{ "ticker": { "uuid": "de36aca3-dde4-4d28-a57f-0f98f85d881c", "symbol": "XRAY", "name": "Dentsply Sirona Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/de36aca3-dde4-4d28-a57f-0f98f85d881c/", "api_url": "https://sharemaestro.com/factors/api/tickers/de36aca3-dde4-4d28-a57f-0f98f85d881c/" }, "ticker_metadata": { "id": 9030, "uuid": "de36aca3-dde4-4d28-a57f-0f98f85d881c", "symbol": "XRAY", "name": "Dentsply Sirona Inc", "asset_type": "equity", "market_cap": 2001264000, "stock_exchange_id": 2, "industry": "Medical Instruments & Supplies", "sector": "Healthcare", "description": "Dentsply Sirona is an American dental equipment manufacturer and dental consumables producer that markets its products in over 120 countries.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "de36aca3-dde4-4d28-a57f-0f98f85d881c", "symbol": "XRAY", "name": "Dentsply Sirona Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/de36aca3-dde4-4d28-a57f-0f98f85d881c/", "api_url": "https://sharemaestro.com/factors/api/tickers/de36aca3-dde4-4d28-a57f-0f98f85d881c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.5, "value": 0.82, "quality": 0.22, "momentum": 0.07, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 10, "market_cap": 1999000000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.064, "roe": -0.4765, "piotroski_f_score": 6, "momentum_12_1": -0.2843, "volatility_252d": 0.4658 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:15.608509+00:00", "batch_id": "" }, "size": { "price_close": 10, "market_cap": 1999000000, "market_cap_usd": 1999000000, "enterprise_value": 4045000000, "shares_outstanding": 199900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.5167, "ptbv_ratio": null, "ps_ratio": 0.5431, "pcf_ratio": 7.459, "pfcf_ratio": 4.6273, "ev_ebitda": null, "ev_ebit": -8.4447, "ev_sales": 1.0989, "ev_fcf": 9.3634, "earnings_yield": null, "fcf_yield": 0.1068, "price_to_sales": 0.5431, "price_to_book": 1.5167, "price_to_cashflow": 7.459, "ebitda_to_ev": null, "sales_yield": 0.91 }, "yield": { "dividend_yield": 0.064, "buyback_yield": 0, "shareholder_yield": 0.064, "debt_paydown_yield": null, "total_yield": 0.064 }, "quality": { "gross_margin": 0.4893, "operating_margin": -0.1301, "net_margin": -0.1706, "ebitda_margin": -0.0345, "fcf_margin": 0.1174, "roe": -0.4765, "roa": -0.1201, "roic": -0.1068, "roc_greenblatt": null, "asset_turnover": 0.704, "cash_conversion": -0.6879, "accruals_ratio": -0.1714, "sbc_to_revenue": 0.0084, "piotroski_f_score": 6, "altman_z_score": 0.4334, "earnings_stability_5y": 1.1482, "revenue_stability_5y": 0.074, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3444, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.9666, "net_debt_to_ebitda": -16.1102, "debt_to_assets": 0.4276, "interest_coverage": -5.3222, "current_ratio": 1.5286, "quick_ratio": 0.9826, "net_debt": 2046000000, "local_beta": 0.0009, "volatility_252d": 0.4658, "volatility_60d": 1.0672, "max_drawdown_12m": -0.384, "risk_adjusted_momentum": -0.6102 }, "growth": { "revenue_growth_1y": -0.0102, "revenue_growth_3y_cagr": -0.021, "revenue_growth_5y_cagr": 0.0196, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2895, "book_value_growth_1y": -0.2968, "revenue_growth": -0.0102, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0909, "price_return_3m": -0.2151, "price_return_6m": -0.0988, "price_return_9m": -0.2976, "price_return_12m": -0.3493, "price_return_12m_ex1m": -0.2843, "momentum_6m": -0.0988, "momentum_12m": -0.3493, "momentum_12_1": -0.2843, "distance_from_52w_high": -0.384, "distance_from_52w_low": 0, "relative_strength": -0.5073 }, "raw_ttm": { "revenue_ttm": 3681000000, "gross_profit_ttm": 1801000000, "ebit_ttm": -479000000, "ebitda_ttm": -127000000, "net_income_ttm": -628000000, "eps_diluted_ttm": -3.1416, "operating_cash_flow_ttm": 268000000, "capital_expenditure_ttm": 164000000, "fcf_ttm": 432000000, "dividends_paid_ttm": 128000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90000000, "cash_and_equivalents": 190000000, "total_current_assets": 1845000000, "total_current_liabilities": 1207000000, "net_ppe": null, "total_assets": 5229000000, "total_debt": 2236000000, "total_equity": 1318000000, "net_working_capital": 678000000, "book_value_per_share": 6.5933, "retained_earnings": -1574000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -748000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 30, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 91, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 46, "rank_fcf_margin": 66, "rank_piotroski": 43, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 90 }, "composites": { "value_composite": 18, "quality_composite": 78, "momentum_composite": 93, "growth_composite": 79, "yield_composite": 8, "svqf_composite": 75, "vc1_composite": 19, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 50, "quality_value_composite": 0.4247, "os_score": 0.5, "value_percentile": 0.82, "quality_percentile": 0.22, "momentum_percentile": 0.07, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 893, "ticker_id": 9030, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:15.608509+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10, "market_cap": 1999000000, "market_cap_usd": 1999000000, "enterprise_value": 4045000000, "shares_outstanding": 199900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.51669196, "ptbv_ratio": null, "ps_ratio": 0.54305895, "pcf_ratio": 7.45895522, "pfcf_ratio": 4.62731481, "ev_ebitda": null, "ev_ebit": -8.44467641, "ev_sales": 1.09888617, "ev_fcf": 9.36342593, "earnings_yield": null, "fcf_yield": 0.10679852, "dividend_yield": 0.06403202, "buyback_yield": 0, "shareholder_yield": 0.06403202, "debt_paydown_yield": null, "total_yield": 0.06403202, "gross_margin": 0.48926922, "operating_margin": -0.13012768, "net_margin": -0.17060581, "ebitda_margin": -0.03450149, "fcf_margin": 0.11735941, "roe": -0.47647951, "roa": -0.12009945, "roic": -0.10679251, "roc_greenblatt": null, "asset_turnover": 0.70395869, "cash_conversion": -0.68789809, "accruals_ratio": -0.17135207, "sbc_to_revenue": 0.00842162, "debt_to_equity": 2.96661608, "net_debt_to_ebitda": -16.11023622, "debt_to_assets": 0.42761522, "interest_coverage": -5.32222222, "current_ratio": 1.52858326, "quick_ratio": 0.98260149, "net_debt": 2046000000, "revenue_growth_1y": -0.0102178, "revenue_growth_3y_cagr": -0.0210059, "revenue_growth_5y_cagr": 0.01963863, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.28947368, "book_value_growth_1y": -0.29684006, "piotroski_f_score": 6, "altman_z_score": 0.43341094, "earnings_stability_5y": 1.148215, "revenue_stability_5y": 0.07395, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09090909, "price_return_3m": -0.21507064, "price_return_6m": -0.09876621, "price_return_9m": -0.2976295, "price_return_12m": -0.34932264, "price_return_12m_ex1m": -0.28425491, "distance_from_52w_high": -0.38400508, "distance_from_52w_low": 0, "relative_strength": -0.5072637, "local_beta": 0.0009, "volatility_252d": 0.465826, "volatility_60d": 1.067211, "max_drawdown_12m": -0.38400508, "revenue_ttm": 3681000000, "gross_profit_ttm": 1801000000, "ebit_ttm": -479000000, "ebitda_ttm": -127000000, "net_income_ttm": -628000000, "eps_diluted_ttm": -3.14157079, "operating_cash_flow_ttm": 268000000, "capital_expenditure_ttm": 164000000, "fcf_ttm": 432000000, "dividends_paid_ttm": 128000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90000000, "cash_and_equivalents": 190000000, "total_current_assets": 1845000000, "total_current_liabilities": 1207000000, "net_ppe": null, "total_assets": 5229000000, "total_debt": 2236000000, "total_equity": 1318000000, "net_working_capital": 678000000, "book_value_per_share": 6.59329665, "retained_earnings": -1574000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -748000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 30, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 91, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 46, "rank_fcf_margin": 66, "rank_piotroski": 43, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 90, "value_composite": 18, "quality_composite": 78, "momentum_composite": 93, "growth_composite": 79, "yield_composite": 8, "svqf_composite": 75, "vc1_composite": 19, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10, "os": 0.5, "value": 0.82, "quality": 0.22, "momentum": 0.07, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.064, "roe": -0.4765, "momentum_12_1": -0.2843, "complete_fields": { "id": 893, "ticker_id": 9030, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:15.608509+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10, "market_cap": 1999000000, "market_cap_usd": 1999000000, "enterprise_value": 4045000000, "shares_outstanding": 199900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.51669196, "ptbv_ratio": null, "ps_ratio": 0.54305895, "pcf_ratio": 7.45895522, "pfcf_ratio": 4.62731481, "ev_ebitda": null, "ev_ebit": -8.44467641, "ev_sales": 1.09888617, "ev_fcf": 9.36342593, "earnings_yield": null, "fcf_yield": 0.10679852, "dividend_yield": 0.06403202, "buyback_yield": 0, "shareholder_yield": 0.06403202, "debt_paydown_yield": null, "total_yield": 0.06403202, "gross_margin": 0.48926922, "operating_margin": -0.13012768, "net_margin": -0.17060581, "ebitda_margin": -0.03450149, "fcf_margin": 0.11735941, "roe": -0.47647951, "roa": -0.12009945, "roic": -0.10679251, "roc_greenblatt": null, "asset_turnover": 0.70395869, "cash_conversion": -0.68789809, "accruals_ratio": -0.17135207, "sbc_to_revenue": 0.00842162, "debt_to_equity": 2.96661608, "net_debt_to_ebitda": -16.11023622, "debt_to_assets": 0.42761522, "interest_coverage": -5.32222222, "current_ratio": 1.52858326, "quick_ratio": 0.98260149, "net_debt": 2046000000, "revenue_growth_1y": -0.0102178, "revenue_growth_3y_cagr": -0.0210059, "revenue_growth_5y_cagr": 0.01963863, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.28947368, "book_value_growth_1y": -0.29684006, "piotroski_f_score": 6, "altman_z_score": 0.43341094, "earnings_stability_5y": 1.148215, "revenue_stability_5y": 0.07395, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09090909, "price_return_3m": -0.21507064, "price_return_6m": -0.09876621, "price_return_9m": -0.2976295, "price_return_12m": -0.34932264, "price_return_12m_ex1m": -0.28425491, "distance_from_52w_high": -0.38400508, "distance_from_52w_low": 0, "relative_strength": -0.5072637, "local_beta": 0.0009, "volatility_252d": 0.465826, "volatility_60d": 1.067211, "max_drawdown_12m": -0.38400508, "revenue_ttm": 3681000000, "gross_profit_ttm": 1801000000, "ebit_ttm": -479000000, "ebitda_ttm": -127000000, "net_income_ttm": -628000000, "eps_diluted_ttm": -3.14157079, "operating_cash_flow_ttm": 268000000, "capital_expenditure_ttm": 164000000, "fcf_ttm": 432000000, "dividends_paid_ttm": 128000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90000000, "cash_and_equivalents": 190000000, "total_current_assets": 1845000000, "total_current_liabilities": 1207000000, "net_ppe": null, "total_assets": 5229000000, "total_debt": 2236000000, "total_equity": 1318000000, "net_working_capital": 678000000, "book_value_per_share": 6.59329665, "retained_earnings": -1574000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -748000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 30, "rank_ev_ebitda": 50, "rank_ev_ebit": 14, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 11, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 91, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 46, "rank_fcf_margin": 66, "rank_piotroski": 43, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 90, "value_composite": 18, "quality_composite": 78, "momentum_composite": 93, "growth_composite": 79, "yield_composite": 8, "svqf_composite": 75, "vc1_composite": 19, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 98, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 3680000000, "cost_of_revenue": 1840000000, "gross_profit": 1840000000, "ebit": -398000000, "ebitda": -46000000, "pretax_income": -486000000, "tax_provision": 112000000, "net_income": -598000000, "net_income_to_common": -598000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326000000, "total_current_assets": 2023000000, "total_assets": 5429000000, "short_term_debt": 360000000, "long_term_debt": 2015000000, "total_debt": 2375000000, "total_liabilities": 4089000000, "total_equity": 1340000000, "shares_outstanding": 199400000, "goodwill_and_intangibles": 2122000000 }, "cash_flow": { "operating_cash_flow": 235000000, "capital_expenditure": 131000000, "free_cash_flow": 366000000, "dividends_paid": 128000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205553, "ticker_id": 9030, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-398000000", "ebitda": "-46000000", "netIncome": "-598000000", "grossProfit": "1840000000", "depreciation": "None", "totalRevenue": "3680000000", "costOfRevenue": "1840000000", "interestIncome": "None", "incomeBeforeTax": "-486000000", "interestExpense": "88000000", "operatingIncome": "252000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "112000000", "reportedCurrency": "USD", "netInterestIncome": "-88000000", "nonInterestIncome": "None", "operatingExpenses": "1588000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "150000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352000000", "sellingGeneralAndAdministrative": "1438000000", "netIncomeFromContinuingOperations": "-598000000" }, "balance": { "goodwill": "1148000000", "inventory": "642000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5429000000", "longTermDebt": "2015000000", "shortTermDebt": "360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "974000000", "reportedCurrency": "USD", "retainedEarnings": "-1564000000", "totalLiabilities": "4089000000", "otherCurrentAssets": "367000000", "totalCurrentAssets": "2023000000", "currentLongTermDebt": "313000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "688000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3406000000", "currentAccountsPayable": "300000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2468000000", "totalShareholderEquity": "1340000000", "capitalLeaseObligations": "140000000", "otherCurrentLiabilities": "579000000", "totalCurrentLiabilities": "1343000000", "otherNonCurrentLiabilities": "544000000", "totalNonCurrentLiabilities": "2746000000", "cashAndShortTermInvestments": "326000000", "commonStockSharesOutstanding": "199400000", "intangibleAssetsExcludingGoodwill": "974000000", "cashAndCashEquivalentsAtCarryingValue": "326000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-598000000", "profitLoss": "None", "dividendPayout": "128000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "235000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3680000000, "cost_of_revenue": 1840000000, "gross_profit": 1840000000, "research_and_development": 150000000, "selling_general_admin": 1438000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -398000000, "depreciation_amortisation": 352000000, "ebitda": -46000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": -486000000, "tax_provision": 112000000, "effective_tax_rate": null, "net_income": -598000000, "net_income_continuing_ops": -598000000, "net_income_to_common": -598000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326000000, "short_term_investments": null, "net_receivables": 688000000, "inventory": 642000000, "other_current_assets": null, "total_current_assets": 2023000000, "net_ppe": null, "goodwill": 1148000000, "intangible_assets": 974000000, "goodwill_and_intangibles": 2122000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3406000000, "total_assets": 5429000000, "short_term_debt": 360000000, "accounts_payable": 300000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1343000000, "long_term_debt": 2015000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2746000000, "total_liabilities": 4089000000, "total_debt": 2375000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1564000000, "total_equity": 1340000000, "shares_outstanding": 199400000, "operating_cash_flow": 235000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132000000, "dividends_paid": 128000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80000000, "free_cash_flow": 366000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-398000000", "ebitda": "-46000000", "netIncome": "-598000000", "grossProfit": "1840000000", "depreciation": "None", "totalRevenue": "3680000000", "costOfRevenue": "1840000000", "interestIncome": "None", "incomeBeforeTax": "-486000000", "interestExpense": "88000000", "operatingIncome": "252000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "112000000", "reportedCurrency": "USD", "netInterestIncome": "-88000000", "nonInterestIncome": "None", "operatingExpenses": "1588000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "150000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1840000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352000000", "sellingGeneralAndAdministrative": "1438000000", "netIncomeFromContinuingOperations": "-598000000" }, "balance": { "goodwill": "1148000000", "inventory": "642000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5429000000", "longTermDebt": "2015000000", "shortTermDebt": "360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "974000000", "reportedCurrency": "USD", "retainedEarnings": "-1564000000", "totalLiabilities": "4089000000", "otherCurrentAssets": "367000000", "totalCurrentAssets": "2023000000", "currentLongTermDebt": "313000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "688000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3406000000", "currentAccountsPayable": "300000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2468000000", "totalShareholderEquity": "1340000000", "capitalLeaseObligations": "140000000", "otherCurrentLiabilities": "579000000", "totalCurrentLiabilities": "1343000000", "otherNonCurrentLiabilities": "544000000", "totalNonCurrentLiabilities": "2746000000", "cashAndShortTermInvestments": "326000000", "commonStockSharesOutstanding": "199400000", "intangibleAssetsExcludingGoodwill": "974000000", "cashAndCashEquivalentsAtCarryingValue": "326000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-598000000", "profitLoss": "None", "dividendPayout": "128000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "235000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 3793000000, "cost_of_revenue": 1835000000, "gross_profit": 1958000000, "ebit": -867000000, "ebitda": -518000000, "pretax_income": -936000000, "tax_provision": -26000000, "net_income": -910000000, "net_income_to_common": -910000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272000000, "total_current_assets": 1746000000, "total_assets": 5753000000, "short_term_debt": 595000000, "long_term_debt": 1586000000, "total_debt": 2181000000, "total_liabilities": 3810000000, "total_equity": 1942000000, "shares_outstanding": 203200000, "goodwill_and_intangibles": 2804000000 }, "cash_flow": { "operating_cash_flow": 461000000, "capital_expenditure": 180000000, "free_cash_flow": 641000000, "dividends_paid": 126000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205558, "ticker_id": 9030, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-867000000", "ebitda": "-518000000", "netIncome": "-910000000", "grossProfit": "1958000000", "depreciation": "None", "totalRevenue": "3793000000", "costOfRevenue": "1835000000", "interestIncome": "None", "incomeBeforeTax": "-936000000", "interestExpense": "69000000", "operatingIncome": "-879000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-26000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "2837000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "165000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1835000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349000000", "sellingGeneralAndAdministrative": "1605000000", "netIncomeFromContinuingOperations": "-910000000" }, "balance": { "goodwill": "1597000000", "inventory": "564000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5753000000", "longTermDebt": "1586000000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1207000000", "reportedCurrency": "USD", "retainedEarnings": "-835000000", "totalLiabilities": "3810000000", "otherCurrentAssets": "304000000", "totalCurrentAssets": "1746000000", "currentLongTermDebt": "549000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "606000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4007000000", "currentAccountsPayable": "241000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272000000", "totalShareholderEquity": "1942000000", "capitalLeaseObligations": "137000000", "otherCurrentLiabilities": "613000000", "totalCurrentLiabilities": "1589000000", "otherNonCurrentLiabilities": "415000000", "totalNonCurrentLiabilities": "2221000000", "cashAndShortTermInvestments": "272000000", "commonStockSharesOutstanding": "203200000", "intangibleAssetsExcludingGoodwill": "1207000000", "cashAndCashEquivalentsAtCarryingValue": "272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-910000000", "profitLoss": "None", "dividendPayout": "126000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "461000000", "capitalExpenditures": "180000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-302000000", "cashflowFromInvestment": "-197000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3793000000, "cost_of_revenue": 1835000000, "gross_profit": 1958000000, "research_and_development": 165000000, "selling_general_admin": 1605000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -867000000, "depreciation_amortisation": 349000000, "ebitda": -518000000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": -936000000, "tax_provision": -26000000, "effective_tax_rate": null, "net_income": -910000000, "net_income_continuing_ops": -910000000, "net_income_to_common": -910000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272000000, "short_term_investments": null, "net_receivables": 606000000, "inventory": 564000000, "other_current_assets": null, "total_current_assets": 1746000000, "net_ppe": null, "goodwill": 1597000000, "intangible_assets": 1207000000, "goodwill_and_intangibles": 2804000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4007000000, "total_assets": 5753000000, "short_term_debt": 595000000, "accounts_payable": 241000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1589000000, "long_term_debt": 1586000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2221000000, "total_liabilities": 3810000000, "total_debt": 2181000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -835000000, "total_equity": 1942000000, "shares_outstanding": 203200000, "operating_cash_flow": 461000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197000000, "dividends_paid": 126000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -302000000, "free_cash_flow": 641000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-867000000", "ebitda": "-518000000", "netIncome": "-910000000", "grossProfit": "1958000000", "depreciation": "None", "totalRevenue": "3793000000", "costOfRevenue": "1835000000", "interestIncome": "None", "incomeBeforeTax": "-936000000", "interestExpense": "69000000", "operatingIncome": "-879000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-26000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "2837000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "165000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1835000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "349000000", "sellingGeneralAndAdministrative": "1605000000", "netIncomeFromContinuingOperations": "-910000000" }, "balance": { "goodwill": "1597000000", "inventory": "564000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5753000000", "longTermDebt": "1586000000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1207000000", "reportedCurrency": "USD", "retainedEarnings": "-835000000", "totalLiabilities": "3810000000", "otherCurrentAssets": "304000000", "totalCurrentAssets": "1746000000", "currentLongTermDebt": "549000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "606000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4007000000", "currentAccountsPayable": "241000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272000000", "totalShareholderEquity": "1942000000", "capitalLeaseObligations": "137000000", "otherCurrentLiabilities": "613000000", "totalCurrentLiabilities": "1589000000", "otherNonCurrentLiabilities": "415000000", "totalNonCurrentLiabilities": "2221000000", "cashAndShortTermInvestments": "272000000", "commonStockSharesOutstanding": "203200000", "intangibleAssetsExcludingGoodwill": "1207000000", "cashAndCashEquivalentsAtCarryingValue": "272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-910000000", "profitLoss": "None", "dividendPayout": "126000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "461000000", "capitalExpenditures": "180000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-302000000", "cashflowFromInvestment": "-197000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 3965000000, "cost_of_revenue": 1879000000, "gross_profit": 2086000000, "ebit": -94000000, "ebitda": 249000000, "pretax_income": -175000000, "tax_provision": -43000000, "net_income": -132000000, "net_income_to_common": -132000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334000000, "total_current_assets": 1973000000, "total_assets": 7370000000, "short_term_debt": 378000000, "long_term_debt": 1796000000, "total_debt": 2174000000, "total_liabilities": 4076000000, "total_equity": 3293000000, "shares_outstanding": 212000000, "goodwill_and_intangibles": 4143000000 }, "cash_flow": { "operating_cash_flow": 377000000, "capital_expenditure": 149000000, "free_cash_flow": 526000000, "dividends_paid": 116000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205563, "ticker_id": 9030, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94000000", "ebitda": "249000000", "netIncome": "-132000000", "grossProfit": "2086000000", "depreciation": "None", "totalRevenue": "3965000000", "costOfRevenue": "1879000000", "interestIncome": "None", "incomeBeforeTax": "-175000000", "interestExpense": "81000000", "operatingIncome": "-85000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-43000000", "reportedCurrency": "USD", "netInterestIncome": "-81000000", "nonInterestIncome": "None", "operatingExpenses": "2171000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "184000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1879000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000000", "sellingGeneralAndAdministrative": "1620000000", "netIncomeFromContinuingOperations": "-132000000" }, "balance": { "goodwill": "2438000000", "inventory": "624000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7370000000", "longTermDebt": "1796000000", "shortTermDebt": "378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1705000000", "reportedCurrency": "USD", "retainedEarnings": "205000000", "totalLiabilities": "4076000000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "1973000000", "currentLongTermDebt": "322000000", "longTermInvestments": "None", "shortTermInvestments": "24000000", "currentNetReceivables": "756000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5397000000", "currentAccountsPayable": "305000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2299000000", "totalShareholderEquity": "3293000000", "capitalLeaseObligations": "181000000", "otherCurrentLiabilities": "602000000", "totalCurrentLiabilities": "1425000000", "otherNonCurrentLiabilities": "502000000", "totalNonCurrentLiabilities": "2651000000", "cashAndShortTermInvestments": "334000000", "commonStockSharesOutstanding": "212000000", "intangibleAssetsExcludingGoodwill": "1705000000", "cashAndCashEquivalentsAtCarryingValue": "334000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132000000", "profitLoss": "None", "dividendPayout": "116000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "377000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307000000", "cashflowFromInvestment": "-89000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3965000000, "cost_of_revenue": 1879000000, "gross_profit": 2086000000, "research_and_development": 184000000, "selling_general_admin": 1620000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94000000, "depreciation_amortisation": 343000000, "ebitda": 249000000, "interest_expense": 81000000, "interest_income": null, "other_non_operating": null, "pretax_income": -175000000, "tax_provision": -43000000, "effective_tax_rate": null, "net_income": -132000000, "net_income_continuing_ops": -132000000, "net_income_to_common": -132000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334000000, "short_term_investments": 24000000, "net_receivables": 756000000, "inventory": 624000000, "other_current_assets": null, "total_current_assets": 1973000000, "net_ppe": null, "goodwill": 2438000000, "intangible_assets": 1705000000, "goodwill_and_intangibles": 4143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5397000000, "total_assets": 7370000000, "short_term_debt": 378000000, "accounts_payable": 305000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1425000000, "long_term_debt": 1796000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2651000000, "total_liabilities": 4076000000, "total_debt": 2174000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 205000000, "total_equity": 3293000000, "shares_outstanding": 212000000, "operating_cash_flow": 377000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89000000, "dividends_paid": 116000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -307000000, "free_cash_flow": 526000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-94000000", "ebitda": "249000000", "netIncome": "-132000000", "grossProfit": "2086000000", "depreciation": "None", "totalRevenue": "3965000000", "costOfRevenue": "1879000000", "interestIncome": "None", "incomeBeforeTax": "-175000000", "interestExpense": "81000000", "operatingIncome": "-85000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-43000000", "reportedCurrency": "USD", "netInterestIncome": "-81000000", "nonInterestIncome": "None", "operatingExpenses": "2171000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "184000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1879000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000000", "sellingGeneralAndAdministrative": "1620000000", "netIncomeFromContinuingOperations": "-132000000" }, "balance": { "goodwill": "2438000000", "inventory": "624000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7370000000", "longTermDebt": "1796000000", "shortTermDebt": "378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1705000000", "reportedCurrency": "USD", "retainedEarnings": "205000000", "totalLiabilities": "4076000000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "1973000000", "currentLongTermDebt": "322000000", "longTermInvestments": "None", "shortTermInvestments": "24000000", "currentNetReceivables": "756000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5397000000", "currentAccountsPayable": "305000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2299000000", "totalShareholderEquity": "3293000000", "capitalLeaseObligations": "181000000", "otherCurrentLiabilities": "602000000", "totalCurrentLiabilities": "1425000000", "otherNonCurrentLiabilities": "502000000", "totalNonCurrentLiabilities": "2651000000", "cashAndShortTermInvestments": "334000000", "commonStockSharesOutstanding": "212000000", "intangibleAssetsExcludingGoodwill": "1705000000", "cashAndCashEquivalentsAtCarryingValue": "334000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132000000", "profitLoss": "None", "dividendPayout": "116000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "377000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-307000000", "cashflowFromInvestment": "-89000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 3922000000, "cost_of_revenue": 1795000000, "gross_profit": 2127000000, "ebit": -990000000, "ebitda": -662000000, "pretax_income": -1055000000, "tax_provision": -105000000, "net_income": -950000000, "net_income_to_common": -950000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 365000000, "total_current_assets": 1893000000, "total_assets": 7643000000, "short_term_debt": 172000000, "long_term_debt": 1826000000, "total_debt": 1998000000, "total_liabilities": 3831000000, "total_equity": 3811000000, "shares_outstanding": 215500000, "goodwill_and_intangibles": 4591000000 }, "cash_flow": { "operating_cash_flow": 517000000, "capital_expenditure": 149000000, "free_cash_flow": 666000000, "dividends_paid": 104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205568, "ticker_id": 9030, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-990000000", "ebitda": "-662000000", "netIncome": "-950000000", "grossProfit": "2127000000", "depreciation": "None", "totalRevenue": "3922000000", "costOfRevenue": "1795000000", "interestIncome": "None", "incomeBeforeTax": "-1055000000", "interestExpense": "65000000", "operatingIncome": "-937000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-105000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "3064000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "174000000", "otherNonOperatingIncome": "-58000000", "costofGoodsAndServicesSold": "1795000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328000000", "sellingGeneralAndAdministrative": "1596000000", "netIncomeFromContinuingOperations": "-950000000" }, "balance": { "goodwill": "2688000000", "inventory": "627000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7643000000", "longTermDebt": "1826000000", "shortTermDebt": "172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1903000000", "reportedCurrency": "USD", "retainedEarnings": "456000000", "totalLiabilities": "3831000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "1893000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "24000000", "currentNetReceivables": "685000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5750000000", "currentAccountsPayable": "279000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "961000000", "shortLongTermDebtTotal": "2147000000", "totalShareholderEquity": "3811000000", "capitalLeaseObligations": "149000000", "otherCurrentLiabilities": "583000000", "totalCurrentLiabilities": "1170000000", "otherNonCurrentLiabilities": "399000000", "totalNonCurrentLiabilities": "2661000000", "cashAndShortTermInvestments": "365000000", "commonStockSharesOutstanding": "215500000", "intangibleAssetsExcludingGoodwill": "1903000000", "cashAndCashEquivalentsAtCarryingValue": "365000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-950000000", "profitLoss": "None", "dividendPayout": "104000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-141000000", "operatingCashflow": "517000000", "capitalExpenditures": "149000000", "changeInReceivables": "85000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-329000000", "cashflowFromInvestment": "-138000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3922000000, "cost_of_revenue": 1795000000, "gross_profit": 2127000000, "research_and_development": 174000000, "selling_general_admin": 1596000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -990000000, "depreciation_amortisation": 328000000, "ebitda": -662000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1055000000, "tax_provision": -105000000, "effective_tax_rate": null, "net_income": -950000000, "net_income_continuing_ops": -950000000, "net_income_to_common": -950000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 365000000, "short_term_investments": 24000000, "net_receivables": 685000000, "inventory": 627000000, "other_current_assets": null, "total_current_assets": 1893000000, "net_ppe": null, "goodwill": 2688000000, "intangible_assets": 1903000000, "goodwill_and_intangibles": 4591000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5750000000, "total_assets": 7643000000, "short_term_debt": 172000000, "accounts_payable": 279000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1170000000, "long_term_debt": 1826000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2661000000, "total_liabilities": 3831000000, "total_debt": 1998000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 456000000, "total_equity": 3811000000, "shares_outstanding": 215500000, "operating_cash_flow": 517000000, "stock_based_compensation": 59000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138000000, "dividends_paid": 104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -329000000, "free_cash_flow": 666000000, "net_change_in_cash": 50000000 }, "raw_data": { "income": { "ebit": "-990000000", "ebitda": "-662000000", "netIncome": "-950000000", "grossProfit": "2127000000", "depreciation": "None", "totalRevenue": "3922000000", "costOfRevenue": "1795000000", "interestIncome": "None", "incomeBeforeTax": "-1055000000", "interestExpense": "65000000", "operatingIncome": "-937000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-105000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "3064000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "174000000", "otherNonOperatingIncome": "-58000000", "costofGoodsAndServicesSold": "1795000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328000000", "sellingGeneralAndAdministrative": "1596000000", "netIncomeFromContinuingOperations": "-950000000" }, "balance": { "goodwill": "2688000000", "inventory": "627000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7643000000", "longTermDebt": "1826000000", "shortTermDebt": "172000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1903000000", "reportedCurrency": "USD", "retainedEarnings": "456000000", "totalLiabilities": "3831000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "1893000000", "currentLongTermDebt": "118000000", "longTermInvestments": "None", "shortTermInvestments": "24000000", "currentNetReceivables": "685000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5750000000", "currentAccountsPayable": "279000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "961000000", "shortLongTermDebtTotal": "2147000000", "totalShareholderEquity": "3811000000", "capitalLeaseObligations": "149000000", "otherCurrentLiabilities": "583000000", "totalCurrentLiabilities": "1170000000", "otherNonCurrentLiabilities": "399000000", "totalNonCurrentLiabilities": "2661000000", "cashAndShortTermInvestments": "365000000", "commonStockSharesOutstanding": "215500000", "intangibleAssetsExcludingGoodwill": "1903000000", "cashAndCashEquivalentsAtCarryingValue": "365000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-950000000", "profitLoss": "None", "dividendPayout": "104000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-141000000", "operatingCashflow": "517000000", "capitalExpenditures": "149000000", "changeInReceivables": "85000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-329000000", "cashflowFromInvestment": "-138000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 4231000000, "cost_of_revenue": 1884000000, "gross_profit": 2347000000, "ebit": 606000000, "ebitda": 952000000, "pretax_income": 545000000, "tax_provision": 134000000, "net_income": 411000000, "net_income_to_common": 411000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339000000, "total_current_assets": 1852000000, "total_assets": 9239000000, "short_term_debt": 232000000, "long_term_debt": 1913000000, "total_debt": 2145000000, "total_liabilities": 4242000000, "total_equity": 4996000000, "shares_outstanding": 220200000, "goodwill_and_intangibles": 6295000000 }, "cash_flow": { "operating_cash_flow": 657000000, "capital_expenditure": 142000000, "free_cash_flow": 799000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205573, "ticker_id": 9030, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "606000000", "ebitda": "952000000", "netIncome": "411000000", "grossProfit": "2347000000", "depreciation": "None", "totalRevenue": "4231000000", "costOfRevenue": "1884000000", "interestIncome": "None", "incomeBeforeTax": "545000000", "interestExpense": "61000000", "operatingIncome": "608000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "134000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "1739000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "171000000", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "1884000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346000000", "sellingGeneralAndAdministrative": "1551000000", "netIncomeFromContinuingOperations": "421000000" }, "balance": { "goodwill": "3976000000", "inventory": "515000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "9239000000", "longTermDebt": "1913000000", "shortTermDebt": "232000000", "treasuryStock": "-2535000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2319000000", "reportedCurrency": "USD", "retainedEarnings": "1514000000", "totalLiabilities": "4242000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "1852000000", "currentLongTermDebt": "182000000", "longTermInvestments": "None", "shortTermInvestments": "22000000", "currentNetReceivables": "803000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7387000000", "currentAccountsPayable": "262000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "966000000", "shortLongTermDebtTotal": "2294000000", "totalShareholderEquity": "4996000000", "capitalLeaseObligations": "195000000", "otherCurrentLiabilities": "636000000", "totalCurrentLiabilities": "1261000000", "otherNonCurrentLiabilities": "525000000", "totalNonCurrentLiabilities": "2981000000", "cashAndShortTermInvestments": "339000000", "commonStockSharesOutstanding": "220200000", "intangibleAssetsExcludingGoodwill": "2319000000", "cashAndCashEquivalentsAtCarryingValue": "339000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-63000000", "operatingCashflow": "657000000", "capitalExpenditures": "142000000", "changeInReceivables": "-109000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379000000", "cashflowFromInvestment": "-358000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-80000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "346000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4231000000, "cost_of_revenue": 1884000000, "gross_profit": 2347000000, "research_and_development": 171000000, "selling_general_admin": 1551000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 606000000, "depreciation_amortisation": 346000000, "ebitda": 952000000, "interest_expense": 61000000, "interest_income": null, "other_non_operating": null, "pretax_income": 545000000, "tax_provision": 134000000, "effective_tax_rate": null, "net_income": 411000000, "net_income_continuing_ops": 421000000, "net_income_to_common": 411000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339000000, "short_term_investments": 22000000, "net_receivables": 803000000, "inventory": 515000000, "other_current_assets": null, "total_current_assets": 1852000000, "net_ppe": null, "goodwill": 3976000000, "intangible_assets": 2319000000, "goodwill_and_intangibles": 6295000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7387000000, "total_assets": 9239000000, "short_term_debt": 232000000, "accounts_payable": 262000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1261000000, "long_term_debt": 1913000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2981000000, "total_liabilities": 4242000000, "total_debt": 2145000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1514000000, "total_equity": 4996000000, "shares_outstanding": 220200000, "operating_cash_flow": 657000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -358000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -379000000, "free_cash_flow": 799000000, "net_change_in_cash": -80000000 }, "raw_data": { "income": { "ebit": "606000000", "ebitda": "952000000", "netIncome": "411000000", "grossProfit": "2347000000", "depreciation": "None", "totalRevenue": "4231000000", "costOfRevenue": "1884000000", "interestIncome": "None", "incomeBeforeTax": "545000000", "interestExpense": "61000000", "operatingIncome": "608000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "134000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "1739000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "171000000", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "1884000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346000000", "sellingGeneralAndAdministrative": "1551000000", "netIncomeFromContinuingOperations": "421000000" }, "balance": { "goodwill": "3976000000", "inventory": "515000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "9239000000", "longTermDebt": "1913000000", "shortTermDebt": "232000000", "treasuryStock": "-2535000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2319000000", "reportedCurrency": "USD", "retainedEarnings": "1514000000", "totalLiabilities": "4242000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "1852000000", "currentLongTermDebt": "182000000", "longTermInvestments": "None", "shortTermInvestments": "22000000", "currentNetReceivables": "803000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7387000000", "currentAccountsPayable": "262000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "966000000", "shortLongTermDebtTotal": "2294000000", "totalShareholderEquity": "4996000000", "capitalLeaseObligations": "195000000", "otherCurrentLiabilities": "636000000", "totalCurrentLiabilities": "1261000000", "otherNonCurrentLiabilities": "525000000", "totalNonCurrentLiabilities": "2981000000", "cashAndShortTermInvestments": "339000000", "commonStockSharesOutstanding": "220200000", "intangibleAssetsExcludingGoodwill": "2319000000", "cashAndCashEquivalentsAtCarryingValue": "339000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "421000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-63000000", "operatingCashflow": "657000000", "capitalExpenditures": "142000000", "changeInReceivables": "-109000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379000000", "cashflowFromInvestment": "-358000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-80000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "346000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 3339000000, "cost_of_revenue": 1683000000, "gross_profit": 1656000000, "ebit": -4000000, "ebitda": 330000000, "pretax_income": -50000000, "tax_provision": 23000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 438000000, "total_current_assets": 1798000000, "total_assets": 9350000000, "short_term_debt": 347000000, "long_term_debt": 1978000000, "total_debt": 2325000000, "total_liabilities": 4415000000, "total_equity": 4932000000, "shares_outstanding": 219200000, "goodwill_and_intangibles": 6490000000 }, "cash_flow": { "operating_cash_flow": 635000000, "capital_expenditure": 87000000, "free_cash_flow": 722000000, "dividends_paid": 88000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205578, "ticker_id": 9030, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4000000", "ebitda": "330000000", "netIncome": "-73000000", "grossProfit": "1656000000", "depreciation": "None", "totalRevenue": "3339000000", "costOfRevenue": "1683000000", "interestIncome": "1000000", "incomeBeforeTax": "-50000000", "interestExpense": "62000000", "operatingIncome": "-3000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "1659000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1683000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334000000", "sellingGeneralAndAdministrative": "1435000000", "netIncomeFromContinuingOperations": "-83000000" }, "balance": { "goodwill": "3986000000", "inventory": "476000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "9350000000", "longTermDebt": "1978000000", "shortTermDebt": "347000000", "treasuryStock": "-2409000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2504000000", "reportedCurrency": "USD", "retainedEarnings": "1198000000", "totalLiabilities": "4415000000", "otherCurrentAssets": "178000000", "totalCurrentAssets": "1798000000", "currentLongTermDebt": "299000000", "longTermInvestments": "None", "shortTermInvestments": "33000000", "currentNetReceivables": "706000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7552000000", "currentAccountsPayable": "302000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "791000000", "shortLongTermDebtTotal": "2455000000", "totalShareholderEquity": "4932000000", "capitalLeaseObligations": "130000000", "otherCurrentLiabilities": "598000000", "totalCurrentLiabilities": "1372000000", "otherNonCurrentLiabilities": "684000000", "totalNonCurrentLiabilities": "3043000000", "cashAndShortTermInvestments": "438000000", "commonStockSharesOutstanding": "219200000", "intangibleAssetsExcludingGoodwill": "2504000000", "cashAndCashEquivalentsAtCarryingValue": "438000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83000000", "profitLoss": "None", "dividendPayout": "88000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "124000000", "operatingCashflow": "635000000", "capitalExpenditures": "87000000", "changeInReceivables": "126000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "490000000", "cashflowFromInvestment": "-1106000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3339000000, "cost_of_revenue": 1683000000, "gross_profit": 1656000000, "research_and_development": 123000000, "selling_general_admin": 1435000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4000000, "depreciation_amortisation": 334000000, "ebitda": 330000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": -50000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": -73000000, "net_income_continuing_ops": -83000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 438000000, "short_term_investments": 33000000, "net_receivables": 706000000, "inventory": 476000000, "other_current_assets": null, "total_current_assets": 1798000000, "net_ppe": null, "goodwill": 3986000000, "intangible_assets": 2504000000, "goodwill_and_intangibles": 6490000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7552000000, "total_assets": 9350000000, "short_term_debt": 347000000, "accounts_payable": 302000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1372000000, "long_term_debt": 1978000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3043000000, "total_liabilities": 4415000000, "total_debt": 2325000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1198000000, "total_equity": 4932000000, "shares_outstanding": 219200000, "operating_cash_flow": 635000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1106000000, "dividends_paid": 88000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 490000000, "free_cash_flow": 722000000, "net_change_in_cash": 19000000 }, "raw_data": { "income": { "ebit": "-4000000", "ebitda": "330000000", "netIncome": "-73000000", "grossProfit": "1656000000", "depreciation": "None", "totalRevenue": "3339000000", "costOfRevenue": "1683000000", "interestIncome": "1000000", "incomeBeforeTax": "-50000000", "interestExpense": "62000000", "operatingIncome": "-3000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "1659000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1683000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334000000", "sellingGeneralAndAdministrative": "1435000000", "netIncomeFromContinuingOperations": "-83000000" }, "balance": { "goodwill": "3986000000", "inventory": "476000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "9350000000", "longTermDebt": "1978000000", "shortTermDebt": "347000000", "treasuryStock": "-2409000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2504000000", "reportedCurrency": "USD", "retainedEarnings": "1198000000", "totalLiabilities": "4415000000", "otherCurrentAssets": "178000000", "totalCurrentAssets": "1798000000", "currentLongTermDebt": "299000000", "longTermInvestments": "None", "shortTermInvestments": "33000000", "currentNetReceivables": "706000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7552000000", "currentAccountsPayable": "302000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "791000000", "shortLongTermDebtTotal": "2455000000", "totalShareholderEquity": "4932000000", "capitalLeaseObligations": "130000000", "otherCurrentLiabilities": "598000000", "totalCurrentLiabilities": "1372000000", "otherNonCurrentLiabilities": "684000000", "totalNonCurrentLiabilities": "3043000000", "cashAndShortTermInvestments": "438000000", "commonStockSharesOutstanding": "219200000", "intangibleAssetsExcludingGoodwill": "2504000000", "cashAndCashEquivalentsAtCarryingValue": "438000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83000000", "profitLoss": "None", "dividendPayout": "88000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "124000000", "operatingCashflow": "635000000", "capitalExpenditures": "87000000", "changeInReceivables": "126000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "490000000", "cashflowFromInvestment": "-1106000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 4022000000, "cost_of_revenue": 1858000000, "gross_profit": 2164000000, "ebit": 365000000, "ebitda": 688000000, "pretax_income": 338000000, "tax_provision": 82000000, "net_income": 256000000, "net_income_to_common": 256000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 405000000, "total_current_assets": 2000000000, "total_assets": 8603000000, "short_term_debt": 46000000, "long_term_debt": 1433100000, "total_debt": 1479100000, "total_liabilities": 3508000000, "total_equity": 5093000000, "shares_outstanding": 224400000, "goodwill_and_intangibles": 5573000000 }, "cash_flow": { "operating_cash_flow": 632800000, "capital_expenditure": 122900000, "free_cash_flow": 755700000, "dividends_paid": 80900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205583, "ticker_id": 9030, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365000000", "ebitda": "688000000", "netIncome": "256000000", "grossProfit": "2164000000", "depreciation": "None", "totalRevenue": "4022000000", "costOfRevenue": "1858000000", "interestIncome": "2400000", "incomeBeforeTax": "338000000", "interestExpense": "29400000", "operatingIncome": "353000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "1811000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "143000000", "otherNonOperatingIncome": "13900000", "costofGoodsAndServicesSold": "1858000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "1723500000", "netIncomeFromContinuingOperations": "263100000" }, "balance": { "goodwill": "3397000000", "inventory": "562000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "8603000000", "longTermDebt": "1433100000", "shortTermDebt": "46000000", "treasuryStock": "-2301300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2176000000", "reportedCurrency": "USD", "retainedEarnings": "1404000000", "totalLiabilities": "3508000000", "otherCurrentAssets": "205000000", "totalCurrentAssets": "2000000000", "currentLongTermDebt": "2300000", "longTermInvestments": "None", "shortTermInvestments": "40000000", "currentNetReceivables": "828000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6603000000", "currentAccountsPayable": "308000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "802400000", "shortLongTermDebtTotal": "1599000000", "totalShareholderEquity": "5093000000", "capitalLeaseObligations": "163200000", "otherCurrentLiabilities": "545000000", "totalCurrentLiabilities": "995000000", "otherNonCurrentLiabilities": "599800000", "totalNonCurrentLiabilities": "2513000000", "cashAndShortTermInvestments": "405000000", "commonStockSharesOutstanding": "224400000", "intangibleAssetsExcludingGoodwill": "2176000000", "cashAndCashEquivalentsAtCarryingValue": "405000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263100000", "profitLoss": "None", "dividendPayout": "80900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "13700000", "operatingCashflow": "632800000", "capitalExpenditures": "122900000", "changeInReceivables": "-91400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-466100000", "cashflowFromInvestment": "-68400000", "stockBasedCompensation": "66200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4022000000, "cost_of_revenue": 1858000000, "gross_profit": 2164000000, "research_and_development": 143000000, "selling_general_admin": 1723500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365000000, "depreciation_amortisation": 323000000, "ebitda": 688000000, "interest_expense": 29400000, "interest_income": null, "other_non_operating": null, "pretax_income": 338000000, "tax_provision": 82000000, "effective_tax_rate": null, "net_income": 256000000, "net_income_continuing_ops": 263100000, "net_income_to_common": 256000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 405000000, "short_term_investments": 40000000, "net_receivables": 828000000, "inventory": 562000000, "other_current_assets": null, "total_current_assets": 2000000000, "net_ppe": null, "goodwill": 3397000000, "intangible_assets": 2176000000, "goodwill_and_intangibles": 5573000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6603000000, "total_assets": 8603000000, "short_term_debt": 46000000, "accounts_payable": 308000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 995000000, "long_term_debt": 1433100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2513000000, "total_liabilities": 3508000000, "total_debt": 1479100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1404000000, "total_equity": 5093000000, "shares_outstanding": 224400000, "operating_cash_flow": 632800000, "stock_based_compensation": 66200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68400000, "dividends_paid": 80900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -466100000, "free_cash_flow": 755700000, "net_change_in_cash": 98300000 }, "raw_data": { "income": { "ebit": "365000000", "ebitda": "688000000", "netIncome": "256000000", "grossProfit": "2164000000", "depreciation": "None", "totalRevenue": "4022000000", "costOfRevenue": "1858000000", "interestIncome": "2400000", "incomeBeforeTax": "338000000", "interestExpense": "29400000", "operatingIncome": "353000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "1811000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "143000000", "otherNonOperatingIncome": "13900000", "costofGoodsAndServicesSold": "1858000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "1723500000", "netIncomeFromContinuingOperations": "263100000" }, "balance": { "goodwill": "3397000000", "inventory": "562000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "8603000000", "longTermDebt": "1433100000", "shortTermDebt": "46000000", "treasuryStock": "-2301300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2176000000", "reportedCurrency": "USD", "retainedEarnings": "1404000000", "totalLiabilities": "3508000000", "otherCurrentAssets": "205000000", "totalCurrentAssets": "2000000000", "currentLongTermDebt": "2300000", "longTermInvestments": "None", "shortTermInvestments": "40000000", "currentNetReceivables": "828000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6603000000", "currentAccountsPayable": "308000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "802400000", "shortLongTermDebtTotal": "1599000000", "totalShareholderEquity": "5093000000", "capitalLeaseObligations": "163200000", "otherCurrentLiabilities": "545000000", "totalCurrentLiabilities": "995000000", "otherNonCurrentLiabilities": "599800000", "totalNonCurrentLiabilities": "2513000000", "cashAndShortTermInvestments": "405000000", "commonStockSharesOutstanding": "224400000", "intangibleAssetsExcludingGoodwill": "2176000000", "cashAndCashEquivalentsAtCarryingValue": "405000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263100000", "profitLoss": "None", "dividendPayout": "80900000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "13700000", "operatingCashflow": "632800000", "capitalExpenditures": "122900000", "changeInReceivables": "-91400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-466100000", "cashflowFromInvestment": "-68400000", "stockBasedCompensation": "66200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 3986300000, "cost_of_revenue": 1918500000, "gross_profit": 2067800000, "ebit": -916100000, "ebitda": -585300000, "pretax_income": -958400000, "tax_provision": 52500000, "net_income": -1011000000, "net_income_to_common": -1011000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309600000, "total_current_assets": 1888000000, "total_assets": 8687000000, "short_term_debt": 92400000, "long_term_debt": 1564900000, "total_debt": 1657300000, "total_liabilities": 3554000000, "total_equity": 5120900000, "shares_outstanding": 224300000, "goodwill_and_intangibles": 5851600000 }, "cash_flow": { "operating_cash_flow": 499800000, "capital_expenditure": 188000000, "free_cash_flow": 687800000, "dividends_paid": 78600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205588, "ticker_id": 9030, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-916100000", "ebitda": "-585300000", "netIncome": "-1011000000", "grossProfit": "2067800000", "depreciation": "None", "totalRevenue": "3986300000", "costOfRevenue": "1918500000", "interestIncome": "2100000", "incomeBeforeTax": "-958400000", "interestExpense": "37300000", "operatingIncome": "-958100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "52500000", "reportedCurrency": "USD", "netInterestIncome": "-35200000", "nonInterestIncome": "None", "operatingExpenses": "1719100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "160500000", "otherNonOperatingIncome": "37000000", "costofGoodsAndServicesSold": "1918500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330800000", "sellingGeneralAndAdministrative": "1719100000", "netIncomeFromContinuingOperations": "-1010900000" }, "balance": { "goodwill": "3431300000", "inventory": "598900000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "8687000000", "longTermDebt": "1564900000", "shortTermDebt": "92400000", "treasuryStock": "-2151000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2420300000", "reportedCurrency": "USD", "retainedEarnings": "1225900000", "totalLiabilities": "3554000000", "otherCurrentAssets": "277600000", "totalCurrentAssets": "1888000000", "currentLongTermDebt": "92400000", "longTermInvestments": "None", "shortTermInvestments": "28200000", "currentNetReceivables": "701900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6799000000", "currentAccountsPayable": "283900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "870600000", "shortLongTermDebtTotal": "1657300000", "totalShareholderEquity": "5120900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "549600000", "totalCurrentLiabilities": "1013300000", "otherNonCurrentLiabilities": "423000000", "totalNonCurrentLiabilities": "2540700000", "cashAndShortTermInvestments": "309600000", "commonStockSharesOutstanding": "224300000", "intangibleAssetsExcludingGoodwill": "2420300000", "cashAndCashEquivalentsAtCarryingValue": "309600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1010900000", "profitLoss": "None", "dividendPayout": "78600000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-19900000", "operatingCashflow": "499800000", "capitalExpenditures": "188000000", "changeInReceivables": "23500000", "changeInExchangeRate": "-7700000", "cashflowFromFinancing": "-249800000", "cashflowFromInvestment": "-253300000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3986300000, "cost_of_revenue": 1918500000, "gross_profit": 2067800000, "research_and_development": 160500000, "selling_general_admin": 1719100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -916100000, "depreciation_amortisation": 330800000, "ebitda": -585300000, "interest_expense": 37300000, "interest_income": null, "other_non_operating": null, "pretax_income": -958400000, "tax_provision": 52500000, "effective_tax_rate": null, "net_income": -1011000000, "net_income_continuing_ops": -1010900000, "net_income_to_common": -1011000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309600000, "short_term_investments": 28200000, "net_receivables": 701900000, "inventory": 598900000, "other_current_assets": null, "total_current_assets": 1888000000, "net_ppe": null, "goodwill": 3431300000, "intangible_assets": 2420300000, "goodwill_and_intangibles": 5851600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6799000000, "total_assets": 8687000000, "short_term_debt": 92400000, "accounts_payable": 283900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1013300000, "long_term_debt": 1564900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2540700000, "total_liabilities": 3554000000, "total_debt": 1657300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1225900000, "total_equity": 5120900000, "shares_outstanding": 224300000, "operating_cash_flow": 499800000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253300000, "dividends_paid": 78600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249800000, "free_cash_flow": 687800000, "net_change_in_cash": -11000000 }, "raw_data": { "income": { "ebit": "-916100000", "ebitda": "-585300000", "netIncome": "-1011000000", "grossProfit": "2067800000", "depreciation": "None", "totalRevenue": "3986300000", "costOfRevenue": "1918500000", "interestIncome": "2100000", "incomeBeforeTax": "-958400000", "interestExpense": "37300000", "operatingIncome": "-958100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "52500000", "reportedCurrency": "USD", "netInterestIncome": "-35200000", "nonInterestIncome": "None", "operatingExpenses": "1719100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "160500000", "otherNonOperatingIncome": "37000000", "costofGoodsAndServicesSold": "1918500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "330800000", "sellingGeneralAndAdministrative": "1719100000", "netIncomeFromContinuingOperations": "-1010900000" }, "balance": { "goodwill": "3431300000", "inventory": "598900000", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "8687000000", "longTermDebt": "1564900000", "shortTermDebt": "92400000", "treasuryStock": "-2151000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2420300000", "reportedCurrency": "USD", "retainedEarnings": "1225900000", "totalLiabilities": "3554000000", "otherCurrentAssets": "277600000", "totalCurrentAssets": "1888000000", "currentLongTermDebt": "92400000", "longTermInvestments": "None", "shortTermInvestments": "28200000", "currentNetReceivables": "701900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6799000000", "currentAccountsPayable": "283900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "870600000", "shortLongTermDebtTotal": "1657300000", "totalShareholderEquity": "5120900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "549600000", "totalCurrentLiabilities": "1013300000", "otherNonCurrentLiabilities": "423000000", "totalNonCurrentLiabilities": "2540700000", "cashAndShortTermInvestments": "309600000", "commonStockSharesOutstanding": "224300000", "intangibleAssetsExcludingGoodwill": "2420300000", "cashAndCashEquivalentsAtCarryingValue": "309600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1010900000", "profitLoss": "None", "dividendPayout": "78600000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-19900000", "operatingCashflow": "499800000", "capitalExpenditures": "188000000", "changeInReceivables": "23500000", "changeInExchangeRate": "-7700000", "cashflowFromFinancing": "-249800000", "cashflowFromInvestment": "-253300000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "330800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 880000000, "cost_of_revenue": 453000000, "gross_profit": 427000000, "ebit": -18000000, "ebitda": 61000000, "pretax_income": -42000000, "tax_provision": -32000000, "net_income": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190000000, "total_current_assets": 1845000000, "total_assets": 5229000000, "short_term_debt": 230000000, "long_term_debt": 2006000000, "total_debt": 2236000000, "total_liabilities": 3910000000, "total_equity": 1318000000, "shares_outstanding": 199900000, "goodwill_and_intangibles": 2066000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 52000000, "free_cash_flow": 92000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205551, "ticker_id": 9030, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18000000", "ebitda": "61000000", "netIncome": "-10000000", "grossProfit": "427000000", "depreciation": "None", "totalRevenue": "880000000", "costOfRevenue": "453000000", "interestIncome": "None", "incomeBeforeTax": "-42000000", "interestExpense": "24000000", "operatingIncome": "30000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "397000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "353000000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "1142000000", "inventory": "659000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5229000000", "longTermDebt": "2006000000", "shortTermDebt": "230000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "924000000", "reportedCurrency": "USD", "retainedEarnings": "-1574000000", "totalLiabilities": "3910000000", "otherCurrentAssets": "374000000", "totalCurrentAssets": "1845000000", "currentLongTermDebt": "230000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "622000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3384000000", "currentAccountsPayable": "259000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2331000000", "totalShareholderEquity": "1318000000", "capitalLeaseObligations": "95000000", "otherCurrentLiabilities": "688000000", "totalCurrentLiabilities": "1207000000", "otherNonCurrentLiabilities": "518000000", "totalNonCurrentLiabilities": "2703000000", "cashAndShortTermInvestments": "190000000", "commonStockSharesOutstanding": "199900000", "intangibleAssetsExcludingGoodwill": "924000000", "cashAndCashEquivalentsAtCarryingValue": "190000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-23000000", "operatingCashflow": "40000000", "capitalExpenditures": "52000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 880000000, "cost_of_revenue": 453000000, "gross_profit": 427000000, "research_and_development": 44000000, "selling_general_admin": 353000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18000000, "depreciation_amortisation": 79000000, "ebitda": 61000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": -42000000, "tax_provision": -32000000, "effective_tax_rate": null, "net_income": -10000000, "net_income_continuing_ops": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190000000, "short_term_investments": null, "net_receivables": 622000000, "inventory": 659000000, "other_current_assets": null, "total_current_assets": 1845000000, "net_ppe": null, "goodwill": 1142000000, "intangible_assets": 924000000, "goodwill_and_intangibles": 2066000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3384000000, "total_assets": 5229000000, "short_term_debt": 230000000, "accounts_payable": 259000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1207000000, "long_term_debt": 2006000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2703000000, "total_liabilities": 3910000000, "total_debt": 2236000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1574000000, "total_equity": 1318000000, "shares_outstanding": 199900000, "operating_cash_flow": 40000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119000000, "free_cash_flow": 92000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18000000", "ebitda": "61000000", "netIncome": "-10000000", "grossProfit": "427000000", "depreciation": "None", "totalRevenue": "880000000", "costOfRevenue": "453000000", "interestIncome": "None", "incomeBeforeTax": "-42000000", "interestExpense": "24000000", "operatingIncome": "30000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "397000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "353000000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "1142000000", "inventory": "659000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5229000000", "longTermDebt": "2006000000", "shortTermDebt": "230000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "924000000", "reportedCurrency": "USD", "retainedEarnings": "-1574000000", "totalLiabilities": "3910000000", "otherCurrentAssets": "374000000", "totalCurrentAssets": "1845000000", "currentLongTermDebt": "230000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "622000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3384000000", "currentAccountsPayable": "259000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2331000000", "totalShareholderEquity": "1318000000", "capitalLeaseObligations": "95000000", "otherCurrentLiabilities": "688000000", "totalCurrentLiabilities": "1207000000", "otherNonCurrentLiabilities": "518000000", "totalNonCurrentLiabilities": "2703000000", "cashAndShortTermInvestments": "190000000", "commonStockSharesOutstanding": "199900000", "intangibleAssetsExcludingGoodwill": "924000000", "cashAndCashEquivalentsAtCarryingValue": "190000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-23000000", "operatingCashflow": "40000000", "capitalExpenditures": "52000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 961000000, "cost_of_revenue": 518000000, "gross_profit": 443000000, "ebit": -125000000, "ebitda": -32000000, "pretax_income": -147000000, "tax_provision": -2000000, "net_income": -146000000, "net_income_to_common": -146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326000000, "total_current_assets": 2023000000, "total_assets": 5429000000, "short_term_debt": 360000000, "long_term_debt": 2015000000, "total_debt": 2375000000, "total_liabilities": 4089000000, "total_equity": 1340000000, "shares_outstanding": 199600000, "goodwill_and_intangibles": 2122000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 41000000, "free_cash_flow": 142000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205552, "ticker_id": 9030, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-125000000", "ebitda": "-32000000", "netIncome": "-146000000", "grossProfit": "443000000", "depreciation": "None", "totalRevenue": "961000000", "costOfRevenue": "518000000", "interestIncome": "None", "incomeBeforeTax": "-147000000", "interestExpense": "22000000", "operatingIncome": "268000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93000000", "sellingGeneralAndAdministrative": "378000000", "netIncomeFromContinuingOperations": "-145000000" }, "balance": { "goodwill": "1148000000", "inventory": "642000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5429000000", "longTermDebt": "2015000000", "shortTermDebt": "360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "974000000", "reportedCurrency": "USD", "retainedEarnings": "-1564000000", "totalLiabilities": "4089000000", "otherCurrentAssets": "367000000", "totalCurrentAssets": "2023000000", "currentLongTermDebt": "313000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "688000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3406000000", "currentAccountsPayable": "300000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2468000000", "totalShareholderEquity": "1340000000", "capitalLeaseObligations": "140000000", "otherCurrentLiabilities": "579000000", "totalCurrentLiabilities": "1343000000", "otherNonCurrentLiabilities": "544000000", "totalNonCurrentLiabilities": "2746000000", "cashAndShortTermInvestments": "326000000", "commonStockSharesOutstanding": "199600000", "intangibleAssetsExcludingGoodwill": "974000000", "cashAndCashEquivalentsAtCarryingValue": "326000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "101000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 961000000, "cost_of_revenue": 518000000, "gross_profit": 443000000, "research_and_development": 40000000, "selling_general_admin": 378000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -125000000, "depreciation_amortisation": 93000000, "ebitda": -32000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": -147000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -146000000, "net_income_continuing_ops": -145000000, "net_income_to_common": -146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326000000, "short_term_investments": null, "net_receivables": 688000000, "inventory": 642000000, "other_current_assets": null, "total_current_assets": 2023000000, "net_ppe": null, "goodwill": 1148000000, "intangible_assets": 974000000, "goodwill_and_intangibles": 2122000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3406000000, "total_assets": 5429000000, "short_term_debt": 360000000, "accounts_payable": 300000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1343000000, "long_term_debt": 2015000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2746000000, "total_liabilities": 4089000000, "total_debt": 2375000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1564000000, "total_equity": 1340000000, "shares_outstanding": 199600000, "operating_cash_flow": 101000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99000000, "free_cash_flow": 142000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-125000000", "ebitda": "-32000000", "netIncome": "-146000000", "grossProfit": "443000000", "depreciation": "None", "totalRevenue": "961000000", "costOfRevenue": "518000000", "interestIncome": "None", "incomeBeforeTax": "-147000000", "interestExpense": "22000000", "operatingIncome": "268000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-22000000", "nonInterestIncome": "None", "operatingExpenses": "175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93000000", "sellingGeneralAndAdministrative": "378000000", "netIncomeFromContinuingOperations": "-145000000" }, "balance": { "goodwill": "1148000000", "inventory": "642000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5429000000", "longTermDebt": "2015000000", "shortTermDebt": "360000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "974000000", "reportedCurrency": "USD", "retainedEarnings": "-1564000000", "totalLiabilities": "4089000000", "otherCurrentAssets": "367000000", "totalCurrentAssets": "2023000000", "currentLongTermDebt": "313000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "688000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3406000000", "currentAccountsPayable": "300000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2468000000", "totalShareholderEquity": "1340000000", "capitalLeaseObligations": "140000000", "otherCurrentLiabilities": "579000000", "totalCurrentLiabilities": "1343000000", "otherNonCurrentLiabilities": "544000000", "totalNonCurrentLiabilities": "2746000000", "cashAndShortTermInvestments": "326000000", "commonStockSharesOutstanding": "199600000", "intangibleAssetsExcludingGoodwill": "974000000", "cashAndCashEquivalentsAtCarryingValue": "326000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "101000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 904000000, "cost_of_revenue": 463000000, "gross_profit": 441000000, "ebit": -207000000, "ebitda": -115000000, "pretax_income": -230000000, "tax_provision": 198000000, "net_income": -427000000, "net_income_to_common": -427000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363000000, "total_current_assets": 2072000000, "total_assets": 5653000000, "short_term_debt": 378000000, "long_term_debt": 2017000000, "total_debt": 2395000000, "total_liabilities": 4175000000, "total_equity": 1478000000, "shares_outstanding": 199500000, "goodwill_and_intangibles": 2335000000 }, "cash_flow": { "operating_cash_flow": 79000000, "capital_expenditure": 39000000, "free_cash_flow": 118000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205554, "ticker_id": 9030, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-207000000", "ebitda": "-115000000", "netIncome": "-427000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "904000000", "costOfRevenue": "463000000", "interestIncome": "None", "incomeBeforeTax": "-230000000", "interestExpense": "23000000", "operatingIncome": "46000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "198000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "395000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "358000000", "netIncomeFromContinuingOperations": "-428000000" }, "balance": { "goodwill": "1270000000", "inventory": "686000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5653000000", "longTermDebt": "2017000000", "shortTermDebt": "378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1065000000", "reportedCurrency": "USD", "retainedEarnings": "-1385000000", "totalLiabilities": "4175000000", "otherCurrentAssets": "369000000", "totalCurrentAssets": "2072000000", "currentLongTermDebt": "378000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3581000000", "currentAccountsPayable": "268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2480000000", "totalShareholderEquity": "1478000000", "capitalLeaseObligations": "85000000", "otherCurrentLiabilities": "671000000", "totalCurrentLiabilities": "1405000000", "otherNonCurrentLiabilities": "573000000", "totalNonCurrentLiabilities": "2770000000", "cashAndShortTermInvestments": "363000000", "commonStockSharesOutstanding": "199500000", "intangibleAssetsExcludingGoodwill": "1065000000", "cashAndCashEquivalentsAtCarryingValue": "363000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-427000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "79000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 904000000, "cost_of_revenue": 463000000, "gross_profit": 441000000, "research_and_development": 37000000, "selling_general_admin": 358000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -207000000, "depreciation_amortisation": 92000000, "ebitda": -115000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": -230000000, "tax_provision": 198000000, "effective_tax_rate": null, "net_income": -427000000, "net_income_continuing_ops": -428000000, "net_income_to_common": -427000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363000000, "short_term_investments": null, "net_receivables": 654000000, "inventory": 686000000, "other_current_assets": null, "total_current_assets": 2072000000, "net_ppe": null, "goodwill": 1270000000, "intangible_assets": 1065000000, "goodwill_and_intangibles": 2335000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3581000000, "total_assets": 5653000000, "short_term_debt": 378000000, "accounts_payable": 268000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1405000000, "long_term_debt": 2017000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2770000000, "total_liabilities": 4175000000, "total_debt": 2395000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1385000000, "total_equity": 1478000000, "shares_outstanding": 199500000, "operating_cash_flow": 79000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": 118000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-207000000", "ebitda": "-115000000", "netIncome": "-427000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "904000000", "costOfRevenue": "463000000", "interestIncome": "None", "incomeBeforeTax": "-230000000", "interestExpense": "23000000", "operatingIncome": "46000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "198000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "395000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "358000000", "netIncomeFromContinuingOperations": "-428000000" }, "balance": { "goodwill": "1270000000", "inventory": "686000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5653000000", "longTermDebt": "2017000000", "shortTermDebt": "378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1065000000", "reportedCurrency": "USD", "retainedEarnings": "-1385000000", "totalLiabilities": "4175000000", "otherCurrentAssets": "369000000", "totalCurrentAssets": "2072000000", "currentLongTermDebt": "378000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3581000000", "currentAccountsPayable": "268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2480000000", "totalShareholderEquity": "1478000000", "capitalLeaseObligations": "85000000", "otherCurrentLiabilities": "671000000", "totalCurrentLiabilities": "1405000000", "otherNonCurrentLiabilities": "573000000", "totalNonCurrentLiabilities": "2770000000", "cashAndShortTermInvestments": "363000000", "commonStockSharesOutstanding": "199500000", "intangibleAssetsExcludingGoodwill": "1065000000", "cashAndCashEquivalentsAtCarryingValue": "363000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-427000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "79000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 936000000, "cost_of_revenue": 446000000, "gross_profit": 490000000, "ebit": -129000000, "ebitda": -41000000, "pretax_income": -153000000, "tax_provision": -109000000, "net_income": -45000000, "net_income_to_common": -45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359000000, "total_current_assets": 1966000000, "total_assets": 6069000000, "short_term_debt": 184000000, "long_term_debt": 2218000000, "total_debt": 2402000000, "total_liabilities": 4108000000, "total_equity": 1960000000, "shares_outstanding": 199300000, "goodwill_and_intangibles": 2661000000 }, "cash_flow": { "operating_cash_flow": 48000000, "capital_expenditure": 32000000, "free_cash_flow": 80000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205555, "ticker_id": 9030, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-129000000", "ebitda": "-41000000", "netIncome": "-45000000", "grossProfit": "490000000", "depreciation": "None", "totalRevenue": "936000000", "costOfRevenue": "446000000", "interestIncome": "None", "incomeBeforeTax": "-153000000", "interestExpense": "21000000", "operatingIncome": "-128000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-109000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "618000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "343000000", "netIncomeFromContinuingOperations": "-44000000" }, "balance": { "goodwill": "1528000000", "inventory": "675000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6069000000", "longTermDebt": "2218000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1133000000", "reportedCurrency": "USD", "retainedEarnings": "-925000000", "totalLiabilities": "4108000000", "otherCurrentAssets": "286000000", "totalCurrentAssets": "1966000000", "currentLongTermDebt": "184000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "646000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4103000000", "currentAccountsPayable": "268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2494000000", "totalShareholderEquity": "1960000000", "capitalLeaseObligations": "92000000", "otherCurrentLiabilities": "563000000", "totalCurrentLiabilities": "1166000000", "otherNonCurrentLiabilities": "523000000", "totalNonCurrentLiabilities": "2942000000", "cashAndShortTermInvestments": "359000000", "commonStockSharesOutstanding": "199300000", "intangibleAssetsExcludingGoodwill": "1133000000", "cashAndCashEquivalentsAtCarryingValue": "359000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "48000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 936000000, "cost_of_revenue": 446000000, "gross_profit": 490000000, "research_and_development": 37000000, "selling_general_admin": 343000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -129000000, "depreciation_amortisation": 88000000, "ebitda": -41000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": -153000000, "tax_provision": -109000000, "effective_tax_rate": null, "net_income": -45000000, "net_income_continuing_ops": -44000000, "net_income_to_common": -45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359000000, "short_term_investments": null, "net_receivables": 646000000, "inventory": 675000000, "other_current_assets": null, "total_current_assets": 1966000000, "net_ppe": null, "goodwill": 1528000000, "intangible_assets": 1133000000, "goodwill_and_intangibles": 2661000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4103000000, "total_assets": 6069000000, "short_term_debt": 184000000, "accounts_payable": 268000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1166000000, "long_term_debt": 2218000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2942000000, "total_liabilities": 4108000000, "total_debt": 2402000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -925000000, "total_equity": 1960000000, "shares_outstanding": 199300000, "operating_cash_flow": 48000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68000000, "free_cash_flow": 80000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-129000000", "ebitda": "-41000000", "netIncome": "-45000000", "grossProfit": "490000000", "depreciation": "None", "totalRevenue": "936000000", "costOfRevenue": "446000000", "interestIncome": "None", "incomeBeforeTax": "-153000000", "interestExpense": "21000000", "operatingIncome": "-128000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-109000000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "618000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "343000000", "netIncomeFromContinuingOperations": "-44000000" }, "balance": { "goodwill": "1528000000", "inventory": "675000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6069000000", "longTermDebt": "2218000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1133000000", "reportedCurrency": "USD", "retainedEarnings": "-925000000", "totalLiabilities": "4108000000", "otherCurrentAssets": "286000000", "totalCurrentAssets": "1966000000", "currentLongTermDebt": "184000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "646000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4103000000", "currentAccountsPayable": "268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2494000000", "totalShareholderEquity": "1960000000", "capitalLeaseObligations": "92000000", "otherCurrentLiabilities": "563000000", "totalCurrentLiabilities": "1166000000", "otherNonCurrentLiabilities": "523000000", "totalNonCurrentLiabilities": "2942000000", "cashAndShortTermInvestments": "359000000", "commonStockSharesOutstanding": "199300000", "intangibleAssetsExcludingGoodwill": "1133000000", "cashAndCashEquivalentsAtCarryingValue": "359000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "48000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 879000000, "cost_of_revenue": 413000000, "gross_profit": 466000000, "ebit": 63000000, "ebitda": 142000000, "pretax_income": 44000000, "tax_provision": 25000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398000000, "total_current_assets": 1978000000, "total_assets": 6050000000, "short_term_debt": 742000000, "long_term_debt": 1593000000, "total_debt": 2335000000, "total_liabilities": 4040000000, "total_equity": 2010000000, "shares_outstanding": 199800000, "goodwill_and_intangibles": 2844000000 }, "cash_flow": { "operating_cash_flow": 7000000, "capital_expenditure": 19000000, "free_cash_flow": 26000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205556, "ticker_id": 9030, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63000000", "ebitda": "142000000", "netIncome": "20000000", "grossProfit": "466000000", "depreciation": "None", "totalRevenue": "879000000", "costOfRevenue": "413000000", "interestIncome": "None", "incomeBeforeTax": "44000000", "interestExpense": "19000000", "operatingIncome": "63000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "403000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "360000000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "1632000000", "inventory": "612000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6050000000", "longTermDebt": "1593000000", "shortTermDebt": "742000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1212000000", "reportedCurrency": "USD", "retainedEarnings": "-848000000", "totalLiabilities": "4040000000", "otherCurrentAssets": "364000000", "totalCurrentAssets": "1978000000", "currentLongTermDebt": "742000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "604000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4072000000", "currentAccountsPayable": "276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2423000000", "totalShareholderEquity": "2010000000", "capitalLeaseObligations": "88000000", "otherCurrentLiabilities": "738000000", "totalCurrentLiabilities": "1793000000", "otherNonCurrentLiabilities": "432000000", "totalNonCurrentLiabilities": "2247000000", "cashAndShortTermInvestments": "398000000", "commonStockSharesOutstanding": "199800000", "intangibleAssetsExcludingGoodwill": "1212000000", "cashAndCashEquivalentsAtCarryingValue": "398000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "7000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123000000", "cashflowFromInvestment": "-17000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 879000000, "cost_of_revenue": 413000000, "gross_profit": 466000000, "research_and_development": 36000000, "selling_general_admin": 360000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63000000, "depreciation_amortisation": 79000000, "ebitda": 142000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": 44000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 20000000, "net_income_continuing_ops": 19000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398000000, "short_term_investments": null, "net_receivables": 604000000, "inventory": 612000000, "other_current_assets": null, "total_current_assets": 1978000000, "net_ppe": null, "goodwill": 1632000000, "intangible_assets": 1212000000, "goodwill_and_intangibles": 2844000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4072000000, "total_assets": 6050000000, "short_term_debt": 742000000, "accounts_payable": 276000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1793000000, "long_term_debt": 1593000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2247000000, "total_liabilities": 4040000000, "total_debt": 2335000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -848000000, "total_equity": 2010000000, "shares_outstanding": 199800000, "operating_cash_flow": 7000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 123000000, "free_cash_flow": 26000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63000000", "ebitda": "142000000", "netIncome": "20000000", "grossProfit": "466000000", "depreciation": "None", "totalRevenue": "879000000", "costOfRevenue": "413000000", "interestIncome": "None", "incomeBeforeTax": "44000000", "interestExpense": "19000000", "operatingIncome": "63000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "403000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "360000000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "1632000000", "inventory": "612000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6050000000", "longTermDebt": "1593000000", "shortTermDebt": "742000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1212000000", "reportedCurrency": "USD", "retainedEarnings": "-848000000", "totalLiabilities": "4040000000", "otherCurrentAssets": "364000000", "totalCurrentAssets": "1978000000", "currentLongTermDebt": "742000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "604000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4072000000", "currentAccountsPayable": "276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2423000000", "totalShareholderEquity": "2010000000", "capitalLeaseObligations": "88000000", "otherCurrentLiabilities": "738000000", "totalCurrentLiabilities": "1793000000", "otherNonCurrentLiabilities": "432000000", "totalNonCurrentLiabilities": "2247000000", "cashAndShortTermInvestments": "398000000", "commonStockSharesOutstanding": "199800000", "intangibleAssetsExcludingGoodwill": "1212000000", "cashAndCashEquivalentsAtCarryingValue": "398000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "7000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123000000", "cashflowFromInvestment": "-17000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 905000000, "cost_of_revenue": 459000000, "gross_profit": 446000000, "ebit": -507000000, "ebitda": -419000000, "pretax_income": -523000000, "tax_provision": -95000000, "net_income": -430000000, "net_income_to_common": -430000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272000000, "total_current_assets": 1746000000, "total_assets": 5753000000, "short_term_debt": 595000000, "long_term_debt": 1586000000, "total_debt": 2181000000, "total_liabilities": 3810000000, "total_equity": 1942000000, "shares_outstanding": 203200000, "goodwill_and_intangibles": 2804000000 }, "cash_flow": { "operating_cash_flow": 87000000, "capital_expenditure": 51000000, "free_cash_flow": 138000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205557, "ticker_id": 9030, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-507000000", "ebitda": "-419000000", "netIncome": "-430000000", "grossProfit": "446000000", "depreciation": "None", "totalRevenue": "905000000", "costOfRevenue": "459000000", "interestIncome": "None", "incomeBeforeTax": "-523000000", "interestExpense": "16000000", "operatingIncome": "-509000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-95000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "955000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "395000000", "netIncomeFromContinuingOperations": "-428000000" }, "balance": { "goodwill": "1597000000", "inventory": "564000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5753000000", "longTermDebt": "1586000000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1207000000", "reportedCurrency": "USD", "retainedEarnings": "-835000000", "totalLiabilities": "3810000000", "otherCurrentAssets": "304000000", "totalCurrentAssets": "1746000000", "currentLongTermDebt": "549000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "606000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4007000000", "currentAccountsPayable": "241000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272000000", "totalShareholderEquity": "1942000000", "capitalLeaseObligations": "137000000", "otherCurrentLiabilities": "608000000", "totalCurrentLiabilities": "1589000000", "otherNonCurrentLiabilities": "415000000", "totalNonCurrentLiabilities": "2221000000", "cashAndShortTermInvestments": "272000000", "commonStockSharesOutstanding": "203200000", "intangibleAssetsExcludingGoodwill": "1207000000", "cashAndCashEquivalentsAtCarryingValue": "272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-428000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "87000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 905000000, "cost_of_revenue": 459000000, "gross_profit": 446000000, "research_and_development": 42000000, "selling_general_admin": 395000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -507000000, "depreciation_amortisation": 88000000, "ebitda": -419000000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": -523000000, "tax_provision": -95000000, "effective_tax_rate": null, "net_income": -430000000, "net_income_continuing_ops": -428000000, "net_income_to_common": -430000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272000000, "short_term_investments": null, "net_receivables": 606000000, "inventory": 564000000, "other_current_assets": null, "total_current_assets": 1746000000, "net_ppe": null, "goodwill": 1597000000, "intangible_assets": 1207000000, "goodwill_and_intangibles": 2804000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4007000000, "total_assets": 5753000000, "short_term_debt": 595000000, "accounts_payable": 241000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1589000000, "long_term_debt": 1586000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2221000000, "total_liabilities": 3810000000, "total_debt": 2181000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -835000000, "total_equity": 1942000000, "shares_outstanding": 203200000, "operating_cash_flow": 87000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38000000, "free_cash_flow": 138000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-507000000", "ebitda": "-419000000", "netIncome": "-430000000", "grossProfit": "446000000", "depreciation": "None", "totalRevenue": "905000000", "costOfRevenue": "459000000", "interestIncome": "None", "incomeBeforeTax": "-523000000", "interestExpense": "16000000", "operatingIncome": "-509000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-95000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "955000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "395000000", "netIncomeFromContinuingOperations": "-428000000" }, "balance": { "goodwill": "1597000000", "inventory": "564000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "5753000000", "longTermDebt": "1586000000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1207000000", "reportedCurrency": "USD", "retainedEarnings": "-835000000", "totalLiabilities": "3810000000", "otherCurrentAssets": "304000000", "totalCurrentAssets": "1746000000", "currentLongTermDebt": "549000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "606000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4007000000", "currentAccountsPayable": "241000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2272000000", "totalShareholderEquity": "1942000000", "capitalLeaseObligations": "137000000", "otherCurrentLiabilities": "608000000", "totalCurrentLiabilities": "1589000000", "otherNonCurrentLiabilities": "415000000", "totalNonCurrentLiabilities": "2221000000", "cashAndShortTermInvestments": "272000000", "commonStockSharesOutstanding": "203200000", "intangibleAssetsExcludingGoodwill": "1207000000", "cashAndCashEquivalentsAtCarryingValue": "272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-428000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "15000000", "operatingCashflow": "87000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 951000000, "cost_of_revenue": 456000000, "gross_profit": 495000000, "ebit": -460000000, "ebitda": -371000000, "pretax_income": -478000000, "tax_provision": 17000000, "net_income": -494000000, "net_income_to_common": -494000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296000000, "total_current_assets": 1921000000, "total_assets": 6626000000, "short_term_debt": 422000000, "long_term_debt": 1795000000, "total_debt": 2217000000, "total_liabilities": 4136000000, "total_equity": 2491000000, "shares_outstanding": 201000000, "goodwill_and_intangibles": 3475000000 }, "cash_flow": { "operating_cash_flow": 141000000, "capital_expenditure": 43000000, "free_cash_flow": 184000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205559, "ticker_id": 9030, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-460000000", "ebitda": "-371000000", "netIncome": "-494000000", "grossProfit": "495000000", "depreciation": "None", "totalRevenue": "951000000", "costOfRevenue": "456000000", "interestIncome": "None", "incomeBeforeTax": "-478000000", "interestExpense": "18000000", "operatingIncome": "-462000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "957000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "391000000", "netIncomeFromContinuingOperations": "-495000000" }, "balance": { "goodwill": "1937000000", "inventory": "619000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6626000000", "longTermDebt": "1795000000", "shortTermDebt": "422000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1538000000", "reportedCurrency": "USD", "retainedEarnings": "-374000000", "totalLiabilities": "4136000000", "otherCurrentAssets": "335000000", "totalCurrentAssets": "1921000000", "currentLongTermDebt": "422000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4705000000", "currentAccountsPayable": "297000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2320000000", "totalShareholderEquity": "2491000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "798000000", "totalCurrentLiabilities": "1542000000", "otherNonCurrentLiabilities": "503000000", "totalNonCurrentLiabilities": "2594000000", "cashAndShortTermInvestments": "296000000", "commonStockSharesOutstanding": "201000000", "intangibleAssetsExcludingGoodwill": "1538000000", "cashAndCashEquivalentsAtCarryingValue": "296000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "141000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79000000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 951000000, "cost_of_revenue": 456000000, "gross_profit": 495000000, "research_and_development": 40000000, "selling_general_admin": 391000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -460000000, "depreciation_amortisation": 89000000, "ebitda": -371000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": -478000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": -494000000, "net_income_continuing_ops": -495000000, "net_income_to_common": -494000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296000000, "short_term_investments": null, "net_receivables": 671000000, "inventory": 619000000, "other_current_assets": null, "total_current_assets": 1921000000, "net_ppe": null, "goodwill": 1937000000, "intangible_assets": 1538000000, "goodwill_and_intangibles": 3475000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4705000000, "total_assets": 6626000000, "short_term_debt": 422000000, "accounts_payable": 297000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1542000000, "long_term_debt": 1795000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2594000000, "total_liabilities": 4136000000, "total_debt": 2217000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -374000000, "total_equity": 2491000000, "shares_outstanding": 201000000, "operating_cash_flow": 141000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79000000, "free_cash_flow": 184000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-460000000", "ebitda": "-371000000", "netIncome": "-494000000", "grossProfit": "495000000", "depreciation": "None", "totalRevenue": "951000000", "costOfRevenue": "456000000", "interestIncome": "None", "incomeBeforeTax": "-478000000", "interestExpense": "18000000", "operatingIncome": "-462000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "957000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "391000000", "netIncomeFromContinuingOperations": "-495000000" }, "balance": { "goodwill": "1937000000", "inventory": "619000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6626000000", "longTermDebt": "1795000000", "shortTermDebt": "422000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1538000000", "reportedCurrency": "USD", "retainedEarnings": "-374000000", "totalLiabilities": "4136000000", "otherCurrentAssets": "335000000", "totalCurrentAssets": "1921000000", "currentLongTermDebt": "422000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4705000000", "currentAccountsPayable": "297000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2320000000", "totalShareholderEquity": "2491000000", "capitalLeaseObligations": "103000000", "otherCurrentLiabilities": "798000000", "totalCurrentLiabilities": "1542000000", "otherNonCurrentLiabilities": "503000000", "totalNonCurrentLiabilities": "2594000000", "cashAndShortTermInvestments": "296000000", "commonStockSharesOutstanding": "201000000", "intangibleAssetsExcludingGoodwill": "1538000000", "cashAndCashEquivalentsAtCarryingValue": "296000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "141000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79000000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 984000000, "cost_of_revenue": 473000000, "gross_profit": 511000000, "ebit": 51000000, "ebitda": 137000000, "pretax_income": 34000000, "tax_provision": 38000000, "net_income": -4000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279000000, "total_current_assets": 1758000000, "total_assets": 6897000000, "short_term_debt": 362000000, "long_term_debt": 1737000000, "total_debt": 2099000000, "total_liabilities": 3833000000, "total_equity": 3064000000, "shares_outstanding": 205600000, "goodwill_and_intangibles": 3948000000 }, "cash_flow": { "operating_cash_flow": 208000000, "capital_expenditure": 52000000, "free_cash_flow": 260000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205560, "ticker_id": 9030, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51000000", "ebitda": "137000000", "netIncome": "-4000000", "grossProfit": "511000000", "depreciation": "None", "totalRevenue": "984000000", "costOfRevenue": "473000000", "interestIncome": "None", "incomeBeforeTax": "34000000", "interestExpense": "17000000", "operatingIncome": "50000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "461000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "401000000", "netIncomeFromContinuingOperations": "-4000000" }, "balance": { "goodwill": "2389000000", "inventory": "608000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6897000000", "longTermDebt": "1737000000", "shortTermDebt": "362000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1559000000", "reportedCurrency": "USD", "retainedEarnings": "152000000", "totalLiabilities": "3833000000", "otherCurrentAssets": "280000000", "totalCurrentAssets": "1758000000", "currentLongTermDebt": "362000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "591000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5139000000", "currentAccountsPayable": "287000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2212000000", "totalShareholderEquity": "3064000000", "capitalLeaseObligations": "113000000", "otherCurrentLiabilities": "650000000", "totalCurrentLiabilities": "1323000000", "otherNonCurrentLiabilities": "466000000", "totalNonCurrentLiabilities": "2510000000", "cashAndShortTermInvestments": "279000000", "commonStockSharesOutstanding": "205600000", "intangibleAssetsExcludingGoodwill": "1559000000", "cashAndCashEquivalentsAtCarryingValue": "279000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "208000000", "capitalExpenditures": "52000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 984000000, "cost_of_revenue": 473000000, "gross_profit": 511000000, "research_and_development": 41000000, "selling_general_admin": 401000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51000000, "depreciation_amortisation": 86000000, "ebitda": 137000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": 34000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": -4000000, "net_income_continuing_ops": -4000000, "net_income_to_common": -4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279000000, "short_term_investments": null, "net_receivables": 591000000, "inventory": 608000000, "other_current_assets": null, "total_current_assets": 1758000000, "net_ppe": null, "goodwill": 2389000000, "intangible_assets": 1559000000, "goodwill_and_intangibles": 3948000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5139000000, "total_assets": 6897000000, "short_term_debt": 362000000, "accounts_payable": 287000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1323000000, "long_term_debt": 1737000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2510000000, "total_liabilities": 3833000000, "total_debt": 2099000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152000000, "total_equity": 3064000000, "shares_outstanding": 205600000, "operating_cash_flow": 208000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171000000, "free_cash_flow": 260000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51000000", "ebitda": "137000000", "netIncome": "-4000000", "grossProfit": "511000000", "depreciation": "None", "totalRevenue": "984000000", "costOfRevenue": "473000000", "interestIncome": "None", "incomeBeforeTax": "34000000", "interestExpense": "17000000", "operatingIncome": "50000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "461000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "401000000", "netIncomeFromContinuingOperations": "-4000000" }, "balance": { "goodwill": "2389000000", "inventory": "608000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6897000000", "longTermDebt": "1737000000", "shortTermDebt": "362000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1559000000", "reportedCurrency": "USD", "retainedEarnings": "152000000", "totalLiabilities": "3833000000", "otherCurrentAssets": "280000000", "totalCurrentAssets": "1758000000", "currentLongTermDebt": "362000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "591000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5139000000", "currentAccountsPayable": "287000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2212000000", "totalShareholderEquity": "3064000000", "capitalLeaseObligations": "113000000", "otherCurrentLiabilities": "650000000", "totalCurrentLiabilities": "1323000000", "otherNonCurrentLiabilities": "466000000", "totalNonCurrentLiabilities": "2510000000", "cashAndShortTermInvestments": "279000000", "commonStockSharesOutstanding": "205600000", "intangibleAssetsExcludingGoodwill": "1559000000", "cashAndCashEquivalentsAtCarryingValue": "279000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "208000000", "capitalExpenditures": "52000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 953000000, "cost_of_revenue": 447000000, "gross_profit": 506000000, "ebit": 49000000, "ebitda": 135000000, "pretax_income": 31000000, "tax_provision": 14000000, "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": 291000000, "total_current_assets": 1902000000, "total_assets": 7123000000, "short_term_debt": 343000000, "long_term_debt": 1747000000, "total_debt": 2090000000, "total_liabilities": 3865000000, "total_equity": 3258000000, "shares_outstanding": 208500000, "goodwill_and_intangibles": 4018000000 }, "cash_flow": { "operating_cash_flow": 25000000, "capital_expenditure": 34000000, "free_cash_flow": 59000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205561, "ticker_id": 9030, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49000000", "ebitda": "135000000", "netIncome": "18000000", "grossProfit": "506000000", "depreciation": "None", "totalRevenue": "953000000", "costOfRevenue": "447000000", "interestIncome": "None", "incomeBeforeTax": "31000000", "interestExpense": "18000000", "operatingIncome": "42000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "464000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "417000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "2400000000", "inventory": "613000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7123000000", "longTermDebt": "1747000000", "shortTermDebt": "343000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1618000000", "reportedCurrency": "USD", "retainedEarnings": "190000000", "totalLiabilities": "3865000000", "otherCurrentAssets": "342000000", "totalCurrentAssets": "1902000000", "currentLongTermDebt": "343000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5221000000", "currentAccountsPayable": "279000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2210000000", "totalShareholderEquity": "3258000000", "capitalLeaseObligations": "120000000", "otherCurrentLiabilities": "681000000", "totalCurrentLiabilities": "1330000000", "otherNonCurrentLiabilities": "454000000", "totalNonCurrentLiabilities": "2535000000", "cashAndShortTermInvestments": "291000000", "commonStockSharesOutstanding": "208500000", "intangibleAssetsExcludingGoodwill": "1618000000", "cashAndCashEquivalentsAtCarryingValue": "291000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "25000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-43000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 953000000, "cost_of_revenue": 447000000, "gross_profit": 506000000, "research_and_development": 42000000, "selling_general_admin": 417000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49000000, "depreciation_amortisation": 86000000, "ebitda": 135000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 31000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 18000000, "net_income_continuing_ops": 17000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 291000000, "short_term_investments": null, "net_receivables": 656000000, "inventory": 613000000, "other_current_assets": null, "total_current_assets": 1902000000, "net_ppe": null, "goodwill": 2400000000, "intangible_assets": 1618000000, "goodwill_and_intangibles": 4018000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5221000000, "total_assets": 7123000000, "short_term_debt": 343000000, "accounts_payable": 279000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1330000000, "long_term_debt": 1747000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2535000000, "total_liabilities": 3865000000, "total_debt": 2090000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 190000000, "total_equity": 3258000000, "shares_outstanding": 208500000, "operating_cash_flow": 25000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14000000, "free_cash_flow": 59000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49000000", "ebitda": "135000000", "netIncome": "18000000", "grossProfit": "506000000", "depreciation": "None", "totalRevenue": "953000000", "costOfRevenue": "447000000", "interestIncome": "None", "incomeBeforeTax": "31000000", "interestExpense": "18000000", "operatingIncome": "42000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "464000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "417000000", "netIncomeFromContinuingOperations": "17000000" }, "balance": { "goodwill": "2400000000", "inventory": "613000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7123000000", "longTermDebt": "1747000000", "shortTermDebt": "343000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1618000000", "reportedCurrency": "USD", "retainedEarnings": "190000000", "totalLiabilities": "3865000000", "otherCurrentAssets": "342000000", "totalCurrentAssets": "1902000000", "currentLongTermDebt": "343000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5221000000", "currentAccountsPayable": "279000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2210000000", "totalShareholderEquity": "3258000000", "capitalLeaseObligations": "120000000", "otherCurrentLiabilities": "681000000", "totalCurrentLiabilities": "1330000000", "otherNonCurrentLiabilities": "454000000", "totalNonCurrentLiabilities": "2535000000", "cashAndShortTermInvestments": "291000000", "commonStockSharesOutstanding": "208500000", "intangibleAssetsExcludingGoodwill": "1618000000", "cashAndCashEquivalentsAtCarryingValue": "291000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "25000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-43000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 1012000000, "cost_of_revenue": 490000000, "gross_profit": -474000000, "ebit": -69000000, "ebitda": 16000000, "pretax_income": -15000000, "tax_provision": -15000000, "net_income": 67000000, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334000000, "total_current_assets": 1973000000, "total_assets": 7370000000, "short_term_debt": 378000000, "long_term_debt": 1796000000, "total_debt": 2174000000, "total_liabilities": 4076000000, "total_equity": 3293000000, "shares_outstanding": 210900000, "goodwill_and_intangibles": 4143000000 }, "cash_flow": { "operating_cash_flow": 160000000, "capital_expenditure": 40000000, "free_cash_flow": 200000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205562, "ticker_id": 9030, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69000000", "ebitda": "16000000", "netIncome": "67000000", "grossProfit": "-474000000", "depreciation": "None", "totalRevenue": "1012000000", "costOfRevenue": "490000000", "interestIncome": "None", "incomeBeforeTax": "-15000000", "interestExpense": "20000000", "operatingIncome": "16000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "451000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "490000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "416000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "2438000000", "inventory": "624000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7370000000", "longTermDebt": "1796000000", "shortTermDebt": "378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1705000000", "reportedCurrency": "USD", "retainedEarnings": "205000000", "totalLiabilities": "4076000000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "1973000000", "currentLongTermDebt": "322000000", "longTermInvestments": "None", "shortTermInvestments": "33000000", "currentNetReceivables": "756000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5397000000", "currentAccountsPayable": "305000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2299000000", "totalShareholderEquity": "3293000000", "capitalLeaseObligations": "181000000", "otherCurrentLiabilities": "596000000", "totalCurrentLiabilities": "1425000000", "otherNonCurrentLiabilities": "502000000", "totalNonCurrentLiabilities": "2651000000", "cashAndShortTermInvestments": "334000000", "commonStockSharesOutstanding": "210900000", "intangibleAssetsExcludingGoodwill": "1705000000", "cashAndCashEquivalentsAtCarryingValue": "334000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "160000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1012000000, "cost_of_revenue": 490000000, "gross_profit": -474000000, "research_and_development": 43000000, "selling_general_admin": 416000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69000000, "depreciation_amortisation": 85000000, "ebitda": 16000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": -15000000, "tax_provision": -15000000, "effective_tax_rate": null, "net_income": 67000000, "net_income_continuing_ops": 72000000, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334000000, "short_term_investments": 33000000, "net_receivables": 756000000, "inventory": 624000000, "other_current_assets": null, "total_current_assets": 1973000000, "net_ppe": null, "goodwill": 2438000000, "intangible_assets": 1705000000, "goodwill_and_intangibles": 4143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5397000000, "total_assets": 7370000000, "short_term_debt": 378000000, "accounts_payable": 305000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1425000000, "long_term_debt": 1796000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2651000000, "total_liabilities": 4076000000, "total_debt": 2174000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 205000000, "total_equity": 3293000000, "shares_outstanding": 210900000, "operating_cash_flow": 160000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128000000, "free_cash_flow": 200000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69000000", "ebitda": "16000000", "netIncome": "67000000", "grossProfit": "-474000000", "depreciation": "None", "totalRevenue": "1012000000", "costOfRevenue": "490000000", "interestIncome": "None", "incomeBeforeTax": "-15000000", "interestExpense": "20000000", "operatingIncome": "16000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "451000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "490000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "416000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "2438000000", "inventory": "624000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7370000000", "longTermDebt": "1796000000", "shortTermDebt": "378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1705000000", "reportedCurrency": "USD", "retainedEarnings": "205000000", "totalLiabilities": "4076000000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "1973000000", "currentLongTermDebt": "322000000", "longTermInvestments": "None", "shortTermInvestments": "33000000", "currentNetReceivables": "756000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5397000000", "currentAccountsPayable": "305000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2299000000", "totalShareholderEquity": "3293000000", "capitalLeaseObligations": "181000000", "otherCurrentLiabilities": "596000000", "totalCurrentLiabilities": "1425000000", "otherNonCurrentLiabilities": "502000000", "totalNonCurrentLiabilities": "2651000000", "cashAndShortTermInvestments": "334000000", "commonStockSharesOutstanding": "210900000", "intangibleAssetsExcludingGoodwill": "1705000000", "cashAndCashEquivalentsAtCarryingValue": "334000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "160000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 947000000, "cost_of_revenue": 452000000, "gross_profit": 495000000, "ebit": -231000000, "ebitda": -143000000, "pretax_income": -250000000, "tax_provision": 16000000, "net_income": -266000000, "net_income_to_common": -266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309000000, "total_current_assets": 1913000000, "total_assets": 7201000000, "short_term_debt": 187000000, "long_term_debt": 1803000000, "total_debt": 1990000000, "total_liabilities": 3830000000, "total_equity": 3375000000, "shares_outstanding": 211800000, "goodwill_and_intangibles": 4085000000 }, "cash_flow": { "operating_cash_flow": 134000000, "capital_expenditure": 37000000, "free_cash_flow": 171000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205564, "ticker_id": 9030, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-231000000", "ebitda": "-143000000", "netIncome": "-266000000", "grossProfit": "495000000", "depreciation": "None", "totalRevenue": "947000000", "costOfRevenue": "452000000", "interestIncome": "None", "incomeBeforeTax": "-250000000", "interestExpense": "19000000", "operatingIncome": "-236000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "731000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "373000000", "netIncomeFromContinuingOperations": "-266000000" }, "balance": { "goodwill": "2374000000", "inventory": "651000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7201000000", "longTermDebt": "1803000000", "shortTermDebt": "187000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1711000000", "reportedCurrency": "USD", "retainedEarnings": "167000000", "totalLiabilities": "3830000000", "otherCurrentAssets": "304000000", "totalCurrentAssets": "1913000000", "currentLongTermDebt": "187000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5288000000", "currentAccountsPayable": "262000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "935000000", "shortLongTermDebtTotal": "2123000000", "totalShareholderEquity": "3375000000", "capitalLeaseObligations": "133000000", "otherCurrentLiabilities": "732000000", "totalCurrentLiabilities": "1218000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "2612000000", "cashAndShortTermInvestments": "309000000", "commonStockSharesOutstanding": "211800000", "intangibleAssetsExcludingGoodwill": "1711000000", "cashAndCashEquivalentsAtCarryingValue": "309000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-266000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "134000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109000000", "cashflowFromInvestment": "-2000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 947000000, "cost_of_revenue": 452000000, "gross_profit": 495000000, "research_and_development": 46000000, "selling_general_admin": 373000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -231000000, "depreciation_amortisation": 88000000, "ebitda": -143000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": -250000000, "tax_provision": 16000000, "effective_tax_rate": null, "net_income": -266000000, "net_income_continuing_ops": -266000000, "net_income_to_common": -266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309000000, "short_term_investments": null, "net_receivables": 649000000, "inventory": 651000000, "other_current_assets": null, "total_current_assets": 1913000000, "net_ppe": null, "goodwill": 2374000000, "intangible_assets": 1711000000, "goodwill_and_intangibles": 4085000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5288000000, "total_assets": 7201000000, "short_term_debt": 187000000, "accounts_payable": 262000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1218000000, "long_term_debt": 1803000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2612000000, "total_liabilities": 3830000000, "total_debt": 1990000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 167000000, "total_equity": 3375000000, "shares_outstanding": 211800000, "operating_cash_flow": 134000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109000000, "free_cash_flow": 171000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-231000000", "ebitda": "-143000000", "netIncome": "-266000000", "grossProfit": "495000000", "depreciation": "None", "totalRevenue": "947000000", "costOfRevenue": "452000000", "interestIncome": "None", "incomeBeforeTax": "-250000000", "interestExpense": "19000000", "operatingIncome": "-236000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "731000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "373000000", "netIncomeFromContinuingOperations": "-266000000" }, "balance": { "goodwill": "2374000000", "inventory": "651000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7201000000", "longTermDebt": "1803000000", "shortTermDebt": "187000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1711000000", "reportedCurrency": "USD", "retainedEarnings": "167000000", "totalLiabilities": "3830000000", "otherCurrentAssets": "304000000", "totalCurrentAssets": "1913000000", "currentLongTermDebt": "187000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5288000000", "currentAccountsPayable": "262000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "935000000", "shortLongTermDebtTotal": "2123000000", "totalShareholderEquity": "3375000000", "capitalLeaseObligations": "133000000", "otherCurrentLiabilities": "732000000", "totalCurrentLiabilities": "1218000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "2612000000", "cashAndShortTermInvestments": "309000000", "commonStockSharesOutstanding": "211800000", "intangibleAssetsExcludingGoodwill": "1711000000", "cashAndCashEquivalentsAtCarryingValue": "309000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-266000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "134000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109000000", "cashflowFromInvestment": "-2000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "income_statement": { "revenue": 1028000000, "cost_of_revenue": 478000000, "gross_profit": 550000000, "ebit": 68000000, "ebitda": 154000000, "pretax_income": 46000000, "tax_provision": -39000000, "net_income": 86000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295000000, "total_current_assets": 1920000000, "total_assets": 7650000000, "short_term_debt": 261000000, "long_term_debt": 1841000000, "total_debt": 2102000000, "total_liabilities": 3948000000, "total_equity": 3706000000, "shares_outstanding": 213100000, "goodwill_and_intangibles": 4511000000 }, "cash_flow": { "operating_cash_flow": 104000000, "capital_expenditure": 33000000, "free_cash_flow": 137000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 205565, "ticker_id": 9030, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:30:12.665110+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68000000", "ebitda": "154000000", "netIncome": "86000000", "grossProfit": "550000000", "depreciation": "None", "totalRevenue": "1028000000", "costOfRevenue": "478000000", "interestIncome": "None", "incomeBeforeTax": "46000000", "interestExpense": "22000000", "operatingIncome": "80000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-39000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "470000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49000000", "otherNonOperatingIncome": "-38000000", "costofGoodsAndServicesSold": "478000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "418000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "2703000000", "inventory": "657000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7650000000", "longTermDebt": "1841000000", "shortTermDebt": "261000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1808000000", "reportedCurrency": "USD", "retainedEarnings": "463000000", "totalLiabilities": "3948000000", "otherCurrentAssets": "298000000", "totalCurrentAssets": "1920000000", "currentLongTermDebt": "261000000", "longTermInvestments": "None", "shortTermInvestments": "24000000", "currentNetReceivables": "670000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5730000000", "currentAccountsPayable": "265000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "772000000", "shortLongTermDebtTotal": "2246000000", "totalShareholderEquity": "3706000000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "728000000", "totalCurrentLiabilities": "1271000000", "otherNonCurrentLiabilities": "431000000", "totalNonCurrentLiabilities": "2677000000", "cashAndShortTermInvestments": "295000000", "commonStockSharesOutstanding": "213100000", "intangibleAssetsExcludingGoodwill": "1808000000", "cashAndCashEquivalentsAtCarryingValue": "295000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "104000000", "capitalExpenditures": "33000000", "changeInReceivables": "42000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1028000000, "cost_of_revenue": 478000000, "gross_profit": 550000000, "research_and_development": 49000000, "selling_general_admin": 418000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68000000, "depreciation_amortisation": 86000000, "ebitda": 154000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 46000000, "tax_provision": -39000000, "effective_tax_rate": null, "net_income": 86000000, "net_income_continuing_ops": 85000000, "net_income_to_common": 86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 295000000, "short_term_investments": 24000000, "net_receivables": 670000000, "inventory": 657000000, "other_current_assets": null, "total_current_assets": 1920000000, "net_ppe": null, "goodwill": 2703000000, "intangible_assets": 1808000000, "goodwill_and_intangibles": 4511000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5730000000, "total_assets": 7650000000, "short_term_debt": 261000000, "accounts_payable": 265000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1271000000, "long_term_debt": 1841000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2677000000, "total_liabilities": 3948000000, "total_debt": 2102000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 463000000, "total_equity": 3706000000, "shares_outstanding": 213100000, "operating_cash_flow": 104000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87000000, "free_cash_flow": 137000000, "net_change_in_cash": -48000000 }, "raw_data": { "income": { "ebit": "68000000", "ebitda": "154000000", "netIncome": "86000000", "grossProfit": "550000000", "depreciation": "None", "totalRevenue": "1028000000", "costOfRevenue": "478000000", "interestIncome": "None", "incomeBeforeTax": "46000000", "interestExpense": "22000000", "operatingIncome": "80000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-39000000", "reportedCurrency": "USD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "470000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49000000", "otherNonOperatingIncome": "-38000000", "costofGoodsAndServicesSold": "478000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "418000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "2703000000", "inventory": "657000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7650000000", "longTermDebt": "1841000000", "shortTermDebt": "261000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1808000000", "reportedCurrency": "USD", "retainedEarnings": "463000000", "totalLiabilities": "3948000000", "otherCurrentAssets": "298000000", "totalCurrentAssets": "1920000000", "currentLongTermDebt": "261000000", "longTermInvestments": "None", "shortTermInvestments": "24000000", "currentNetReceivables": "670000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5730000000", "currentAccountsPayable": "265000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "772000000", "shortLongTermDebtTotal": "2246000000", "totalShareholderEquity": "3706000000", "capitalLeaseObligations": "144000000", "otherCurrentLiabilities": "728000000", "totalCurrentLiabilities": "1271000000", "otherNonCurrentLiabilities": "431000000", "totalNonCurrentLiabilities": "2677000000", "cashAndShortTermInvestments": "295000000", "commonStockSharesOutstanding": "213100000", "intangibleAssetsExcludingGoodwill": "1808000000", "cashAndCashEquivalentsAtCarryingValue": "295000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "104000000", "capitalExpenditures": "33000000", "changeInReceivables": "42000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }