", "totalNonCurrentLiabilities": "5771000000", "cashAndShortTermInvestments": "1716000000", "commonStockSharesOutstanding": "661029995", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1716000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "404000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-455000000", "operatingCashflow": "918000000", "capitalExpenditures": "91000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "261000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "91000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 10771000000, "cost_of_revenue": 9047000000, "gross_profit": 1724000000, "ebit": 807000000, "ebitda": 1159000000, "pretax_income": 175000000, "tax_provision": 25000000, "net_income": 450000000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 530000000, "total_current_assets": 3321000000, "total_assets": 7071000000, "short_term_debt": 857000000, "long_term_debt": 5416000000, "total_debt": 6273000000, "total_liabilities": 7455000000, "total_equity": -384000000, "shares_outstanding": 200578000, "goodwill_and_intangibles": 52000000 }, "cash_flow": { "operating_cash_flow": 803000000, "capital_expenditure": 87000000, "free_cash_flow": 890000000, "dividends_paid": 6844000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245865, "ticker_id": 900, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "807000000", "ebitda": "1159000000", "netIncome": "450000000", "grossProfit": "1724000000", "depreciation": "None", "totalRevenue": "10771000000", "costOfRevenue": "9047000000", "interestIncome": "None", "incomeBeforeTax": "175000000", "interestExpense": "632000000", "operatingIncome": "-80000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-632000000", "nonInterestIncome": "None", "operatingExpenses": "1804000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9047000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352000000", "sellingGeneralAndAdministrative": "1378000000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "None", "inventory": "1150000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7071000000", "longTermDebt": "5416000000", "shortTermDebt": "857000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52000000", "reportedCurrency": "USD", "retainedEarnings": "-1626000000", "totalLiabilities": "7455000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "3321000000", "currentLongTermDebt": "857000000", "longTermInvestments": "None", "shortTermInvestments": "366000000", "currentNetReceivables": "266000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3750000000", "currentAccountsPayable": "224000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6706000000", "totalShareholderEquity": "-384000000", "capitalLeaseObligations": "433000000", "otherCurrentLiabilities": "425000000", "totalCurrentLiabilities": "1536000000", "otherNonCurrentLiabilities": "70000000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "530000000", "commonStockSharesOutstanding": "200578000", "intangibleAssetsExcludingGoodwill": "52000000", "cashAndCashEquivalentsAtCarryingValue": "530000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "6844000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "711000000", "operatingCashflow": "803000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000000", "cashflowFromInvestment": "31000000", "stockBasedCompensation": "73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6844000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10771000000, "cost_of_revenue": 9047000000, "gross_profit": 1724000000, "research_and_development": null, "selling_general_admin": 1378000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 807000000, "depreciation_amortisation": 352000000, "ebitda": 1159000000, "interest_expense": 632000000, "interest_income": null, "other_non_operating": null, "pretax_income": 175000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 450000000, "net_income_continuing_ops": 150000000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 530000000, "short_term_investments": 366000000, "net_receivables": 266000000, "inventory": 1150000000, "other_current_assets": null, "total_current_assets": 3321000000, "net_ppe": null, "goodwill": null, "intangible_assets": 52000000, "goodwill_and_intangibles": 52000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3750000000, "total_assets": 7071000000, "short_term_debt": 857000000, "accounts_payable": 224000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1536000000, "long_term_debt": 5416000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5919000000, "total_liabilities": 7455000000, "total_debt": 6273000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1626000000, "total_equity": -384000000, "shares_outstanding": 200578000, "operating_cash_flow": 803000000, "stock_based_compensation": 73000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31000000, "dividends_paid": 6844000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -868000000, "free_cash_flow": 890000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "807000000", "ebitda": "1159000000", "netIncome": "450000000", "grossProfit": "1724000000", "depreciation": "None", "totalRevenue": "10771000000", "costOfRevenue": "9047000000", "interestIncome": "None", "incomeBeforeTax": "175000000", "interestExpense": "632000000", "operatingIncome": "-80000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-632000000", "nonInterestIncome": "None", "operatingExpenses": "1804000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9047000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352000000", "sellingGeneralAndAdministrative": "1378000000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "None", "inventory": "1150000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7071000000", "longTermDebt": "5416000000", "shortTermDebt": "857000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52000000", "reportedCurrency": "USD", "retainedEarnings": "-1626000000", "totalLiabilities": "7455000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "3321000000", "currentLongTermDebt": "857000000", "longTermInvestments": "None", "shortTermInvestments": "366000000", "currentNetReceivables": "266000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3750000000", "currentAccountsPayable": "224000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6706000000", "totalShareholderEquity": "-384000000", "capitalLeaseObligations": "433000000", "otherCurrentLiabilities": "425000000", "totalCurrentLiabilities": "1536000000", "otherNonCurrentLiabilities": "70000000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "530000000", "commonStockSharesOutstanding": "200578000", "intangibleAssetsExcludingGoodwill": "52000000", "cashAndCashEquivalentsAtCarryingValue": "530000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "6844000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "711000000", "operatingCashflow": "803000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000000", "cashflowFromInvestment": "31000000", "stockBasedCompensation": "73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6844000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 13604000000, "cost_of_revenue": 12603000000, "gross_profit": 1001000000, "ebit": -2407000000, "ebitda": -2146000000, "pretax_income": -2893000000, "tax_provision": 1000000, "net_income": -1587000000, "net_income_to_common": -1587000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434000000, "total_current_assets": 4594000000, "total_assets": 8698000000, "short_term_debt": 1735000000, "long_term_debt": 6574000000, "total_debt": 8309000000, "total_liabilities": 9751000000, "total_equity": -518000000, "shares_outstanding": 504140000, "goodwill_and_intangibles": 917000000 }, "cash_flow": { "operating_cash_flow": -1324000000, "capital_expenditure": 512000000, "free_cash_flow": -812000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245870, "ticker_id": 900, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2407000000", "ebitda": "-2146000000", "netIncome": "-1587000000", "grossProfit": "1001000000", "depreciation": "None", "totalRevenue": "13604000000", "costOfRevenue": "12603000000", "interestIncome": "None", "incomeBeforeTax": "-2893000000", "interestExpense": "486000000", "operatingIncome": "-1490000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-486000000", "nonInterestIncome": "None", "operatingExpenses": "2491000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70000000", "costofGoodsAndServicesSold": "12603000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261000000", "sellingGeneralAndAdministrative": "1996000000", "netIncomeFromContinuingOperations": "-2894000000" }, "balance": { "goodwill": "847000000", "inventory": "1876000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8698000000", "longTermDebt": "6574000000", "shortTermDebt": "1735000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "70000000", "reportedCurrency": "USD", "retainedEarnings": "-2076000000", "totalLiabilities": "9751000000", "otherCurrentAssets": "1710000000", "totalCurrentAssets": "4594000000", "currentLongTermDebt": "1735000000", "longTermInvestments": "None", "shortTermInvestments": "321000000", "currentNetReceivables": "253000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4104000000", "currentAccountsPayable": "216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3780000000", "shortLongTermDebtTotal": "8816000000", "totalShareholderEquity": "-518000000", "capitalLeaseObligations": "507000000", "otherCurrentLiabilities": "542000000", "totalCurrentLiabilities": "2592000000", "otherNonCurrentLiabilities": "78000000", "totalNonCurrentLiabilities": "7159000000", "cashAndShortTermInvestments": "434000000", "commonStockSharesOutstanding": "504140000", "intangibleAssetsExcludingGoodwill": "70000000", "cashAndCashEquivalentsAtCarryingValue": "434000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2894000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1354000000", "operatingCashflow": "-1324000000", "capitalExpenditures": "512000000", "changeInReceivables": "145000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3899000000", "cashflowFromInvestment": "-2583000000", "stockBasedCompensation": "69000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13604000000, "cost_of_revenue": 12603000000, "gross_profit": 1001000000, "research_and_development": null, "selling_general_admin": 1996000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2407000000, "depreciation_amortisation": 261000000, "ebitda": -2146000000, "interest_expense": 486000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2893000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -1587000000, "net_income_continuing_ops": -2894000000, "net_income_to_common": -1587000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434000000, "short_term_investments": 321000000, "net_receivables": 253000000, "inventory": 1876000000, "other_current_assets": null, "total_current_assets": 4594000000, "net_ppe": null, "goodwill": 847000000, "intangible_assets": 70000000, "goodwill_and_intangibles": 917000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4104000000, "total_assets": 8698000000, "short_term_debt": 1735000000, "accounts_payable": 216000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2592000000, "long_term_debt": 6574000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7159000000, "total_liabilities": 9751000000, "total_debt": 8309000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2076000000, "total_equity": -518000000, "shares_outstanding": 504140000, "operating_cash_flow": -1324000000, "stock_based_compensation": 69000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 512000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2583000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3899000000, "free_cash_flow": -812000000, "net_change_in_cash": -8000000 }, "raw_data": { "income": { "ebit": "-2407000000", "ebitda": "-2146000000", "netIncome": "-1587000000", "grossProfit": "1001000000", "depreciation": "None", "totalRevenue": "13604000000", "costOfRevenue": "12603000000", "interestIncome": "None", "incomeBeforeTax": "-2893000000", "interestExpense": "486000000", "operatingIncome": "-1490000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-486000000", "nonInterestIncome": "None", "operatingExpenses": "2491000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70000000", "costofGoodsAndServicesSold": "12603000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261000000", "sellingGeneralAndAdministrative": "1996000000", "netIncomeFromContinuingOperations": "-2894000000" }, "balance": { "goodwill": "847000000", "inventory": "1876000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8698000000", "longTermDebt": "6574000000", "shortTermDebt": "1735000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "70000000", "reportedCurrency": "USD", "retainedEarnings": "-2076000000", "totalLiabilities": "9751000000", "otherCurrentAssets": "1710000000", "totalCurrentAssets": "4594000000", "currentLongTermDebt": "1735000000", "longTermInvestments": "None", "shortTermInvestments": "321000000", "currentNetReceivables": "253000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4104000000", "currentAccountsPayable": "216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3780000000", "shortLongTermDebtTotal": "8816000000", "totalShareholderEquity": "-518000000", "capitalLeaseObligations": "507000000", "otherCurrentLiabilities": "542000000", "totalCurrentLiabilities": "2592000000", "otherNonCurrentLiabilities": "78000000", "totalNonCurrentLiabilities": "7159000000", "cashAndShortTermInvestments": "434000000", "commonStockSharesOutstanding": "504140000", "intangibleAssetsExcludingGoodwill": "70000000", "cashAndCashEquivalentsAtCarryingValue": "434000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2894000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1354000000", "operatingCashflow": "-1324000000", "capitalExpenditures": "512000000", "changeInReceivables": "145000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3899000000", "cashflowFromInvestment": "-2583000000", "stockBasedCompensation": "69000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 12814000000, "cost_of_revenue": 10988000000, "gross_profit": 1826000000, "ebit": -110000000, "ebitda": -5000000, "pretax_income": -286000000, "tax_provision": 1000000, "net_income": -135000000, "net_income_to_common": -135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 403000000, "total_current_assets": 4892000000, "total_assets": 7015000000, "short_term_debt": 2205000000, "long_term_debt": 3208000000, "total_debt": 5413000000, "total_liabilities": 6490000000, "total_equity": 306000000, "shares_outstanding": 414025000, "goodwill_and_intangibles": 13000000 }, "cash_flow": { "operating_cash_flow": -2594000000, "capital_expenditure": 557000000, "free_cash_flow": -2037000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245875, "ticker_id": 900, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-110000000", "ebitda": "-5000000", "netIncome": "-135000000", "grossProfit": "1826000000", "depreciation": "None", "totalRevenue": "12814000000", "costOfRevenue": "10988000000", "interestIncome": "None", "incomeBeforeTax": "-286000000", "interestExpense": "176000000", "operatingIncome": "-104000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "1930000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6000000", "costofGoodsAndServicesSold": "10988000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "1449000000", "netIncomeFromContinuingOperations": "-287000000" }, "balance": { "goodwill": "9000000", "inventory": "3149000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7015000000", "longTermDebt": "3208000000", "shortTermDebt": "2205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4000000", "reportedCurrency": "USD", "retainedEarnings": "-489000000", "totalLiabilities": "6490000000", "otherCurrentAssets": "752000000", "totalCurrentAssets": "4892000000", "currentLongTermDebt": "2205000000", "longTermInvestments": "None", "shortTermInvestments": "382000000", "currentNetReceivables": "206000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2123000000", "currentAccountsPayable": "114000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1929000000", "shortLongTermDebtTotal": "5774000000", "totalShareholderEquity": "306000000", "capitalLeaseObligations": "361000000", "otherCurrentLiabilities": "435000000", "totalCurrentLiabilities": "2890000000", "otherNonCurrentLiabilities": "392000000", "totalNonCurrentLiabilities": "3600000000", "cashAndShortTermInvestments": "403000000", "commonStockSharesOutstanding": "414025000", "intangibleAssetsExcludingGoodwill": "4000000", "cashAndCashEquivalentsAtCarryingValue": "403000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-287000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2086000000", "operatingCashflow": "-2594000000", "capitalExpenditures": "557000000", "changeInReceivables": "-148000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3528000000", "cashflowFromInvestment": "-627000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "307000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12814000000, "cost_of_revenue": 10988000000, "gross_profit": 1826000000, "research_and_development": null, "selling_general_admin": 1449000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -110000000, "depreciation_amortisation": 105000000, "ebitda": -5000000, "interest_expense": 176000000, "interest_income": null, "other_non_operating": null, "pretax_income": -286000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -135000000, "net_income_continuing_ops": -287000000, "net_income_to_common": -135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 403000000, "short_term_investments": 382000000, "net_receivables": 206000000, "inventory": 3149000000, "other_current_assets": null, "total_current_assets": 4892000000, "net_ppe": null, "goodwill": 9000000, "intangible_assets": 4000000, "goodwill_and_intangibles": 13000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2123000000, "total_assets": 7015000000, "short_term_debt": 2205000000, "accounts_payable": 114000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2890000000, "long_term_debt": 3208000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3600000000, "total_liabilities": 6490000000, "total_debt": 5413000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -489000000, "total_equity": 306000000, "shares_outstanding": 414025000, "operating_cash_flow": -2594000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 557000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -627000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3528000000, "free_cash_flow": -2037000000, "net_change_in_cash": 307000000 }, "raw_data": { "income": { "ebit": "-110000000", "ebitda": "-5000000", "netIncome": "-135000000", "grossProfit": "1826000000", "depreciation": "None", "totalRevenue": "12814000000", "costOfRevenue": "10988000000", "interestIncome": "None", "incomeBeforeTax": "-286000000", "interestExpense": "176000000", "operatingIncome": "-104000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "1930000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6000000", "costofGoodsAndServicesSold": "10988000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "1449000000", "netIncomeFromContinuingOperations": "-287000000" }, "balance": { "goodwill": "9000000", "inventory": "3149000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7015000000", "longTermDebt": "3208000000", "shortTermDebt": "2205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4000000", "reportedCurrency": "USD", "retainedEarnings": "-489000000", "totalLiabilities": "6490000000", "otherCurrentAssets": "752000000", "totalCurrentAssets": "4892000000", "currentLongTermDebt": "2205000000", "longTermInvestments": "None", "shortTermInvestments": "382000000", "currentNetReceivables": "206000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2123000000", "currentAccountsPayable": "114000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1929000000", "shortLongTermDebtTotal": "5774000000", "totalShareholderEquity": "306000000", "capitalLeaseObligations": "361000000", "otherCurrentLiabilities": "435000000", "totalCurrentLiabilities": "2890000000", "otherNonCurrentLiabilities": "392000000", "totalNonCurrentLiabilities": "3600000000", "cashAndShortTermInvestments": "403000000", "commonStockSharesOutstanding": "414025000", "intangibleAssetsExcludingGoodwill": "4000000", "cashAndCashEquivalentsAtCarryingValue": "403000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-287000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2086000000", "operatingCashflow": "-2594000000", "capitalExpenditures": "557000000", "changeInReceivables": "-148000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3528000000", "cashflowFromInvestment": "-627000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "307000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 5586565000, "cost_of_revenue": 4864991000, "gross_profit": 721574000, "ebit": -330949000, "ebitda": -257158000, "pretax_income": -462477000, "tax_provision": -255000, "net_income": -171140000, "net_income_to_common": -171140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301000000, "total_current_assets": 1923000000, "total_assets": 3035000000, "short_term_debt": 105000000, "long_term_debt": 1617002000, "total_debt": 1722002000, "total_liabilities": 2233028000, "total_equity": 387600000, "shares_outstanding": 324904995, "goodwill_and_intangibles": 15000000 }, "cash_flow": { "operating_cash_flow": -608412000, "capital_expenditure": 360000000, "free_cash_flow": -248412000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245880, "ticker_id": 900, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-330949000", "ebitda": "-257158000", "netIncome": "-171140000", "grossProfit": "721574000", "depreciation": "None", "totalRevenue": "5586565000", "costOfRevenue": "4864991000", "interestIncome": "None", "incomeBeforeTax": "-462477000", "interestExpense": "131527999", "operatingIncome": "-332396000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-255000", "reportedCurrency": "USD", "netInterestIncome": "-131528000", "nonInterestIncome": "None", "operatingExpenses": "1053970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1447000", "costofGoodsAndServicesSold": "4864991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73791000", "sellingGeneralAndAdministrative": "559000000", "netIncomeFromContinuingOperations": "-462222000" }, "balance": { "goodwill": "9000000", "inventory": "1036000000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "3035000000", "longTermDebt": "1617002000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6000000", "reportedCurrency": "USD", "retainedEarnings": "-354174000", "totalLiabilities": "2233028000", "otherCurrentAssets": "376000000", "totalCurrentAssets": "1923000000", "currentLongTermDebt": "105317000", "longTermInvestments": "None", "shortTermInvestments": "131000000", "currentNetReceivables": "79000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1064630000", "shortLongTermDebtTotal": "1870000000", "totalShareholderEquity": "387600000", "capitalLeaseObligations": "147478000", "otherCurrentLiabilities": "206633000", "totalCurrentLiabilities": "467137000", "otherNonCurrentLiabilities": "148889000", "totalNonCurrentLiabilities": "1765891000", "cashAndShortTermInvestments": "301000000", "commonStockSharesOutstanding": "324904995", "intangibleAssetsExcludingGoodwill": "6000000", "cashAndCashEquivalentsAtCarryingValue": "301000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462222000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-263321000", "operatingCashflow": "-608412000", "capitalExpenditures": "360000000", "changeInReceivables": "-42995000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1164990000", "cashflowFromInvestment": "-345926000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "210652000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5586565000, "cost_of_revenue": 4864991000, "gross_profit": 721574000, "research_and_development": null, "selling_general_admin": 559000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -330949000, "depreciation_amortisation": 73791000, "ebitda": -257158000, "interest_expense": 131527999, "interest_income": null, "other_non_operating": null, "pretax_income": -462477000, "tax_provision": -255000, "effective_tax_rate": null, "net_income": -171140000, "net_income_continuing_ops": -462222000, "net_income_to_common": -171140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301000000, "short_term_investments": 131000000, "net_receivables": 79000000, "inventory": 1036000000, "other_current_assets": null, "total_current_assets": 1923000000, "net_ppe": null, "goodwill": 9000000, "intangible_assets": 6000000, "goodwill_and_intangibles": 15000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1112000000, "total_assets": 3035000000, "short_term_debt": 105000000, "accounts_payable": 67000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 467137000, "long_term_debt": 1617002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1765891000, "total_liabilities": 2233028000, "total_debt": 1722002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354174000, "total_equity": 387600000, "shares_outstanding": 324904995, "operating_cash_flow": -608412000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 360000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345926000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1164990000, "free_cash_flow": -248412000, "net_change_in_cash": 210652000 }, "raw_data": { "income": { "ebit": "-330949000", "ebitda": "-257158000", "netIncome": "-171140000", "grossProfit": "721574000", "depreciation": "None", "totalRevenue": "5586565000", "costOfRevenue": "4864991000", "interestIncome": "None", "incomeBeforeTax": "-462477000", "interestExpense": "131527999", "operatingIncome": "-332396000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-255000", "reportedCurrency": "USD", "netInterestIncome": "-131528000", "nonInterestIncome": "None", "operatingExpenses": "1053970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1447000", "costofGoodsAndServicesSold": "4864991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73791000", "sellingGeneralAndAdministrative": "559000000", "netIncomeFromContinuingOperations": "-462222000" }, "balance": { "goodwill": "9000000", "inventory": "1036000000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "3035000000", "longTermDebt": "1617002000", "shortTermDebt": "105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6000000", "reportedCurrency": "USD", "retainedEarnings": "-354174000", "totalLiabilities": "2233028000", "otherCurrentAssets": "376000000", "totalCurrentAssets": "1923000000", "currentLongTermDebt": "105317000", "longTermInvestments": "None", "shortTermInvestments": "131000000", "currentNetReceivables": "79000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1112000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1064630000", "shortLongTermDebtTotal": "1870000000", "totalShareholderEquity": "387600000", "capitalLeaseObligations": "147478000", "otherCurrentLiabilities": "206633000", "totalCurrentLiabilities": "467137000", "otherNonCurrentLiabilities": "148889000", "totalNonCurrentLiabilities": "1765891000", "cashAndShortTermInvestments": "301000000", "commonStockSharesOutstanding": "324904995", "intangibleAssetsExcludingGoodwill": "6000000", "cashAndCashEquivalentsAtCarryingValue": "301000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462222000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-263321000", "operatingCashflow": "-608412000", "capitalExpenditures": "360000000", "changeInReceivables": "-42995000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1164990000", "cashflowFromInvestment": "-345926000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "210652000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73791000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 3939896000, "cost_of_revenue": 3433482000, "gross_profit": 506414000, "ebit": -34053000, "ebitda": 7212000, "pretax_income": -364639000, "tax_provision": -249980000, "net_income": -114659000, "net_income_to_common": -114659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76016000, "total_current_assets": 1359422000, "total_assets": 2057748000, "short_term_debt": 617571000, "long_term_debt": 883060000, "total_debt": 1500631000, "total_liabilities": 1865809000, "total_equity": 98112000, "shares_outstanding": 234235000, "goodwill_and_intangibles": 16585000 }, "cash_flow": { "operating_cash_flow": -757134000, "capital_expenditure": 230538000, "free_cash_flow": -526596000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245885, "ticker_id": 900, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34053000", "ebitda": "7212000", "netIncome": "-114659000", "grossProfit": "506414000", "depreciation": "None", "totalRevenue": "3939896000", "costOfRevenue": "3433482000", "interestIncome": "None", "incomeBeforeTax": "-364639000", "interestExpense": "80606000", "operatingIncome": "-280303000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-249980000", "reportedCurrency": "USD", "netInterestIncome": "-80606000", "nonInterestIncome": "None", "operatingExpenses": "786717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3730000", "costofGoodsAndServicesSold": "3433482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41265000", "sellingGeneralAndAdministrative": "582697000", "netIncomeFromContinuingOperations": "-364639000" }, "balance": { "goodwill": "9353000", "inventory": "762696000", "commonStock": "152000", "currentDebt": "None", "investments": "None", "totalAssets": "2057748000", "longTermDebt": "883060000", "shortTermDebt": "617571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "7232000", "reportedCurrency": "USD", "retainedEarnings": "-183034000", "totalLiabilities": "1865809000", "otherCurrentAssets": "382066000", "totalCurrentAssets": "1359422000", "currentLongTermDebt": "617571000", "longTermInvestments": "None", "shortTermInvestments": "98780000", "currentNetReceivables": "39864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698326000", "currentAccountsPayable": "54027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666891000", "shortLongTermDebtTotal": "1616702000", "totalShareholderEquity": "98112000", "capitalLeaseObligations": "116071000", "otherCurrentLiabilities": "141081000", "totalCurrentLiabilities": "864870000", "otherNonCurrentLiabilities": "1808000", "totalNonCurrentLiabilities": "1000939000", "cashAndShortTermInvestments": "76016000", "commonStockSharesOutstanding": "234235000", "intangibleAssetsExcludingGoodwill": "7232000", "cashAndCashEquivalentsAtCarryingValue": "76016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-364639000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-344861000", "operatingCashflow": "-757134000", "capitalExpenditures": "230538000", "changeInReceivables": "-9741000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1014623000", "cashflowFromInvestment": "-227739000", "stockBasedCompensation": "33063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3939896000, "cost_of_revenue": 3433482000, "gross_profit": 506414000, "research_and_development": null, "selling_general_admin": 582697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34053000, "depreciation_amortisation": 41265000, "ebitda": 7212000, "interest_expense": 80606000, "interest_income": null, "other_non_operating": null, "pretax_income": -364639000, "tax_provision": -249980000, "effective_tax_rate": null, "net_income": -114659000, "net_income_continuing_ops": -364639000, "net_income_to_common": -114659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76016000, "short_term_investments": 98780000, "net_receivables": 39864000, "inventory": 762696000, "other_current_assets": null, "total_current_assets": 1359422000, "net_ppe": null, "goodwill": 9353000, "intangible_assets": 7232000, "goodwill_and_intangibles": 16585000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 698326000, "total_assets": 2057748000, "short_term_debt": 617571000, "accounts_payable": 54027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864870000, "long_term_debt": 883060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1000939000, "total_liabilities": 1865809000, "total_debt": 1500631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -183034000, "total_equity": 98112000, "shares_outstanding": 234235000, "operating_cash_flow": -757134000, "stock_based_compensation": 33063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227739000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1014623000, "free_cash_flow": -526596000, "net_change_in_cash": 29750000 }, "raw_data": { "income": { "ebit": "-34053000", "ebitda": "7212000", "netIncome": "-114659000", "grossProfit": "506414000", "depreciation": "None", "totalRevenue": "3939896000", "costOfRevenue": "3433482000", "interestIncome": "None", "incomeBeforeTax": "-364639000", "interestExpense": "80606000", "operatingIncome": "-280303000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-249980000", "reportedCurrency": "USD", "netInterestIncome": "-80606000", "nonInterestIncome": "None", "operatingExpenses": "786717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3730000", "costofGoodsAndServicesSold": "3433482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41265000", "sellingGeneralAndAdministrative": "582697000", "netIncomeFromContinuingOperations": "-364639000" }, "balance": { "goodwill": "9353000", "inventory": "762696000", "commonStock": "152000", "currentDebt": "None", "investments": "None", "totalAssets": "2057748000", "longTermDebt": "883060000", "shortTermDebt": "617571000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "7232000", "reportedCurrency": "USD", "retainedEarnings": "-183034000", "totalLiabilities": "1865809000", "otherCurrentAssets": "382066000", "totalCurrentAssets": "1359422000", "currentLongTermDebt": "617571000", "longTermInvestments": "None", "shortTermInvestments": "98780000", "currentNetReceivables": "39864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698326000", "currentAccountsPayable": "54027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666891000", "shortLongTermDebtTotal": "1616702000", "totalShareholderEquity": "98112000", "capitalLeaseObligations": "116071000", "otherCurrentLiabilities": "141081000", "totalCurrentLiabilities": "864870000", "otherNonCurrentLiabilities": "1808000", "totalNonCurrentLiabilities": "1000939000", "cashAndShortTermInvestments": "76016000", "commonStockSharesOutstanding": "234235000", "intangibleAssetsExcludingGoodwill": "7232000", "cashAndCashEquivalentsAtCarryingValue": "76016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-364639000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-344861000", "operatingCashflow": "-757134000", "capitalExpenditures": "230538000", "changeInReceivables": "-9741000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1014623000", "cashflowFromInvestment": "-227739000", "stockBasedCompensation": "33063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41265000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 1955467000, "cost_of_revenue": 1758758000, "gross_profit": 196709000, "ebit": -36736000, "ebitda": -13197000, "pretax_income": -254745000, "tax_provision": -192991000, "net_income": -61754000, "net_income_to_common": -61754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78861000, "total_current_assets": 662854000, "total_assets": 991013000, "short_term_debt": 208096000, "long_term_debt": 425349000, "total_debt": 633445000, "total_liabilities": 763585000, "total_equity": 73408000, "shares_outstanding": 150215000, "goodwill_and_intangibles": 18222000 }, "cash_flow": { "operating_cash_flow": -414340000, "capital_expenditure": 143668000, "free_cash_flow": -270672000, "dividends_paid": 4619000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245890, "ticker_id": 900, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36736000", "ebitda": "-13197000", "netIncome": "-61754000", "grossProfit": "196709000", "depreciation": "None", "totalRevenue": "1955467000", "costOfRevenue": "1758758000", "interestIncome": "None", "incomeBeforeTax": "-254745000", "interestExpense": "25018000", "operatingIncome": "-228549000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-192991000", "reportedCurrency": "USD", "netInterestIncome": "-25018000", "nonInterestIncome": "None", "operatingExpenses": "425258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1178000", "costofGoodsAndServicesSold": "1758758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23539000", "sellingGeneralAndAdministrative": "314029000", "netIncomeFromContinuingOperations": "-254745000" }, "balance": { "goodwill": "9353000", "inventory": "412243000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "991013000", "longTermDebt": "425349000", "shortTermDebt": "208096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8869000", "reportedCurrency": "USD", "retainedEarnings": "-74653000", "totalLiabilities": "763585000", "otherCurrentAssets": "138630000", "totalCurrentAssets": "662854000", "currentLongTermDebt": "208096000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328159000", "currentAccountsPayable": "29141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "296839000", "shortLongTermDebtTotal": "633445000", "totalShareholderEquity": "73408000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61733000", "totalCurrentLiabilities": "329511000", "otherNonCurrentLiabilities": "8725000", "totalNonCurrentLiabilities": "434074000", "cashAndShortTermInvestments": "78861000", "commonStockSharesOutstanding": "150215000", "intangibleAssetsExcludingGoodwill": "8869000", "cashAndCashEquivalentsAtCarryingValue": "78861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-254745000", "profitLoss": "None", "dividendPayout": "4619000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-183068000", "operatingCashflow": "-414340000", "capitalExpenditures": "143668000", "changeInReceivables": "368233000", "changeInExchangeRate": "None", "cashflowFromFinancing": "466264000", "cashflowFromInvestment": "-150338000", "stockBasedCompensation": "24095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4619000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98414000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2509000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1955467000, "cost_of_revenue": 1758758000, "gross_profit": 196709000, "research_and_development": null, "selling_general_admin": 314029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36736000, "depreciation_amortisation": 23539000, "ebitda": -13197000, "interest_expense": 25018000, "interest_income": null, "other_non_operating": null, "pretax_income": -254745000, "tax_provision": -192991000, "effective_tax_rate": null, "net_income": -61754000, "net_income_continuing_ops": -254745000, "net_income_to_common": -61754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78861000, "short_term_investments": null, "net_receivables": 33120000, "inventory": 412243000, "other_current_assets": null, "total_current_assets": 662854000, "net_ppe": null, "goodwill": 9353000, "intangible_assets": 8869000, "goodwill_and_intangibles": 18222000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328159000, "total_assets": 991013000, "short_term_debt": 208096000, "accounts_payable": 29141000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329511000, "long_term_debt": 425349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434074000, "total_liabilities": 763585000, "total_debt": 633445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74653000, "total_equity": 73408000, "shares_outstanding": 150215000, "operating_cash_flow": -414340000, "stock_based_compensation": 24095000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150338000, "dividends_paid": 4619000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 466264000, "free_cash_flow": -270672000, "net_change_in_cash": -98414000 }, "raw_data": { "income": { "ebit": "-36736000", "ebitda": "-13197000", "netIncome": "-61754000", "grossProfit": "196709000", "depreciation": "None", "totalRevenue": "1955467000", "costOfRevenue": "1758758000", "interestIncome": "None", "incomeBeforeTax": "-254745000", "interestExpense": "25018000", "operatingIncome": "-228549000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-192991000", "reportedCurrency": "USD", "netInterestIncome": "-25018000", "nonInterestIncome": "None", "operatingExpenses": "425258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1178000", "costofGoodsAndServicesSold": "1758758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23539000", "sellingGeneralAndAdministrative": "314029000", "netIncomeFromContinuingOperations": "-254745000" }, "balance": { "goodwill": "9353000", "inventory": "412243000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "991013000", "longTermDebt": "425349000", "shortTermDebt": "208096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8869000", "reportedCurrency": "USD", "retainedEarnings": "-74653000", "totalLiabilities": "763585000", "otherCurrentAssets": "138630000", "totalCurrentAssets": "662854000", "currentLongTermDebt": "208096000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328159000", "currentAccountsPayable": "29141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "296839000", "shortLongTermDebtTotal": "633445000", "totalShareholderEquity": "73408000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "61733000", "totalCurrentLiabilities": "329511000", "otherNonCurrentLiabilities": "8725000", "totalNonCurrentLiabilities": "434074000", "cashAndShortTermInvestments": "78861000", "commonStockSharesOutstanding": "150215000", "intangibleAssetsExcludingGoodwill": "8869000", "cashAndCashEquivalentsAtCarryingValue": "78861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-254745000", "profitLoss": "None", "dividendPayout": "4619000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-183068000", "operatingCashflow": "-414340000", "capitalExpenditures": "143668000", "changeInReceivables": "368233000", "changeInExchangeRate": "None", "cashflowFromFinancing": "466264000", "cashflowFromInvestment": "-150338000", "stockBasedCompensation": "24095000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4619000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98414000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2509000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23539000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 6432000000, "cost_of_revenue": 5161000000, "gross_profit": 1271000000, "ebit": 581000000, "ebitda": 650000000, "pretax_income": 441000000, "tax_provision": 36000000, "net_income": 405000000, "net_income_to_common": 405000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2410000000, "total_current_assets": 7197000000, "total_assets": 13771000000, "short_term_debt": 229000000, "long_term_debt": 4846000000, "total_debt": 5075000000, "total_liabilities": 9139000000, "total_equity": 3720000000, "shares_outstanding": 740425000, "goodwill_and_intangibles": 59000000 }, "cash_flow": { "operating_cash_flow": 107000000, "capital_expenditure": 51000000, "free_cash_flow": 158000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245853, "ticker_id": 900, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "581000000", "ebitda": "650000000", "netIncome": "405000000", "grossProfit": "1271000000", "depreciation": "None", "totalRevenue": "6432000000", "costOfRevenue": "5161000000", "interestIncome": "None", "incomeBeforeTax": "441000000", "interestExpense": "99000000", "operatingIncome": "581000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-99000000", "nonInterestIncome": "None", "operatingExpenses": "690000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5161000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "572000000", "netIncomeFromContinuingOperations": "405000000" }, "balance": { "goodwill": "10000000", "inventory": "2664000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13771000000", "longTermDebt": "4846000000", "shortTermDebt": "229000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "49000000", "reportedCurrency": "USD", "retainedEarnings": "241000000", "totalLiabilities": "9139000000", "otherCurrentAssets": "1784000000", "totalCurrentAssets": "7197000000", "currentLongTermDebt": "308000000", "longTermInvestments": "None", "shortTermInvestments": "492000000", "currentNetReceivables": "339000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6574000000", "currentAccountsPayable": "320000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "621000000", "totalShareholderEquity": "3720000000", "capitalLeaseObligations": "392000000", "otherCurrentLiabilities": "1532000000", "totalCurrentLiabilities": "1761000000", "otherNonCurrentLiabilities": "2140000000", "totalNonCurrentLiabilities": "7378000000", "cashAndShortTermInvestments": "2410000000", "commonStockSharesOutstanding": "740425000", "intangibleAssetsExcludingGoodwill": "49000000", "cashAndCashEquivalentsAtCarryingValue": "2410000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "405000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-247000000", "operatingCashflow": "107000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7000000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6432000000, "cost_of_revenue": 5161000000, "gross_profit": 1271000000, "research_and_development": null, "selling_general_admin": 572000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 581000000, "depreciation_amortisation": 69000000, "ebitda": 650000000, "interest_expense": 99000000, "interest_income": null, "other_non_operating": null, "pretax_income": 441000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 405000000, "net_income_continuing_ops": 405000000, "net_income_to_common": 405000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2410000000, "short_term_investments": 492000000, "net_receivables": 339000000, "inventory": 2664000000, "other_current_assets": null, "total_current_assets": 7197000000, "net_ppe": null, "goodwill": 10000000, "intangible_assets": 49000000, "goodwill_and_intangibles": 59000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6574000000, "total_assets": 13771000000, "short_term_debt": 229000000, "accounts_payable": 320000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1761000000, "long_term_debt": 4846000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7378000000, "total_liabilities": 9139000000, "total_debt": 5075000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 241000000, "total_equity": 3720000000, "shares_outstanding": 740425000, "operating_cash_flow": 107000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7000000, "free_cash_flow": 158000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "581000000", "ebitda": "650000000", "netIncome": "405000000", "grossProfit": "1271000000", "depreciation": "None", "totalRevenue": "6432000000", "costOfRevenue": "5161000000", "interestIncome": "None", "incomeBeforeTax": "441000000", "interestExpense": "99000000", "operatingIncome": "581000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-99000000", "nonInterestIncome": "None", "operatingExpenses": "690000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5161000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "572000000", "netIncomeFromContinuingOperations": "405000000" }, "balance": { "goodwill": "10000000", "inventory": "2664000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13771000000", "longTermDebt": "4846000000", "shortTermDebt": "229000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "49000000", "reportedCurrency": "USD", "retainedEarnings": "241000000", "totalLiabilities": "9139000000", "otherCurrentAssets": "1784000000", "totalCurrentAssets": "7197000000", "currentLongTermDebt": "308000000", "longTermInvestments": "None", "shortTermInvestments": "492000000", "currentNetReceivables": "339000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6574000000", "currentAccountsPayable": "320000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "621000000", "totalShareholderEquity": "3720000000", "capitalLeaseObligations": "392000000", "otherCurrentLiabilities": "1532000000", "totalCurrentLiabilities": "1761000000", "otherNonCurrentLiabilities": "2140000000", "totalNonCurrentLiabilities": "7378000000", "cashAndShortTermInvestments": "2410000000", "commonStockSharesOutstanding": "740425000", "intangibleAssetsExcludingGoodwill": "49000000", "cashAndCashEquivalentsAtCarryingValue": "2410000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "405000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-247000000", "operatingCashflow": "107000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7000000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 5603000000, "cost_of_revenue": 4552000000, "gross_profit": 1051000000, "ebit": -1734000000, "ebitda": -1665000000, "pretax_income": -1832000000, "tax_provision": -2783000000, "net_income": 857000000, "net_income_to_common": 857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2327000000, "total_current_assets": 6549000000, "total_assets": 13201000000, "short_term_debt": 227000000, "long_term_debt": 4830000000, "total_debt": 5057000000, "total_liabilities": 8998000000, "total_equity": 3441000000, "shares_outstanding": 1127610000, "goodwill_and_intangibles": 57000000 }, "cash_flow": { "operating_cash_flow": 430000000, "capital_expenditure": 51000000, "free_cash_flow": 481000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245854, "ticker_id": 900, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1734000000", "ebitda": "-1665000000", "netIncome": "857000000", "grossProfit": "1051000000", "depreciation": "None", "totalRevenue": "5603000000", "costOfRevenue": "4552000000", "interestIncome": "None", "incomeBeforeTax": "-1832000000", "interestExpense": "98000000", "operatingIncome": "424000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2783000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "627000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4552000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "522000000", "netIncomeFromContinuingOperations": "951000000" }, "balance": { "goodwill": "10000000", "inventory": "2408000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13201000000", "longTermDebt": "4830000000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "47000000", "reportedCurrency": "USD", "retainedEarnings": "-9000000", "totalLiabilities": "8998000000", "otherCurrentAssets": "1569000000", "totalCurrentAssets": "6549000000", "currentLongTermDebt": "285000000", "longTermInvestments": "None", "shortTermInvestments": "486000000", "currentNetReceivables": "245000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6652000000", "currentAccountsPayable": "236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633000000", "totalShareholderEquity": "3441000000", "capitalLeaseObligations": "406000000", "otherCurrentLiabilities": "1292000000", "totalCurrentLiabilities": "1519000000", "otherNonCurrentLiabilities": "2243000000", "totalNonCurrentLiabilities": "7479000000", "cashAndShortTermInvestments": "2327000000", "commonStockSharesOutstanding": "1127610000", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "2327000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "857000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000000", "operatingCashflow": "430000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92000000", "cashflowFromInvestment": "-130000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5603000000, "cost_of_revenue": 4552000000, "gross_profit": 1051000000, "research_and_development": null, "selling_general_admin": 522000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1734000000, "depreciation_amortisation": 69000000, "ebitda": -1665000000, "interest_expense": 98000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1832000000, "tax_provision": -2783000000, "effective_tax_rate": null, "net_income": 857000000, "net_income_continuing_ops": 951000000, "net_income_to_common": 857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2327000000, "short_term_investments": 486000000, "net_receivables": 245000000, "inventory": 2408000000, "other_current_assets": null, "total_current_assets": 6549000000, "net_ppe": null, "goodwill": 10000000, "intangible_assets": 47000000, "goodwill_and_intangibles": 57000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6652000000, "total_assets": 13201000000, "short_term_debt": 227000000, "accounts_payable": 236000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1519000000, "long_term_debt": 4830000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7479000000, "total_liabilities": 8998000000, "total_debt": 5057000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9000000, "total_equity": 3441000000, "shares_outstanding": 1127610000, "operating_cash_flow": 430000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92000000, "free_cash_flow": 481000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1734000000", "ebitda": "-1665000000", "netIncome": "857000000", "grossProfit": "1051000000", "depreciation": "None", "totalRevenue": "5603000000", "costOfRevenue": "4552000000", "interestIncome": "None", "incomeBeforeTax": "-1832000000", "interestExpense": "98000000", "operatingIncome": "424000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2783000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "627000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4552000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "522000000", "netIncomeFromContinuingOperations": "951000000" }, "balance": { "goodwill": "10000000", "inventory": "2408000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13201000000", "longTermDebt": "4830000000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "47000000", "reportedCurrency": "USD", "retainedEarnings": "-9000000", "totalLiabilities": "8998000000", "otherCurrentAssets": "1569000000", "totalCurrentAssets": "6549000000", "currentLongTermDebt": "285000000", "longTermInvestments": "None", "shortTermInvestments": "486000000", "currentNetReceivables": "245000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6652000000", "currentAccountsPayable": "236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "633000000", "totalShareholderEquity": "3441000000", "capitalLeaseObligations": "406000000", "otherCurrentLiabilities": "1292000000", "totalCurrentLiabilities": "1519000000", "otherNonCurrentLiabilities": "2243000000", "totalNonCurrentLiabilities": "7479000000", "cashAndShortTermInvestments": "2327000000", "commonStockSharesOutstanding": "1127610000", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "2327000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "857000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-58000000", "operatingCashflow": "430000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92000000", "cashflowFromInvestment": "-130000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 5647000000, "cost_of_revenue": 4499000000, "gross_profit": 1148000000, "ebit": 384000000, "ebitda": 449000000, "pretax_income": 259000000, "tax_provision": -4000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2221000000, "total_current_assets": 6265000000, "total_assets": 9853000000, "short_term_debt": 536000000, "long_term_debt": 4810000000, "total_debt": 5346000000, "total_liabilities": 6902000000, "total_equity": 2279000000, "shares_outstanding": 731370000, "goodwill_and_intangibles": 38000000 }, "cash_flow": { "operating_cash_flow": 345000000, "capital_expenditure": 38000000, "free_cash_flow": 383000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245856, "ticker_id": 900, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "384000000", "ebitda": "449000000", "netIncome": "151000000", "grossProfit": "1148000000", "depreciation": "None", "totalRevenue": "5647000000", "costOfRevenue": "4499000000", "interestIncome": "None", "incomeBeforeTax": "259000000", "interestExpense": "125000000", "operatingIncome": "552000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-125000000", "nonInterestIncome": "None", "operatingExpenses": "596000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4499000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "493000000", "netIncomeFromContinuingOperations": "263000000" }, "balance": { "goodwill": "3000000", "inventory": "2316000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9853000000", "longTermDebt": "4810000000", "shortTermDebt": "536000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "-866000000", "totalLiabilities": "6902000000", "otherCurrentAssets": "166000000", "totalCurrentAssets": "6265000000", "currentLongTermDebt": "393000000", "longTermInvestments": "None", "shortTermInvestments": "486000000", "currentNetReceivables": "1076000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3588000000", "currentAccountsPayable": "291000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5748000000", "totalShareholderEquity": "2279000000", "capitalLeaseObligations": "402000000", "otherCurrentLiabilities": "721000000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "5354000000", "cashAndShortTermInvestments": "2221000000", "commonStockSharesOutstanding": "731370000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "2221000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-272000000", "operatingCashflow": "345000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5647000000, "cost_of_revenue": 4499000000, "gross_profit": 1148000000, "research_and_development": null, "selling_general_admin": 493000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 384000000, "depreciation_amortisation": 65000000, "ebitda": 449000000, "interest_expense": 125000000, "interest_income": null, "other_non_operating": null, "pretax_income": 259000000, "tax_provision": -4000000, "effective_tax_rate": null, "net_income": 151000000, "net_income_continuing_ops": 263000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2221000000, "short_term_investments": 486000000, "net_receivables": 1076000000, "inventory": 2316000000, "other_current_assets": null, "total_current_assets": 6265000000, "net_ppe": null, "goodwill": 3000000, "intangible_assets": 35000000, "goodwill_and_intangibles": 38000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3588000000, "total_assets": 9853000000, "short_term_debt": 536000000, "accounts_payable": 291000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1548000000, "long_term_debt": 4810000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5354000000, "total_liabilities": 6902000000, "total_debt": 5346000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -866000000, "total_equity": 2279000000, "shares_outstanding": 731370000, "operating_cash_flow": 345000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8000000, "free_cash_flow": 383000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "384000000", "ebitda": "449000000", "netIncome": "151000000", "grossProfit": "1148000000", "depreciation": "None", "totalRevenue": "5647000000", "costOfRevenue": "4499000000", "interestIncome": "None", "incomeBeforeTax": "259000000", "interestExpense": "125000000", "operatingIncome": "552000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-125000000", "nonInterestIncome": "None", "operatingExpenses": "596000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4499000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "493000000", "netIncomeFromContinuingOperations": "263000000" }, "balance": { "goodwill": "3000000", "inventory": "2316000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9853000000", "longTermDebt": "4810000000", "shortTermDebt": "536000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "-866000000", "totalLiabilities": "6902000000", "otherCurrentAssets": "166000000", "totalCurrentAssets": "6265000000", "currentLongTermDebt": "393000000", "longTermInvestments": "None", "shortTermInvestments": "486000000", "currentNetReceivables": "1076000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3588000000", "currentAccountsPayable": "291000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5748000000", "totalShareholderEquity": "2279000000", "capitalLeaseObligations": "402000000", "otherCurrentLiabilities": "721000000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "5354000000", "cashAndShortTermInvestments": "2221000000", "commonStockSharesOutstanding": "731370000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "2221000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-272000000", "operatingCashflow": "345000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 4840000000, "cost_of_revenue": 3813000000, "gross_profit": 1027000000, "ebit": 451000000, "ebitda": 519000000, "pretax_income": 308000000, "tax_provision": 125000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1857000000, "total_current_assets": 5673000000, "total_assets": 9366000000, "short_term_debt": 384000000, "long_term_debt": 5323000000, "total_debt": 5707000000, "total_liabilities": 7249000000, "total_equity": 1730000000, "shares_outstanding": 716150000, "goodwill_and_intangibles": 34000000 }, "cash_flow": { "operating_cash_flow": 29000000, "capital_expenditure": 31000000, "free_cash_flow": 60000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245857, "ticker_id": 900, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "451000000", "ebitda": "519000000", "netIncome": "183000000", "grossProfit": "1027000000", "depreciation": "None", "totalRevenue": "4840000000", "costOfRevenue": "3813000000", "interestIncome": "None", "incomeBeforeTax": "308000000", "interestExpense": "143000000", "operatingIncome": "513000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "125000000", "reportedCurrency": "USD", "netInterestIncome": "-143000000", "nonInterestIncome": "None", "operatingExpenses": "514000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3813000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "467000000", "netIncomeFromContinuingOperations": "308000000" }, "balance": { "goodwill": "2000000", "inventory": "2023000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9366000000", "longTermDebt": "5323000000", "shortTermDebt": "384000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32000000", "reportedCurrency": "USD", "retainedEarnings": "-1017000000", "totalLiabilities": "7249000000", "otherCurrentAssets": "1002000000", "totalCurrentAssets": "5673000000", "currentLongTermDebt": "384000000", "longTermInvestments": "None", "shortTermInvestments": "466000000", "currentNetReceivables": "325000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3693000000", "currentAccountsPayable": "257000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6109000000", "totalShareholderEquity": "1730000000", "capitalLeaseObligations": "402000000", "otherCurrentLiabilities": "638000000", "totalCurrentLiabilities": "1417000000", "otherNonCurrentLiabilities": "45000000", "totalNonCurrentLiabilities": "5832000000", "cashAndShortTermInvestments": "1857000000", "commonStockSharesOutstanding": "716150000", "intangibleAssetsExcludingGoodwill": "32000000", "cashAndCashEquivalentsAtCarryingValue": "1857000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-518000000", "operatingCashflow": "29000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4840000000, "cost_of_revenue": 3813000000, "gross_profit": 1027000000, "research_and_development": null, "selling_general_admin": 467000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 451000000, "depreciation_amortisation": 68000000, "ebitda": 519000000, "interest_expense": 143000000, "interest_income": null, "other_non_operating": null, "pretax_income": 308000000, "tax_provision": 125000000, "effective_tax_rate": null, "net_income": 183000000, "net_income_continuing_ops": 308000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1857000000, "short_term_investments": 466000000, "net_receivables": 325000000, "inventory": 2023000000, "other_current_assets": null, "total_current_assets": 5673000000, "net_ppe": null, "goodwill": 2000000, "intangible_assets": 32000000, "goodwill_and_intangibles": 34000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3693000000, "total_assets": 9366000000, "short_term_debt": 384000000, "accounts_payable": 257000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1417000000, "long_term_debt": 5323000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5832000000, "total_liabilities": 7249000000, "total_debt": 5707000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1017000000, "total_equity": 1730000000, "shares_outstanding": 716150000, "operating_cash_flow": 29000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16000000, "free_cash_flow": 60000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "451000000", "ebitda": "519000000", "netIncome": "183000000", "grossProfit": "1027000000", "depreciation": "None", "totalRevenue": "4840000000", "costOfRevenue": "3813000000", "interestIncome": "None", "incomeBeforeTax": "308000000", "interestExpense": "143000000", "operatingIncome": "513000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "125000000", "reportedCurrency": "USD", "netInterestIncome": "-143000000", "nonInterestIncome": "None", "operatingExpenses": "514000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3813000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "467000000", "netIncomeFromContinuingOperations": "308000000" }, "balance": { "goodwill": "2000000", "inventory": "2023000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9366000000", "longTermDebt": "5323000000", "shortTermDebt": "384000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32000000", "reportedCurrency": "USD", "retainedEarnings": "-1017000000", "totalLiabilities": "7249000000", "otherCurrentAssets": "1002000000", "totalCurrentAssets": "5673000000", "currentLongTermDebt": "384000000", "longTermInvestments": "None", "shortTermInvestments": "466000000", "currentNetReceivables": "325000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3693000000", "currentAccountsPayable": "257000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6109000000", "totalShareholderEquity": "1730000000", "capitalLeaseObligations": "402000000", "otherCurrentLiabilities": "638000000", "totalCurrentLiabilities": "1417000000", "otherNonCurrentLiabilities": "45000000", "totalNonCurrentLiabilities": "5832000000", "cashAndShortTermInvestments": "1857000000", "commonStockSharesOutstanding": "716150000", "intangibleAssetsExcludingGoodwill": "32000000", "cashAndCashEquivalentsAtCarryingValue": "1857000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-518000000", "operatingCashflow": "29000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 4232000000, "cost_of_revenue": 3345000000, "gross_profit": 887000000, "ebit": 514000000, "ebitda": 587000000, "pretax_income": 375000000, "tax_provision": 2000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1858000000, "total_current_assets": 5137000000, "total_assets": 8878000000, "short_term_debt": 372000000, "long_term_debt": 5269000000, "total_debt": 5641000000, "total_liabilities": 7105000000, "total_equity": 1504000000, "shares_outstanding": 712935000, "goodwill_and_intangibles": 37000000 }, "cash_flow": { "operating_cash_flow": 232000000, "capital_expenditure": 27000000, "free_cash_flow": 259000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245858, "ticker_id": 900, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "514000000", "ebitda": "587000000", "netIncome": "216000000", "grossProfit": "887000000", "depreciation": "None", "totalRevenue": "4232000000", "costOfRevenue": "3345000000", "interestIncome": "None", "incomeBeforeTax": "375000000", "interestExpense": "139000000", "operatingIncome": "394000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-139000000", "nonInterestIncome": "None", "operatingExpenses": "493000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3345000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "463000000", "netIncomeFromContinuingOperations": "373000000" }, "balance": { "goodwill": "2000000", "inventory": "1503000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8878000000", "longTermDebt": "5269000000", "shortTermDebt": "372000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "-1200000000", "totalLiabilities": "7105000000", "otherCurrentAssets": "928000000", "totalCurrentAssets": "5137000000", "currentLongTermDebt": "372000000", "longTermInvestments": "None", "shortTermInvestments": "475000000", "currentNetReceivables": "373000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3741000000", "currentAccountsPayable": "204000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6043000000", "totalShareholderEquity": "1504000000", "capitalLeaseObligations": "402000000", "otherCurrentLiabilities": "614000000", "totalCurrentLiabilities": "1347000000", "otherNonCurrentLiabilities": "45000000", "totalNonCurrentLiabilities": "5758000000", "cashAndShortTermInvestments": "1858000000", "commonStockSharesOutstanding": "712935000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "1858000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "373000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "114000000", "operatingCashflow": "232000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53000000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4232000000, "cost_of_revenue": 3345000000, "gross_profit": 887000000, "research_and_development": null, "selling_general_admin": 463000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 514000000, "depreciation_amortisation": 73000000, "ebitda": 587000000, "interest_expense": 139000000, "interest_income": null, "other_non_operating": null, "pretax_income": 375000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 216000000, "net_income_continuing_ops": 373000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1858000000, "short_term_investments": 475000000, "net_receivables": 373000000, "inventory": 1503000000, "other_current_assets": null, "total_current_assets": 5137000000, "net_ppe": null, "goodwill": 2000000, "intangible_assets": 35000000, "goodwill_and_intangibles": 37000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3741000000, "total_assets": 8878000000, "short_term_debt": 372000000, "accounts_payable": 204000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1347000000, "long_term_debt": 5269000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5758000000, "total_liabilities": 7105000000, "total_debt": 5641000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1200000000, "total_equity": 1504000000, "shares_outstanding": 712935000, "operating_cash_flow": 232000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53000000, "free_cash_flow": 259000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "514000000", "ebitda": "587000000", "netIncome": "216000000", "grossProfit": "887000000", "depreciation": "None", "totalRevenue": "4232000000", "costOfRevenue": "3345000000", "interestIncome": "None", "incomeBeforeTax": "375000000", "interestExpense": "139000000", "operatingIncome": "394000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-139000000", "nonInterestIncome": "None", "operatingExpenses": "493000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3345000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "463000000", "netIncomeFromContinuingOperations": "373000000" }, "balance": { "goodwill": "2000000", "inventory": "1503000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8878000000", "longTermDebt": "5269000000", "shortTermDebt": "372000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "-1200000000", "totalLiabilities": "7105000000", "otherCurrentAssets": "928000000", "totalCurrentAssets": "5137000000", "currentLongTermDebt": "372000000", "longTermInvestments": "None", "shortTermInvestments": "475000000", "currentNetReceivables": "373000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3741000000", "currentAccountsPayable": "204000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6043000000", "totalShareholderEquity": "1504000000", "capitalLeaseObligations": "402000000", "otherCurrentLiabilities": "614000000", "totalCurrentLiabilities": "1347000000", "otherNonCurrentLiabilities": "45000000", "totalNonCurrentLiabilities": "5758000000", "cashAndShortTermInvestments": "1858000000", "commonStockSharesOutstanding": "712935000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "1858000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "373000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "114000000", "operatingCashflow": "232000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53000000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 3547000000, "cost_of_revenue": 2825000000, "gross_profit": 722000000, "ebit": 304000000, "ebitda": 378000000, "pretax_income": 156000000, "tax_provision": -3000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1716000000, "total_current_assets": 4869000000, "total_assets": 8484000000, "short_term_debt": 376000000, "long_term_debt": 5256000000, "total_debt": 5632000000, "total_liabilities": 7109000000, "total_equity": 1260000000, "shares_outstanding": 699295000, "goodwill_and_intangibles": 34000000 }, "cash_flow": { "operating_cash_flow": 60000000, "capital_expenditure": 24000000, "free_cash_flow": 84000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245859, "ticker_id": 900, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304000000", "ebitda": "378000000", "netIncome": "79000000", "grossProfit": "722000000", "depreciation": "None", "totalRevenue": "3547000000", "costOfRevenue": "2825000000", "interestIncome": "None", "incomeBeforeTax": "156000000", "interestExpense": "148000000", "operatingIncome": "269000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-148000000", "nonInterestIncome": "None", "operatingExpenses": "453000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2825000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "265000000", "netIncomeFromContinuingOperations": "159000000" }, "balance": { "goodwill": "0", "inventory": "1608000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8484000000", "longTermDebt": "5256000000", "shortTermDebt": "376000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-1416000000", "totalLiabilities": "7109000000", "otherCurrentAssets": "778000000", "totalCurrentAssets": "4869000000", "currentLongTermDebt": "376000000", "longTermInvestments": "None", "shortTermInvestments": "464000000", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3615000000", "currentAccountsPayable": "236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6046000000", "totalShareholderEquity": "1260000000", "capitalLeaseObligations": "414000000", "otherCurrentLiabilities": "576000000", "totalCurrentLiabilities": "1338000000", "otherNonCurrentLiabilities": "101000000", "totalNonCurrentLiabilities": "5771000000", "cashAndShortTermInvestments": "1716000000", "commonStockSharesOutstanding": "699295000", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1716000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-301000000", "operatingCashflow": "60000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "775000000", "cashflowFromInvestment": "-7000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3547000000, "cost_of_revenue": 2825000000, "gross_profit": 722000000, "research_and_development": null, "selling_general_admin": 265000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304000000, "depreciation_amortisation": 74000000, "ebitda": 378000000, "interest_expense": 148000000, "interest_income": null, "other_non_operating": null, "pretax_income": 156000000, "tax_provision": -3000000, "effective_tax_rate": null, "net_income": 79000000, "net_income_continuing_ops": 159000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1716000000, "short_term_investments": 464000000, "net_receivables": 303000000, "inventory": 1608000000, "other_current_assets": null, "total_current_assets": 4869000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 34000000, "goodwill_and_intangibles": 34000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3615000000, "total_assets": 8484000000, "short_term_debt": 376000000, "accounts_payable": 236000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1338000000, "long_term_debt": 5256000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5771000000, "total_liabilities": 7109000000, "total_debt": 5632000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1416000000, "total_equity": 1260000000, "shares_outstanding": 699295000, "operating_cash_flow": 60000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 775000000, "free_cash_flow": 84000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304000000", "ebitda": "378000000", "netIncome": "79000000", "grossProfit": "722000000", "depreciation": "None", "totalRevenue": "3547000000", "costOfRevenue": "2825000000", "interestIncome": "None", "incomeBeforeTax": "156000000", "interestExpense": "148000000", "operatingIncome": "269000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-148000000", "nonInterestIncome": "None", "operatingExpenses": "453000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2825000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "265000000", "netIncomeFromContinuingOperations": "159000000" }, "balance": { "goodwill": "0", "inventory": "1608000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8484000000", "longTermDebt": "5256000000", "shortTermDebt": "376000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-1416000000", "totalLiabilities": "7109000000", "otherCurrentAssets": "778000000", "totalCurrentAssets": "4869000000", "currentLongTermDebt": "376000000", "longTermInvestments": "None", "shortTermInvestments": "464000000", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3615000000", "currentAccountsPayable": "236000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6046000000", "totalShareholderEquity": "1260000000", "capitalLeaseObligations": "414000000", "otherCurrentLiabilities": "576000000", "totalCurrentLiabilities": "1338000000", "otherNonCurrentLiabilities": "101000000", "totalNonCurrentLiabilities": "5771000000", "cashAndShortTermInvestments": "1716000000", "commonStockSharesOutstanding": "699295000", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1716000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-301000000", "operatingCashflow": "60000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "775000000", "cashflowFromInvestment": "-7000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 3655000000, "cost_of_revenue": 2888000000, "gross_profit": 767000000, "ebit": 304000000, "ebitda": 377000000, "pretax_income": 147000000, "tax_provision": -1000000, "net_income": 85000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 871000000, "total_current_assets": 3765000000, "total_assets": 7368000000, "short_term_debt": 285000000, "long_term_debt": 5431000000, "total_debt": 5716000000, "total_liabilities": 7082000000, "total_equity": 611000000, "shares_outstanding": 667775000, "goodwill_and_intangibles": 39000000 }, "cash_flow": { "operating_cash_flow": 403000000, "capital_expenditure": 27000000, "free_cash_flow": 430000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245861, "ticker_id": 900, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304000000", "ebitda": "377000000", "netIncome": "85000000", "grossProfit": "767000000", "depreciation": "None", "totalRevenue": "3655000000", "costOfRevenue": "2888000000", "interestIncome": "None", "incomeBeforeTax": "147000000", "interestExpense": "157000000", "operatingIncome": "338000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-157000000", "nonInterestIncome": "None", "operatingExpenses": "429000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2888000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "413000000", "netIncomeFromContinuingOperations": "148000000" }, "balance": { "goodwill": "None", "inventory": "1305000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7368000000", "longTermDebt": "5431000000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "39000000", "reportedCurrency": "USD", "retainedEarnings": "-1495000000", "totalLiabilities": "7082000000", "otherCurrentAssets": "759000000", "totalCurrentAssets": "3765000000", "currentLongTermDebt": "285000000", "longTermInvestments": "None", "shortTermInvestments": "463000000", "currentNetReceivables": "367000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603000000", "currentAccountsPayable": "231000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6145000000", "totalShareholderEquity": "611000000", "capitalLeaseObligations": "429000000", "otherCurrentLiabilities": "506000000", "totalCurrentLiabilities": "1159000000", "otherNonCurrentLiabilities": "46000000", "totalNonCurrentLiabilities": "5923000000", "cashAndShortTermInvestments": "871000000", "commonStockSharesOutstanding": "667775000", "intangibleAssetsExcludingGoodwill": "39000000", "cashAndCashEquivalentsAtCarryingValue": "871000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-84000000", "operatingCashflow": "403000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3655000000, "cost_of_revenue": 2888000000, "gross_profit": 767000000, "research_and_development": null, "selling_general_admin": 413000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304000000, "depreciation_amortisation": 73000000, "ebitda": 377000000, "interest_expense": 157000000, "interest_income": null, "other_non_operating": null, "pretax_income": 147000000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": 85000000, "net_income_continuing_ops": 148000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 871000000, "short_term_investments": 463000000, "net_receivables": 367000000, "inventory": 1305000000, "other_current_assets": null, "total_current_assets": 3765000000, "net_ppe": null, "goodwill": null, "intangible_assets": 39000000, "goodwill_and_intangibles": 39000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3603000000, "total_assets": 7368000000, "short_term_debt": 285000000, "accounts_payable": 231000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1159000000, "long_term_debt": 5431000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5923000000, "total_liabilities": 7082000000, "total_debt": 5716000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1495000000, "total_equity": 611000000, "shares_outstanding": 667775000, "operating_cash_flow": 403000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63000000, "free_cash_flow": 430000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304000000", "ebitda": "377000000", "netIncome": "85000000", "grossProfit": "767000000", "depreciation": "None", "totalRevenue": "3655000000", "costOfRevenue": "2888000000", "interestIncome": "None", "incomeBeforeTax": "147000000", "interestExpense": "157000000", "operatingIncome": "338000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-157000000", "nonInterestIncome": "None", "operatingExpenses": "429000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2888000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "413000000", "netIncomeFromContinuingOperations": "148000000" }, "balance": { "goodwill": "None", "inventory": "1305000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7368000000", "longTermDebt": "5431000000", "shortTermDebt": "285000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "39000000", "reportedCurrency": "USD", "retainedEarnings": "-1495000000", "totalLiabilities": "7082000000", "otherCurrentAssets": "759000000", "totalCurrentAssets": "3765000000", "currentLongTermDebt": "285000000", "longTermInvestments": "None", "shortTermInvestments": "463000000", "currentNetReceivables": "367000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603000000", "currentAccountsPayable": "231000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6145000000", "totalShareholderEquity": "611000000", "capitalLeaseObligations": "429000000", "otherCurrentLiabilities": "506000000", "totalCurrentLiabilities": "1159000000", "otherNonCurrentLiabilities": "46000000", "totalNonCurrentLiabilities": "5923000000", "cashAndShortTermInvestments": "871000000", "commonStockSharesOutstanding": "667775000", "intangibleAssetsExcludingGoodwill": "39000000", "cashAndCashEquivalentsAtCarryingValue": "871000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-84000000", "operatingCashflow": "403000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 3410000000, "cost_of_revenue": 2736000000, "gross_profit": 674000000, "ebit": 222000000, "ebitda": 298000000, "pretax_income": 49000000, "tax_provision": 1000000, "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": 542000000, "total_current_assets": 3477000000, "total_assets": 7170000000, "short_term_debt": 275000000, "long_term_debt": 5428000000, "total_debt": 5703000000, "total_liabilities": 7055000000, "total_equity": 526000000, "shares_outstanding": 642325000, "goodwill_and_intangibles": 43000000 }, "cash_flow": { "operating_cash_flow": 354000000, "capital_expenditure": 22000000, "free_cash_flow": 376000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245862, "ticker_id": 900, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222000000", "ebitda": "298000000", "netIncome": "18000000", "grossProfit": "674000000", "depreciation": "None", "totalRevenue": "3410000000", "costOfRevenue": "2736000000", "interestIncome": "None", "incomeBeforeTax": "49000000", "interestExpense": "173000000", "operatingIncome": "260000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "414000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2736000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "400000000", "netIncomeFromContinuingOperations": "48000000" }, "balance": { "goodwill": "None", "inventory": "1221000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7170000000", "longTermDebt": "5428000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43000000", "reportedCurrency": "USD", "retainedEarnings": "-1580000000", "totalLiabilities": "7055000000", "otherCurrentAssets": "944000000", "totalCurrentAssets": "3477000000", "currentLongTermDebt": "275000000", "longTermInvestments": "None", "shortTermInvestments": "421000000", "currentNetReceivables": "349000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3693000000", "currentAccountsPayable": "275000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6147000000", "totalShareholderEquity": "526000000", "capitalLeaseObligations": "444000000", "otherCurrentLiabilities": "424000000", "totalCurrentLiabilities": "1118000000", "otherNonCurrentLiabilities": "65000000", "totalNonCurrentLiabilities": "5937000000", "cashAndShortTermInvestments": "542000000", "commonStockSharesOutstanding": "642325000", "intangibleAssetsExcludingGoodwill": "43000000", "cashAndCashEquivalentsAtCarryingValue": "542000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-56000000", "operatingCashflow": "354000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000000", "cashflowFromInvestment": "2000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3410000000, "cost_of_revenue": 2736000000, "gross_profit": 674000000, "research_and_development": null, "selling_general_admin": 400000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222000000, "depreciation_amortisation": 76000000, "ebitda": 298000000, "interest_expense": 173000000, "interest_income": null, "other_non_operating": null, "pretax_income": 49000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 18000000, "net_income_continuing_ops": 48000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542000000, "short_term_investments": 421000000, "net_receivables": 349000000, "inventory": 1221000000, "other_current_assets": null, "total_current_assets": 3477000000, "net_ppe": null, "goodwill": null, "intangible_assets": 43000000, "goodwill_and_intangibles": 43000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3693000000, "total_assets": 7170000000, "short_term_debt": 275000000, "accounts_payable": 275000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1118000000, "long_term_debt": 5428000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5937000000, "total_liabilities": 7055000000, "total_debt": 5703000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1580000000, "total_equity": 526000000, "shares_outstanding": 642325000, "operating_cash_flow": 354000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76000000, "free_cash_flow": 376000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222000000", "ebitda": "298000000", "netIncome": "18000000", "grossProfit": "674000000", "depreciation": "None", "totalRevenue": "3410000000", "costOfRevenue": "2736000000", "interestIncome": "None", "incomeBeforeTax": "49000000", "interestExpense": "173000000", "operatingIncome": "260000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "414000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2736000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "400000000", "netIncomeFromContinuingOperations": "48000000" }, "balance": { "goodwill": "None", "inventory": "1221000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7170000000", "longTermDebt": "5428000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43000000", "reportedCurrency": "USD", "retainedEarnings": "-1580000000", "totalLiabilities": "7055000000", "otherCurrentAssets": "944000000", "totalCurrentAssets": "3477000000", "currentLongTermDebt": "275000000", "longTermInvestments": "None", "shortTermInvestments": "421000000", "currentNetReceivables": "349000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3693000000", "currentAccountsPayable": "275000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6147000000", "totalShareholderEquity": "526000000", "capitalLeaseObligations": "444000000", "otherCurrentLiabilities": "424000000", "totalCurrentLiabilities": "1118000000", "otherNonCurrentLiabilities": "65000000", "totalNonCurrentLiabilities": "5937000000", "cashAndShortTermInvestments": "542000000", "commonStockSharesOutstanding": "642325000", "intangibleAssetsExcludingGoodwill": "43000000", "cashAndCashEquivalentsAtCarryingValue": "542000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-56000000", "operatingCashflow": "354000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000000", "cashflowFromInvestment": "2000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 3061000000, "cost_of_revenue": 2513000000, "gross_profit": 548000000, "ebit": 221000000, "ebitda": 303000000, "pretax_income": 48000000, "tax_provision": -1000000, "net_income": 28000000, "net_income_to_common": 28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252000000, "total_current_assets": 3232000000, "total_assets": 6983000000, "short_term_debt": 469000000, "long_term_debt": 5544000000, "total_debt": 6013000000, "total_liabilities": 7294000000, "total_equity": 289000000, "shares_outstanding": 581490000, "goodwill_and_intangibles": 48000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 18000000, "free_cash_flow": 119000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245863, "ticker_id": 900, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221000000", "ebitda": "303000000", "netIncome": "28000000", "grossProfit": "548000000", "depreciation": "None", "totalRevenue": "3061000000", "costOfRevenue": "2513000000", "interestIncome": "None", "incomeBeforeTax": "48000000", "interestExpense": "173000000", "operatingIncome": "135000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "413000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2513000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "402000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "None", "inventory": "1162000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6983000000", "longTermDebt": "5544000000", "shortTermDebt": "469000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48000000", "reportedCurrency": "USD", "retainedEarnings": "-1598000000", "totalLiabilities": "7294000000", "otherCurrentAssets": "1079000000", "totalCurrentAssets": "3232000000", "currentLongTermDebt": "469000000", "longTermInvestments": "None", "shortTermInvestments": "388000000", "currentNetReceivables": "351000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3751000000", "currentAccountsPayable": "272000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6437000000", "totalShareholderEquity": "289000000", "capitalLeaseObligations": "424000000", "otherCurrentLiabilities": "491000000", "totalCurrentLiabilities": "1274000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "6020000000", "cashAndShortTermInvestments": "252000000", "commonStockSharesOutstanding": "581490000", "intangibleAssetsExcludingGoodwill": "48000000", "cashAndCashEquivalentsAtCarryingValue": "252000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "101000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375000000", "cashflowFromInvestment": "7000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3061000000, "cost_of_revenue": 2513000000, "gross_profit": 548000000, "research_and_development": null, "selling_general_admin": 402000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221000000, "depreciation_amortisation": 82000000, "ebitda": 303000000, "interest_expense": 173000000, "interest_income": null, "other_non_operating": null, "pretax_income": 48000000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": 28000000, "net_income_continuing_ops": 49000000, "net_income_to_common": 28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252000000, "short_term_investments": 388000000, "net_receivables": 351000000, "inventory": 1162000000, "other_current_assets": null, "total_current_assets": 3232000000, "net_ppe": null, "goodwill": null, "intangible_assets": 48000000, "goodwill_and_intangibles": 48000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3751000000, "total_assets": 6983000000, "short_term_debt": 469000000, "accounts_payable": 272000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1274000000, "long_term_debt": 5544000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6020000000, "total_liabilities": 7294000000, "total_debt": 6013000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1598000000, "total_equity": 289000000, "shares_outstanding": 581490000, "operating_cash_flow": 101000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -375000000, "free_cash_flow": 119000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221000000", "ebitda": "303000000", "netIncome": "28000000", "grossProfit": "548000000", "depreciation": "None", "totalRevenue": "3061000000", "costOfRevenue": "2513000000", "interestIncome": "None", "incomeBeforeTax": "48000000", "interestExpense": "173000000", "operatingIncome": "135000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "413000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2513000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "402000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "None", "inventory": "1162000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6983000000", "longTermDebt": "5544000000", "shortTermDebt": "469000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "48000000", "reportedCurrency": "USD", "retainedEarnings": "-1598000000", "totalLiabilities": "7294000000", "otherCurrentAssets": "1079000000", "totalCurrentAssets": "3232000000", "currentLongTermDebt": "469000000", "longTermInvestments": "None", "shortTermInvestments": "388000000", "currentNetReceivables": "351000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3751000000", "currentAccountsPayable": "272000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6437000000", "totalShareholderEquity": "289000000", "capitalLeaseObligations": "424000000", "otherCurrentLiabilities": "491000000", "totalCurrentLiabilities": "1274000000", "otherNonCurrentLiabilities": "52000000", "totalNonCurrentLiabilities": "6020000000", "cashAndShortTermInvestments": "252000000", "commonStockSharesOutstanding": "581490000", "intangibleAssetsExcludingGoodwill": "48000000", "cashAndCashEquivalentsAtCarryingValue": "252000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "101000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375000000", "cashflowFromInvestment": "7000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 2424000000, "cost_of_revenue": 2065000000, "gross_profit": 359000000, "ebit": -37000000, "ebitda": 45000000, "pretax_income": -202000000, "tax_provision": -2000000, "net_income": -114000000, "net_income_to_common": -114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 530000000, "total_current_assets": 3321000000, "total_assets": 7071000000, "short_term_debt": 857000000, "long_term_debt": 5416000000, "total_debt": 6273000000, "total_liabilities": 7455000000, "total_equity": 243000000, "shares_outstanding": 200578000, "goodwill_and_intangibles": 52000000 }, "cash_flow": { "operating_cash_flow": -239000000, "capital_expenditure": 18000000, "free_cash_flow": -221000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245864, "ticker_id": 900, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37000000", "ebitda": "45000000", "netIncome": "-114000000", "grossProfit": "359000000", "depreciation": "None", "totalRevenue": "2424000000", "costOfRevenue": "2065000000", "interestIncome": "None", "incomeBeforeTax": "-202000000", "interestExpense": "165000000", "operatingIncome": "-37000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "396000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2065000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "197000000", "netIncomeFromContinuingOperations": "-200000000" }, "balance": { "goodwill": "None", "inventory": "1150000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7071000000", "longTermDebt": "5416000000", "shortTermDebt": "857000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52000000", "reportedCurrency": "USD", "retainedEarnings": "-1626000000", "totalLiabilities": "7455000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "3321000000", "currentLongTermDebt": "857000000", "longTermInvestments": "None", "shortTermInvestments": "366000000", "currentNetReceivables": "266000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3750000000", "currentAccountsPayable": "224000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6706000000", "totalShareholderEquity": "243000000", "capitalLeaseObligations": "433000000", "otherCurrentLiabilities": "425000000", "totalCurrentLiabilities": "1536000000", "otherNonCurrentLiabilities": "70000000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "530000000", "commonStockSharesOutstanding": "200578000", "intangibleAssetsExcludingGoodwill": "52000000", "cashAndCashEquivalentsAtCarryingValue": "530000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-66000000", "operatingCashflow": "-239000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208000000", "cashflowFromInvestment": "9000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2424000000, "cost_of_revenue": 2065000000, "gross_profit": 359000000, "research_and_development": null, "selling_general_admin": 197000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37000000, "depreciation_amortisation": 82000000, "ebitda": 45000000, "interest_expense": 165000000, "interest_income": null, "other_non_operating": null, "pretax_income": -202000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -114000000, "net_income_continuing_ops": -200000000, "net_income_to_common": -114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 530000000, "short_term_investments": 366000000, "net_receivables": 266000000, "inventory": 1150000000, "other_current_assets": null, "total_current_assets": 3321000000, "net_ppe": null, "goodwill": null, "intangible_assets": 52000000, "goodwill_and_intangibles": 52000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3750000000, "total_assets": 7071000000, "short_term_debt": 857000000, "accounts_payable": 224000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1536000000, "long_term_debt": 5416000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5919000000, "total_liabilities": 7455000000, "total_debt": 6273000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1626000000, "total_equity": 243000000, "shares_outstanding": 200578000, "operating_cash_flow": -239000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 208000000, "free_cash_flow": -221000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37000000", "ebitda": "45000000", "netIncome": "-114000000", "grossProfit": "359000000", "depreciation": "None", "totalRevenue": "2424000000", "costOfRevenue": "2065000000", "interestIncome": "None", "incomeBeforeTax": "-202000000", "interestExpense": "165000000", "operatingIncome": "-37000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "396000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2065000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "197000000", "netIncomeFromContinuingOperations": "-200000000" }, "balance": { "goodwill": "None", "inventory": "1150000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7071000000", "longTermDebt": "5416000000", "shortTermDebt": "857000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "52000000", "reportedCurrency": "USD", "retainedEarnings": "-1626000000", "totalLiabilities": "7455000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "3321000000", "currentLongTermDebt": "857000000", "longTermInvestments": "None", "shortTermInvestments": "366000000", "currentNetReceivables": "266000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3750000000", "currentAccountsPayable": "224000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6706000000", "totalShareholderEquity": "243000000", "capitalLeaseObligations": "433000000", "otherCurrentLiabilities": "425000000", "totalCurrentLiabilities": "1536000000", "otherNonCurrentLiabilities": "70000000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "530000000", "commonStockSharesOutstanding": "200578000", "intangibleAssetsExcludingGoodwill": "52000000", "cashAndCashEquivalentsAtCarryingValue": "530000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-66000000", "operatingCashflow": "-239000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208000000", "cashflowFromInvestment": "9000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 2773000000, "cost_of_revenue": 2336000000, "gross_profit": 437000000, "ebit": 923000000, "ebitda": 1010000000, "pretax_income": 770000000, "tax_provision": 29000000, "net_income": 782000000, "net_income_to_common": 782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 3186000000, "total_assets": 7025000000, "short_term_debt": 714000000, "long_term_debt": 5305000000, "total_debt": 6019000000, "total_liabilities": 7227000000, "total_equity": 339000000, "shares_outstanding": 550830000, "goodwill_and_intangibles": 56000000 }, "cash_flow": { "operating_cash_flow": 599000000, "capital_expenditure": 19000000, "free_cash_flow": 618000000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245866, "ticker_id": 900, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "923000000", "ebitda": "1010000000", "netIncome": "782000000", "grossProfit": "437000000", "depreciation": "None", "totalRevenue": "2773000000", "costOfRevenue": "2336000000", "interestIncome": "None", "incomeBeforeTax": "770000000", "interestExpense": "153000000", "operatingIncome": "49000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "388000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2336000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "377000000", "netIncomeFromContinuingOperations": "741000000" }, "balance": { "goodwill": "None", "inventory": "1085000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7025000000", "longTermDebt": "5305000000", "shortTermDebt": "714000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "56000000", "reportedCurrency": "USD", "retainedEarnings": "-1512000000", "totalLiabilities": "7227000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "3186000000", "currentLongTermDebt": "629000000", "longTermInvestments": "None", "shortTermInvestments": "371000000", "currentNetReceivables": "968000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839000000", "currentAccountsPayable": "251000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3524000000", "shortLongTermDebtTotal": "6469000000", "totalShareholderEquity": "339000000", "capitalLeaseObligations": "453000000", "otherCurrentLiabilities": "312000000", "totalCurrentLiabilities": "1395000000", "otherNonCurrentLiabilities": "66000000", "totalNonCurrentLiabilities": "5832000000", "cashAndShortTermInvestments": "616000000", "commonStockSharesOutstanding": "550830000", "intangibleAssetsExcludingGoodwill": "56000000", "cashAndCashEquivalentsAtCarryingValue": "616000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "741000000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "213000000", "operatingCashflow": "599000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-676000000", "cashflowFromInvestment": "16000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2773000000, "cost_of_revenue": 2336000000, "gross_profit": 437000000, "research_and_development": null, "selling_general_admin": 377000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 923000000, "depreciation_amortisation": 87000000, "ebitda": 1010000000, "interest_expense": 153000000, "interest_income": null, "other_non_operating": null, "pretax_income": 770000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 782000000, "net_income_continuing_ops": 741000000, "net_income_to_common": 782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616000000, "short_term_investments": 371000000, "net_receivables": 968000000, "inventory": 1085000000, "other_current_assets": null, "total_current_assets": 3186000000, "net_ppe": null, "goodwill": null, "intangible_assets": 56000000, "goodwill_and_intangibles": 56000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3839000000, "total_assets": 7025000000, "short_term_debt": 714000000, "accounts_payable": 251000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1395000000, "long_term_debt": 5305000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5832000000, "total_liabilities": 7227000000, "total_debt": 6019000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1512000000, "total_equity": 339000000, "shares_outstanding": 550830000, "operating_cash_flow": 599000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16000000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -676000000, "free_cash_flow": 618000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "923000000", "ebitda": "1010000000", "netIncome": "782000000", "grossProfit": "437000000", "depreciation": "None", "totalRevenue": "2773000000", "costOfRevenue": "2336000000", "interestIncome": "None", "incomeBeforeTax": "770000000", "interestExpense": "153000000", "operatingIncome": "49000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "388000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2336000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "377000000", "netIncomeFromContinuingOperations": "741000000" }, "balance": { "goodwill": "None", "inventory": "1085000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7025000000", "longTermDebt": "5305000000", "shortTermDebt": "714000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "56000000", "reportedCurrency": "USD", "retainedEarnings": "-1512000000", "totalLiabilities": "7227000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "3186000000", "currentLongTermDebt": "629000000", "longTermInvestments": "None", "shortTermInvestments": "371000000", "currentNetReceivables": "968000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839000000", "currentAccountsPayable": "251000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3524000000", "shortLongTermDebtTotal": "6469000000", "totalShareholderEquity": "339000000", "capitalLeaseObligations": "453000000", "otherCurrentLiabilities": "312000000", "totalCurrentLiabilities": "1395000000", "otherNonCurrentLiabilities": "66000000", "totalNonCurrentLiabilities": "5832000000", "cashAndShortTermInvestments": "616000000", "commonStockSharesOutstanding": "550830000", "intangibleAssetsExcludingGoodwill": "56000000", "cashAndCashEquivalentsAtCarryingValue": "616000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "741000000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "213000000", "operatingCashflow": "599000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-676000000", "cashflowFromInvestment": "16000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "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": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "income_statement": { "revenue": 2968000000, "cost_of_revenue": 2469000000, "gross_profit": 499000000, "ebit": 50000000, "ebitda": 140000000, "pretax_income": -105000000, "tax_provision": -47000000, "net_income": -58000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541000000, "total_current_assets": 3912000000, "total_assets": 7849000000, "short_term_debt": 1363000000, "long_term_debt": 6542000000, "total_debt": 7905000000, "total_liabilities": 9255000000, "total_equity": -697000000, "shares_outstanding": 531110000, "goodwill_and_intangibles": 61000000 }, "cash_flow": { "operating_cash_flow": 509000000, "capital_expenditure": 18000000, "free_cash_flow": 527000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 245867, "ticker_id": 900, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:32:48.804359+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50000000", "ebitda": "140000000", "netIncome": "-58000000", "grossProfit": "499000000", "depreciation": "None", "totalRevenue": "2968000000", "costOfRevenue": "2469000000", "interestIncome": "None", "incomeBeforeTax": "-105000000", "interestExpense": "155000000", "operatingIncome": "42000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-47000000", "reportedCurrency": "USD", "netInterestIncome": "-155000000", "nonInterestIncome": "None", "operatingExpenses": "457000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3000000", "costofGoodsAndServicesSold": "2469000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90000000", "sellingGeneralAndAdministrative": "366000000", "netIncomeFromContinuingOperations": "-105000000" }, "balance": { "goodwill": "None", "inventory": "1302000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7849000000", "longTermDebt": "6542000000", "shortTermDebt": "1363000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61000000", "reportedCurrency": "USD", "retainedEarnings": "-2294000000", "totalLiabilities": "9255000000", "otherCurrentAssets": "1394000000", "totalCurrentAssets": "3912000000", "currentLongTermDebt": "1360000000", "longTermInvestments": "None", "shortTermInvestments": "335000000", "currentNetReceivables": "340000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3937000000", "currentAccountsPayable": "249000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3615000000", "shortLongTermDebtTotal": "8371000000", "totalShareholderEquity": "-697000000", "capitalLeaseObligations": "466000000", "otherCurrentLiabilities": "445000000", "totalCurrentLiabilities": "2179000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "7076000000", "cashAndShortTermInvestments": "541000000", "commonStockSharesOutstanding": "531110000", "intangibleAssetsExcludingGoodwill": "61000000", "cashAndCashEquivalentsAtCarryingValue": "541000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "179000000", "operatingCashflow": "509000000", "capitalExpenditures": "18000000", "changeInReceivables": "5000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551000000", "cashflowFromInvestment": "25000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2968000000, "cost_of_revenue": 2469000000, "gross_profit": 499000000, "research_and_development": null, "selling_general_admin": 366000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50000000, "depreciation_amortisation": 90000000, "ebitda": 140000000, "interest_expense": 155000000, "interest_income": null, "other_non_operating": null, "pretax_income": -105000000, "tax_provision": -47000000, "effective_tax_rate": null, "net_income": -58000000, "net_income_continuing_ops": -105000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541000000, "short_term_investments": 335000000, "net_receivables": 340000000, "inventory": 1302000000, "other_current_assets": null, "total_current_assets": 3912000000, "net_ppe": null, "goodwill": null, "intangible_assets": 61000000, "goodwill_and_intangibles": 61000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3937000000, "total_assets": 7849000000, "short_term_debt": 1363000000, "accounts_payable": 249000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2179000000, "long_term_debt": 6542000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7076000000, "total_liabilities": 9255000000, "total_debt": 7905000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2294000000, "total_equity": -697000000, "shares_outstanding": 531110000, "operating_cash_flow": 509000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 25000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -551000000, "free_cash_flow": 527000000, "net_change_in_cash": -17000000 }, "raw_data": { "income": { "ebit": "50000000", "ebitda": "140000000", "netIncome": "-58000000", "grossProfit": "499000000", "depreciation": "None", "totalRevenue": "2968000000", "costOfRevenue": "2469000000", "interestIncome": "None", "incomeBeforeTax": "-105000000", "interestExpense": "155000000", "operatingIncome": "42000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-47000000", "reportedCurrency": "USD", "netInterestIncome": "-155000000", "nonInterestIncome": "None", "operatingExpenses": "457000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3000000", "costofGoodsAndServicesSold": "2469000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90000000", "sellingGeneralAndAdministrative": "366000000", "netIncomeFromContinuingOperations": "-105000000" }, "balance": { "goodwill": "None", "inventory": "1302000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7849000000", "longTermDebt": "6542000000", "shortTermDebt": "1363000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61000000", "reportedCurrency": "USD", "retainedEarnings": "-2294000000", "totalLiabilities": "9255000000", "otherCurrentAssets": "1394000000", "totalCurrentAssets": "3912000000", "currentLongTermDebt": "1360000000", "longTermInvestments": "None", "shortTermInvestments": "335000000", "currentNetReceivables": "340000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3937000000", "currentAccountsPayable": "249000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3615000000", "shortLongTermDebtTotal": "8371000000", "totalShareholderEquity": "-697000000", "capitalLeaseObligations": "466000000", "otherCurrentLiabilities": "445000000", "totalCurrentLiabilities": "2179000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "7076000000", "cashAndShortTermInvestments": "541000000", "commonStockSharesOutstanding": "531110000", "intangibleAssetsExcludingGoodwill": "61000000", "cashAndCashEquivalentsAtCarryingValue": "541000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "179000000", "operatingCashflow": "509000000", "capitalExpenditures": "18000000", "changeInReceivables": "5000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551000000", "cashflowFromInvestment": "25000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90000000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "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" ] } } }