{ "ticker": { "uuid": "e30a7484-f8ee-41e6-bf7d-301f5f1bad86", "symbol": "WLK", "name": "Westlake Chemical Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/e30a7484-f8ee-41e6-bf7d-301f5f1bad86/", "api_url": "https://sharemaestro.com/factors/api/tickers/e30a7484-f8ee-41e6-bf7d-301f5f1bad86/" }, "ticker_metadata": { "id": 4358, "uuid": "e30a7484-f8ee-41e6-bf7d-301f5f1bad86", "symbol": "WLK", "name": "Westlake Chemical Corporation", "asset_type": "equity", "market_cap": 11250475000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Westlake Chemical Corporation (WLK) is a leading global manufacturer of petrochemicals, polymers, and fabricated products, serving critical sectors including construction, automotive, and packaging. The company operates primarily through its Olefins and Vinyls segments, strategically positioned to capitalize on global economic trends and increasing product demand. With a strong commitment to sustainability, Westlake invests in innovative technologies that enhance operational efficiency and minimize environmental impact. Its significant manufacturing footprint in North America and Europe, combined with disciplined financial management, positions Westlake for continued growth and enhanced shareholder value in a dynamic market landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e30a7484-f8ee-41e6-bf7d-301f5f1bad86", "symbol": "WLK", "name": "Westlake Chemical Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/e30a7484-f8ee-41e6-bf7d-301f5f1bad86/", "api_url": "https://sharemaestro.com/factors/api/tickers/e30a7484-f8ee-41e6-bf7d-301f5f1bad86/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.75, "quality": 0.06, "momentum": 0.72, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 84.64, "market_cap": 10833285200, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0251, "roe": -0.1915, "piotroski_f_score": 3, "momentum_12_1": 0.3014, "volatility_252d": 0.5298 }, "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": "2026-06-07T06:55:11.655827+00:00", "batch_id": "" }, "size": { "price_close": 84.64, "market_cap": 10833285200, "market_cap_usd": 10833285200, "enterprise_value": 14300285200, "shares_outstanding": 127992500, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2675, "ptbv_ratio": 1.8095, "ps_ratio": 0.987, "pcf_ratio": 24.1814, "pfcf_ratio": 7.716, "ev_ebitda": null, "ev_ebit": -8.9657, "ev_sales": 1.3029, "ev_fcf": 10.1854, "earnings_yield": null, "fcf_yield": 0.0982, "price_to_sales": 0.987, "price_to_book": 1.2675, "price_to_cashflow": 24.1814, "ebitda_to_ev": null, "sales_yield": 0.7675 }, "yield": { "dividend_yield": 0.0251, "buyback_yield": 0, "shareholder_yield": 0.0251, "debt_paydown_yield": null, "total_yield": 0.0251 }, "quality": { "gross_margin": 0.0127, "operating_margin": -0.1453, "net_margin": -0.1491, "ebitda_margin": -0.0325, "fcf_margin": 0.1279, "roe": -0.1915, "roa": -0.0831, "roic": -0.0996, "roc_greenblatt": null, "asset_turnover": 0.557, "cash_conversion": -0.8577, "accruals_ratio": -0.1058, "sbc_to_revenue": 0, "piotroski_f_score": 3, "altman_z_score": 1.6965, "earnings_stability_5y": 2.2613, "revenue_stability_5y": 0.2485, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0071, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2468, "net_debt_to_ebitda": -9.7115, "debt_to_assets": 0.2912, "interest_coverage": -24.1667, "current_ratio": 2.1699, "quick_ratio": 1.5585, "net_debt": 3467000000, "local_beta": 0.002, "volatility_252d": 0.5298, "volatility_60d": 1.2283, "max_drawdown_12m": -0.3485, "risk_adjusted_momentum": 0.5689 }, "growth": { "revenue_growth_1y": -0.0863, "revenue_growth_3y_cagr": -0.109, "revenue_growth_5y_cagr": 0.0828, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3158, "book_value_growth_1y": -0.1629, "revenue_growth": -0.0863, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0927, "price_return_3m": -0.1748, "price_return_6m": 0.2583, "price_return_9m": -0.0348, "price_return_12m": 0.1808, "price_return_12m_ex1m": 0.3014, "momentum_6m": 0.2583, "momentum_12m": 0.1808, "momentum_12_1": 0.3014, "distance_from_52w_high": -0.2868, "distance_from_52w_low": 0.4622, "relative_strength": 0.0808 }, "raw_ttm": { "revenue_ttm": 10976000000, "gross_profit_ttm": 139000000, "ebit_ttm": -1595000000, "ebitda_ttm": -357000000, "net_income_ttm": -1637000000, "eps_diluted_ttm": -12.7898, "operating_cash_flow_ttm": 448000000, "capital_expenditure_ttm": 956000000, "fcf_ttm": 1404000000, "dividends_paid_ttm": 272000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66000000, "cash_and_equivalents": 2271000000, "total_current_assets": 5952000000, "total_current_liabilities": 2743000000, "net_ppe": null, "total_assets": 19707000000, "total_debt": 5738000000, "total_equity": 8547000000, "net_working_capital": 1602000000, "book_value_per_share": 66.7774, "retained_earnings": 8464000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5987000000, "tangible_book_per_share": 46.7762 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 39, "rank_ps": 27, "rank_pcf": 82, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 41, "rank_dividend_yield": 30, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 84, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 96, "rank_fcf_margin": 64, "rank_piotroski": 94, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 45 }, "composites": { "value_composite": 25, "quality_composite": 94, "momentum_composite": 28, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 34, "vc1_composite": 32, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.2121, "os_score": 0.67, "value_percentile": 0.75, "quality_percentile": 0.06, "momentum_percentile": 0.72, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 36, "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": 5263, "ticker_id": 4358, "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": "2026-06-07T06:55:11.655827+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.64, "market_cap": 10833285200, "market_cap_usd": 10833285200, "enterprise_value": 14300285200, "shares_outstanding": 127992500, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.26749564, "ptbv_ratio": 1.80946805, "ps_ratio": 0.98699756, "pcf_ratio": 24.18144018, "pfcf_ratio": 7.7160151, "ev_ebitda": null, "ev_ebit": -8.96569605, "ev_sales": 1.30286855, "ev_fcf": 10.18538832, "earnings_yield": null, "fcf_yield": 0.09817986, "dividend_yield": 0.0251078, "buyback_yield": 0, "shareholder_yield": 0.0251078, "debt_paydown_yield": null, "total_yield": 0.0251078, "gross_margin": 0.01266399, "operating_margin": -0.14531706, "net_margin": -0.14914359, "ebitda_margin": -0.03252551, "fcf_margin": 0.12791545, "roe": -0.19152919, "roa": -0.08306693, "roic": -0.09957133, "roc_greenblatt": null, "asset_turnover": 0.55695946, "cash_conversion": -0.85766646, "accruals_ratio": -0.10579997, "sbc_to_revenue": 0, "debt_to_equity": 1.24675325, "net_debt_to_ebitda": -9.71148459, "debt_to_assets": 0.29116558, "interest_coverage": -24.16666667, "current_ratio": 2.16988699, "quick_ratio": 1.55851258, "net_debt": 3467000000, "revenue_growth_1y": -0.08632315, "revenue_growth_3y_cagr": -0.10904929, "revenue_growth_5y_cagr": 0.08280953, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.31578947, "book_value_growth_1y": -0.16288976, "piotroski_f_score": 3, "altman_z_score": 1.69654542, "earnings_stability_5y": 2.261273, "revenue_stability_5y": 0.248464, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09269147, "price_return_3m": -0.17481469, "price_return_6m": 0.25829734, "price_return_9m": -0.03476951, "price_return_12m": 0.18078216, "price_return_12m_ex1m": 0.30141194, "distance_from_52w_high": -0.28684394, "distance_from_52w_low": 0.46215398, "relative_strength": 0.08081858, "local_beta": 0.002, "volatility_252d": 0.529783, "volatility_60d": 1.228324, "max_drawdown_12m": -0.34845536, "revenue_ttm": 10976000000, "gross_profit_ttm": 139000000, "ebit_ttm": -1595000000, "ebitda_ttm": -357000000, "net_income_ttm": -1637000000, "eps_diluted_ttm": -12.7898119, "operating_cash_flow_ttm": 448000000, "capital_expenditure_ttm": 956000000, "fcf_ttm": 1404000000, "dividends_paid_ttm": 272000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66000000, "cash_and_equivalents": 2271000000, "total_current_assets": 5952000000, "total_current_liabilities": 2743000000, "net_ppe": null, "total_assets": 19707000000, "total_debt": 5738000000, "total_equity": 8547000000, "net_working_capital": 1602000000, "book_value_per_share": 66.77735024, "retained_earnings": 8464000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5987000000, "tangible_book_per_share": 46.77617829, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 39, "rank_ps": 27, "rank_pcf": 82, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 41, "rank_dividend_yield": 30, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 84, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 96, "rank_fcf_margin": 64, "rank_piotroski": 94, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 45, "value_composite": 25, "quality_composite": 94, "momentum_composite": 28, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 34, "vc1_composite": 32, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 36, "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": 84.64, "os": 0.67, "value": 0.75, "quality": 0.06, "momentum": 0.72, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0251, "roe": -0.1915, "momentum_12_1": 0.3014, "complete_fields": { "id": 5263, "ticker_id": 4358, "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": "2026-06-07T06:55:11.655827+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.64, "market_cap": 10833285200, "market_cap_usd": 10833285200, "enterprise_value": 14300285200, "shares_outstanding": 127992500, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.26749564, "ptbv_ratio": 1.80946805, "ps_ratio": 0.98699756, "pcf_ratio": 24.18144018, "pfcf_ratio": 7.7160151, "ev_ebitda": null, "ev_ebit": -8.96569605, "ev_sales": 1.30286855, "ev_fcf": 10.18538832, "earnings_yield": null, "fcf_yield": 0.09817986, "dividend_yield": 0.0251078, "buyback_yield": 0, "shareholder_yield": 0.0251078, "debt_paydown_yield": null, "total_yield": 0.0251078, "gross_margin": 0.01266399, "operating_margin": -0.14531706, "net_margin": -0.14914359, "ebitda_margin": -0.03252551, "fcf_margin": 0.12791545, "roe": -0.19152919, "roa": -0.08306693, "roic": -0.09957133, "roc_greenblatt": null, "asset_turnover": 0.55695946, "cash_conversion": -0.85766646, "accruals_ratio": -0.10579997, "sbc_to_revenue": 0, "debt_to_equity": 1.24675325, "net_debt_to_ebitda": -9.71148459, "debt_to_assets": 0.29116558, "interest_coverage": -24.16666667, "current_ratio": 2.16988699, "quick_ratio": 1.55851258, "net_debt": 3467000000, "revenue_growth_1y": -0.08632315, "revenue_growth_3y_cagr": -0.10904929, "revenue_growth_5y_cagr": 0.08280953, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.31578947, "book_value_growth_1y": -0.16288976, "piotroski_f_score": 3, "altman_z_score": 1.69654542, "earnings_stability_5y": 2.261273, "revenue_stability_5y": 0.248464, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09269147, "price_return_3m": -0.17481469, "price_return_6m": 0.25829734, "price_return_9m": -0.03476951, "price_return_12m": 0.18078216, "price_return_12m_ex1m": 0.30141194, "distance_from_52w_high": -0.28684394, "distance_from_52w_low": 0.46215398, "relative_strength": 0.08081858, "local_beta": 0.002, "volatility_252d": 0.529783, "volatility_60d": 1.228324, "max_drawdown_12m": -0.34845536, "revenue_ttm": 10976000000, "gross_profit_ttm": 139000000, "ebit_ttm": -1595000000, "ebitda_ttm": -357000000, "net_income_ttm": -1637000000, "eps_diluted_ttm": -12.7898119, "operating_cash_flow_ttm": 448000000, "capital_expenditure_ttm": 956000000, "fcf_ttm": 1404000000, "dividends_paid_ttm": 272000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66000000, "cash_and_equivalents": 2271000000, "total_current_assets": 5952000000, "total_current_liabilities": 2743000000, "net_ppe": null, "total_assets": 19707000000, "total_debt": 5738000000, "total_equity": 8547000000, "net_working_capital": 1602000000, "book_value_per_share": 66.77735024, "retained_earnings": 8464000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5987000000, "tangible_book_per_share": 46.77617829, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 39, "rank_ps": 27, "rank_pcf": 82, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 41, "rank_dividend_yield": 30, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 84, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 96, "rank_fcf_margin": 64, "rank_piotroski": 94, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 45, "value_composite": 25, "quality_composite": 94, "momentum_composite": 28, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 34, "vc1_composite": 32, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 11170000000, "cost_of_revenue": 10881000000, "gross_profit": 289000000, "ebit": -1436000000, "ebitda": -199000000, "pretax_income": -1597000000, "tax_provision": -164000000, "net_income": -1508000000, "net_income_to_common": -1508000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2724000000, "total_current_assets": 6216000000, "total_assets": 19961000000, "short_term_debt": 663000000, "long_term_debt": 5087000000, "total_debt": 5750000000, "total_liabilities": 10666000000, "total_equity": 8792000000, "shares_outstanding": 128909952, "goodwill_and_intangibles": 2496000000 }, "cash_flow": { "operating_cash_flow": 465000000, "capital_expenditure": 995000000, "free_cash_flow": 1460000000, "dividends_paid": 272000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354478, "ticker_id": 4358, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1436000000", "ebitda": "-199000000", "netIncome": "-1508000000", "grossProfit": "289000000", "depreciation": "None", "totalRevenue": "11170000000", "costOfRevenue": "10881000000", "interestIncome": "100000000", "incomeBeforeTax": "-1597000000", "interestExpense": "161000000", "operatingIncome": "-1578000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-164000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "1867000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10881000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237000000", "sellingGeneralAndAdministrative": "910000000", "netIncomeFromContinuingOperations": "-1471000000" }, "balance": { "goodwill": "1314000000", "inventory": "1653000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19961000000", "longTermDebt": "5087000000", "shortTermDebt": "663000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1182000000", "reportedCurrency": "USD", "retainedEarnings": "8701000000", "totalLiabilities": "10666000000", "otherCurrentAssets": "131000000", "totalCurrentAssets": "6216000000", "currentLongTermDebt": "497000000", "longTermInvestments": "1062000000", "shortTermInvestments": "204000000", "currentNetReceivables": "1504000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13745000000", "currentAccountsPayable": "755000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9403000000", "shortLongTermDebtTotal": "6438000000", "totalShareholderEquity": "8792000000", "capitalLeaseObligations": "826000000", "otherCurrentLiabilities": "1352000000", "totalCurrentLiabilities": "2770000000", "otherNonCurrentLiabilities": "492000000", "totalNonCurrentLiabilities": "7896000000", "cashAndShortTermInvestments": "2724000000", "commonStockSharesOutstanding": "128909952", "intangibleAssetsExcludingGoodwill": "1182000000", "cashAndCashEquivalentsAtCarryingValue": "2724000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1471000000", "profitLoss": "None", "dividendPayout": "272000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "465000000", "capitalExpenditures": "995000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "530000000", "cashflowFromInvestment": "-1223000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "272000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1178000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11170000000, "cost_of_revenue": 10881000000, "gross_profit": 289000000, "research_and_development": null, "selling_general_admin": 910000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1436000000, "depreciation_amortisation": 1237000000, "ebitda": -199000000, "interest_expense": 161000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1597000000, "tax_provision": -164000000, "effective_tax_rate": null, "net_income": -1508000000, "net_income_continuing_ops": -1471000000, "net_income_to_common": -1508000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2724000000, "short_term_investments": 204000000, "net_receivables": 1504000000, "inventory": 1653000000, "other_current_assets": null, "total_current_assets": 6216000000, "net_ppe": null, "goodwill": 1314000000, "intangible_assets": 1182000000, "goodwill_and_intangibles": 2496000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13745000000, "total_assets": 19961000000, "short_term_debt": 663000000, "accounts_payable": 755000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2770000000, "long_term_debt": 5087000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7896000000, "total_liabilities": 10666000000, "total_debt": 5750000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8701000000, "total_equity": 8792000000, "shares_outstanding": 128909952, "operating_cash_flow": 465000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 995000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1223000000, "dividends_paid": 272000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 530000000, "free_cash_flow": 1460000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1436000000", "ebitda": "-199000000", "netIncome": "-1508000000", "grossProfit": "289000000", "depreciation": "None", "totalRevenue": "11170000000", "costOfRevenue": "10881000000", "interestIncome": "100000000", "incomeBeforeTax": "-1597000000", "interestExpense": "161000000", "operatingIncome": "-1578000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-164000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "1867000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10881000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237000000", "sellingGeneralAndAdministrative": "910000000", "netIncomeFromContinuingOperations": "-1471000000" }, "balance": { "goodwill": "1314000000", "inventory": "1653000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19961000000", "longTermDebt": "5087000000", "shortTermDebt": "663000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1182000000", "reportedCurrency": "USD", "retainedEarnings": "8701000000", "totalLiabilities": "10666000000", "otherCurrentAssets": "131000000", "totalCurrentAssets": "6216000000", "currentLongTermDebt": "497000000", "longTermInvestments": "1062000000", "shortTermInvestments": "204000000", "currentNetReceivables": "1504000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13745000000", "currentAccountsPayable": "755000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9403000000", "shortLongTermDebtTotal": "6438000000", "totalShareholderEquity": "8792000000", "capitalLeaseObligations": "826000000", "otherCurrentLiabilities": "1352000000", "totalCurrentLiabilities": "2770000000", "otherNonCurrentLiabilities": "492000000", "totalNonCurrentLiabilities": "7896000000", "cashAndShortTermInvestments": "2724000000", "commonStockSharesOutstanding": "128909952", "intangibleAssetsExcludingGoodwill": "1182000000", "cashAndCashEquivalentsAtCarryingValue": "2724000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1471000000", "profitLoss": "None", "dividendPayout": "272000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "465000000", "capitalExpenditures": "995000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "530000000", "cashflowFromInvestment": "-1223000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "272000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1178000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 12142000000, "cost_of_revenue": 10185000000, "gross_profit": 1957000000, "ebit": 1097000000, "ebitda": 2211000000, "pretax_income": 938000000, "tax_provision": 291000000, "net_income": 602000000, "net_income_to_common": 602000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2919000000, "total_current_assets": 6214000000, "total_assets": 20750000000, "short_term_debt": 6000000, "long_term_debt": 4556000000, "total_debt": 4562000000, "total_liabilities": 9707000000, "total_equity": 10527000000, "shares_outstanding": 129207000, "goodwill_and_intangibles": 3313000000 }, "cash_flow": { "operating_cash_flow": 1314000000, "capital_expenditure": 1008000000, "free_cash_flow": 2322000000, "dividends_paid": 264000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354483, "ticker_id": 4358, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1097000000", "ebitda": "2211000000", "netIncome": "602000000", "grossProfit": "1957000000", "depreciation": "None", "totalRevenue": "12142000000", "costOfRevenue": "10185000000", "interestIncome": "153000000", "incomeBeforeTax": "938000000", "interestExpense": "159000000", "operatingIncome": "875000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "291000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "1082000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10185000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1114000000", "sellingGeneralAndAdministrative": "874000000", "netIncomeFromContinuingOperations": "647000000" }, "balance": { "goodwill": "2031000000", "inventory": "1697000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20750000000", "longTermDebt": "4556000000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1282000000", "reportedCurrency": "USD", "retainedEarnings": "10481000000", "totalLiabilities": "9707000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "6214000000", "currentLongTermDebt": "6000000", "longTermInvestments": "1081000000", "shortTermInvestments": "0", "currentNetReceivables": "1483000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14536000000", "currentAccountsPayable": "806000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9434000000", "shortLongTermDebtTotal": "5275000000", "totalShareholderEquity": "10527000000", "capitalLeaseObligations": "713000000", "otherCurrentLiabilities": "1407000000", "totalCurrentLiabilities": "2219000000", "otherNonCurrentLiabilities": "362000000", "totalNonCurrentLiabilities": "7488000000", "cashAndShortTermInvestments": "2919000000", "commonStockSharesOutstanding": "129207000", "intangibleAssetsExcludingGoodwill": "1282000000", "cashAndCashEquivalentsAtCarryingValue": "2919000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "647000000", "profitLoss": "None", "dividendPayout": "264000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000000", "operatingCashflow": "1314000000", "capitalExpenditures": "1008000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650000000", "cashflowFromInvestment": "-1001000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1114000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12142000000, "cost_of_revenue": 10185000000, "gross_profit": 1957000000, "research_and_development": null, "selling_general_admin": 874000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1097000000, "depreciation_amortisation": 1114000000, "ebitda": 2211000000, "interest_expense": 159000000, "interest_income": null, "other_non_operating": null, "pretax_income": 938000000, "tax_provision": 291000000, "effective_tax_rate": null, "net_income": 602000000, "net_income_continuing_ops": 647000000, "net_income_to_common": 602000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2919000000, "short_term_investments": 0, "net_receivables": 1483000000, "inventory": 1697000000, "other_current_assets": null, "total_current_assets": 6214000000, "net_ppe": null, "goodwill": 2031000000, "intangible_assets": 1282000000, "goodwill_and_intangibles": 3313000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14536000000, "total_assets": 20750000000, "short_term_debt": 6000000, "accounts_payable": 806000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2219000000, "long_term_debt": 4556000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7488000000, "total_liabilities": 9707000000, "total_debt": 4562000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10481000000, "total_equity": 10527000000, "shares_outstanding": 129207000, "operating_cash_flow": 1314000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1008000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1001000000, "dividends_paid": 264000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -650000000, "free_cash_flow": 2322000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1097000000", "ebitda": "2211000000", "netIncome": "602000000", "grossProfit": "1957000000", "depreciation": "None", "totalRevenue": "12142000000", "costOfRevenue": "10185000000", "interestIncome": "153000000", "incomeBeforeTax": "938000000", "interestExpense": "159000000", "operatingIncome": "875000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "291000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "1082000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10185000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1114000000", "sellingGeneralAndAdministrative": "874000000", "netIncomeFromContinuingOperations": "647000000" }, "balance": { "goodwill": "2031000000", "inventory": "1697000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20750000000", "longTermDebt": "4556000000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1282000000", "reportedCurrency": "USD", "retainedEarnings": "10481000000", "totalLiabilities": "9707000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "6214000000", "currentLongTermDebt": "6000000", "longTermInvestments": "1081000000", "shortTermInvestments": "0", "currentNetReceivables": "1483000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14536000000", "currentAccountsPayable": "806000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9434000000", "shortLongTermDebtTotal": "5275000000", "totalShareholderEquity": "10527000000", "capitalLeaseObligations": "713000000", "otherCurrentLiabilities": "1407000000", "totalCurrentLiabilities": "2219000000", "otherNonCurrentLiabilities": "362000000", "totalNonCurrentLiabilities": "7488000000", "cashAndShortTermInvestments": "2919000000", "commonStockSharesOutstanding": "129207000", "intangibleAssetsExcludingGoodwill": "1282000000", "cashAndCashEquivalentsAtCarryingValue": "2919000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "647000000", "profitLoss": "None", "dividendPayout": "264000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000000", "operatingCashflow": "1314000000", "capitalExpenditures": "1008000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-650000000", "cashflowFromInvestment": "-1001000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1114000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 12548000000, "cost_of_revenue": 10329000000, "gross_profit": 2219000000, "ebit": 865000000, "ebitda": 1962000000, "pretax_income": 700000000, "tax_provision": 178000000, "net_income": 479000000, "net_income_to_common": 479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3304000000, "total_current_assets": 6609000000, "total_assets": 21035000000, "short_term_debt": 299000000, "long_term_debt": 4607000000, "total_debt": 4906000000, "total_liabilities": 10271000000, "total_equity": 10241000000, "shares_outstanding": 128598441, "goodwill_and_intangibles": 3444000000 }, "cash_flow": { "operating_cash_flow": 2336000000, "capital_expenditure": 1034000000, "free_cash_flow": 3370000000, "dividends_paid": 221000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354488, "ticker_id": 4358, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "865000000", "ebitda": "1962000000", "netIncome": "479000000", "grossProfit": "2219000000", "depreciation": "None", "totalRevenue": "12548000000", "costOfRevenue": "10329000000", "interestIncome": "78000000", "incomeBeforeTax": "700000000", "interestExpense": "165000000", "operatingIncome": "729000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "178000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "1490000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10329000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1097000000", "sellingGeneralAndAdministrative": "865000000", "netIncomeFromContinuingOperations": "522000000" }, "balance": { "goodwill": "2041000000", "inventory": "1622000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21035000000", "longTermDebt": "4607000000", "shortTermDebt": "299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1403000000", "reportedCurrency": "USD", "retainedEarnings": "10143000000", "totalLiabilities": "10271000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "6609000000", "currentLongTermDebt": "299000000", "longTermInvestments": "1115000000", "shortTermInvestments": "None", "currentNetReceivables": "1601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14426000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9216000000", "shortLongTermDebtTotal": "5517000000", "totalShareholderEquity": "10241000000", "capitalLeaseObligations": "611000000", "otherCurrentLiabilities": "1642000000", "totalCurrentLiabilities": "2790000000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "7481000000", "cashAndShortTermInvestments": "3304000000", "commonStockSharesOutstanding": "128598441", "intangibleAssetsExcludingGoodwill": "1403000000", "cashAndCashEquivalentsAtCarryingValue": "3304000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "522000000", "profitLoss": "None", "dividendPayout": "221000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "250000000", "operatingCashflow": "2336000000", "capitalExpenditures": "1034000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245000000", "cashflowFromInvestment": "-1037000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1097000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12548000000, "cost_of_revenue": 10329000000, "gross_profit": 2219000000, "research_and_development": null, "selling_general_admin": 865000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 865000000, "depreciation_amortisation": 1097000000, "ebitda": 1962000000, "interest_expense": 165000000, "interest_income": null, "other_non_operating": null, "pretax_income": 700000000, "tax_provision": 178000000, "effective_tax_rate": null, "net_income": 479000000, "net_income_continuing_ops": 522000000, "net_income_to_common": 479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3304000000, "short_term_investments": null, "net_receivables": 1601000000, "inventory": 1622000000, "other_current_assets": null, "total_current_assets": 6609000000, "net_ppe": null, "goodwill": 2041000000, "intangible_assets": 1403000000, "goodwill_and_intangibles": 3444000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14426000000, "total_assets": 21035000000, "short_term_debt": 299000000, "accounts_payable": 849000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2790000000, "long_term_debt": 4607000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7481000000, "total_liabilities": 10271000000, "total_debt": 4906000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10143000000, "total_equity": 10241000000, "shares_outstanding": 128598441, "operating_cash_flow": 2336000000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1034000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1037000000, "dividends_paid": 221000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245000000, "free_cash_flow": 3370000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "865000000", "ebitda": "1962000000", "netIncome": "479000000", "grossProfit": "2219000000", "depreciation": "None", "totalRevenue": "12548000000", "costOfRevenue": "10329000000", "interestIncome": "78000000", "incomeBeforeTax": "700000000", "interestExpense": "165000000", "operatingIncome": "729000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "178000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "1490000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10329000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1097000000", "sellingGeneralAndAdministrative": "865000000", "netIncomeFromContinuingOperations": "522000000" }, "balance": { "goodwill": "2041000000", "inventory": "1622000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21035000000", "longTermDebt": "4607000000", "shortTermDebt": "299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1403000000", "reportedCurrency": "USD", "retainedEarnings": "10143000000", "totalLiabilities": "10271000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "6609000000", "currentLongTermDebt": "299000000", "longTermInvestments": "1115000000", "shortTermInvestments": "None", "currentNetReceivables": "1601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14426000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9216000000", "shortLongTermDebtTotal": "5517000000", "totalShareholderEquity": "10241000000", "capitalLeaseObligations": "611000000", "otherCurrentLiabilities": "1642000000", "totalCurrentLiabilities": "2790000000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "7481000000", "cashAndShortTermInvestments": "3304000000", "commonStockSharesOutstanding": "128598441", "intangibleAssetsExcludingGoodwill": "1403000000", "cashAndCashEquivalentsAtCarryingValue": "3304000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "522000000", "profitLoss": "None", "dividendPayout": "221000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "250000000", "operatingCashflow": "2336000000", "capitalExpenditures": "1034000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245000000", "cashflowFromInvestment": "-1037000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1097000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 15794000000, "cost_of_revenue": 11721000000, "gross_profit": 4073000000, "ebit": 3123000000, "ebitda": 4179000000, "pretax_income": 2946000000, "tax_provision": 649000000, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2228000000, "total_current_assets": 5973000000, "total_assets": 20550000000, "short_term_debt": 119000000, "long_term_debt": 4879000000, "total_debt": 4998000000, "total_liabilities": 10085000000, "total_equity": 10465000000, "shares_outstanding": 128845562, "goodwill_and_intangibles": 3726000000 }, "cash_flow": { "operating_cash_flow": 3395000000, "capital_expenditure": 1108000000, "free_cash_flow": 4503000000, "dividends_paid": 169000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354493, "ticker_id": 4358, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3123000000", "ebitda": "4179000000", "netIncome": "2247000000", "grossProfit": "4073000000", "depreciation": "None", "totalRevenue": "15794000000", "costOfRevenue": "11721000000", "interestIncome": "153000000", "incomeBeforeTax": "2946000000", "interestExpense": "177000000", "operatingIncome": "3050000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "649000000", "reportedCurrency": "USD", "netInterestIncome": "-177000000", "nonInterestIncome": "None", "operatingExpenses": "1023000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "73000000", "costofGoodsAndServicesSold": "11721000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1056000000", "sellingGeneralAndAdministrative": "809000000", "netIncomeFromContinuingOperations": "2297000000" }, "balance": { "goodwill": "2161000000", "inventory": "1866000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20550000000", "longTermDebt": "4879000000", "shortTermDebt": "119000000", "treasuryStock": "-467000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1565000000", "reportedCurrency": "USD", "retainedEarnings": "9885000000", "totalLiabilities": "10085000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "5973000000", "currentLongTermDebt": "None", "longTermInvestments": "1142000000", "shortTermInvestments": "None", "currentNetReceivables": "1801000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14577000000", "currentAccountsPayable": "870000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8525000000", "shortLongTermDebtTotal": "4998000000", "totalShareholderEquity": "10465000000", "capitalLeaseObligations": "504000000", "otherCurrentLiabilities": "-426000000", "totalCurrentLiabilities": "2298000000", "otherNonCurrentLiabilities": "1173000000", "totalNonCurrentLiabilities": "7787000000", "cashAndShortTermInvestments": "2228000000", "commonStockSharesOutstanding": "128845562", "intangibleAssetsExcludingGoodwill": "1565000000", "cashAndCashEquivalentsAtCarryingValue": "2228000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2297000000", "profitLoss": "None", "dividendPayout": "169000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-140000000", "operatingCashflow": "3395000000", "capitalExpenditures": "1108000000", "changeInReceivables": "325000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-587000000", "cashflowFromInvestment": "-2479000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "329000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1056000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15794000000, "cost_of_revenue": 11721000000, "gross_profit": 4073000000, "research_and_development": null, "selling_general_admin": 809000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3123000000, "depreciation_amortisation": 1056000000, "ebitda": 4179000000, "interest_expense": 177000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2946000000, "tax_provision": 649000000, "effective_tax_rate": null, "net_income": 2247000000, "net_income_continuing_ops": 2297000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2228000000, "short_term_investments": null, "net_receivables": 1801000000, "inventory": 1866000000, "other_current_assets": null, "total_current_assets": 5973000000, "net_ppe": null, "goodwill": 2161000000, "intangible_assets": 1565000000, "goodwill_and_intangibles": 3726000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14577000000, "total_assets": 20550000000, "short_term_debt": 119000000, "accounts_payable": 870000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2298000000, "long_term_debt": 4879000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7787000000, "total_liabilities": 10085000000, "total_debt": 4998000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9885000000, "total_equity": 10465000000, "shares_outstanding": 128845562, "operating_cash_flow": 3395000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2479000000, "dividends_paid": 169000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -587000000, "free_cash_flow": 4503000000, "net_change_in_cash": 329000000 }, "raw_data": { "income": { "ebit": "3123000000", "ebitda": "4179000000", "netIncome": "2247000000", "grossProfit": "4073000000", "depreciation": "None", "totalRevenue": "15794000000", "costOfRevenue": "11721000000", "interestIncome": "153000000", "incomeBeforeTax": "2946000000", "interestExpense": "177000000", "operatingIncome": "3050000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "649000000", "reportedCurrency": "USD", "netInterestIncome": "-177000000", "nonInterestIncome": "None", "operatingExpenses": "1023000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "73000000", "costofGoodsAndServicesSold": "11721000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1056000000", "sellingGeneralAndAdministrative": "809000000", "netIncomeFromContinuingOperations": "2297000000" }, "balance": { "goodwill": "2161000000", "inventory": "1866000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20550000000", "longTermDebt": "4879000000", "shortTermDebt": "119000000", "treasuryStock": "-467000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1565000000", "reportedCurrency": "USD", "retainedEarnings": "9885000000", "totalLiabilities": "10085000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "5973000000", "currentLongTermDebt": "None", "longTermInvestments": "1142000000", "shortTermInvestments": "None", "currentNetReceivables": "1801000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14577000000", "currentAccountsPayable": "870000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8525000000", "shortLongTermDebtTotal": "4998000000", "totalShareholderEquity": "10465000000", "capitalLeaseObligations": "504000000", "otherCurrentLiabilities": "-426000000", "totalCurrentLiabilities": "2298000000", "otherNonCurrentLiabilities": "1173000000", "totalNonCurrentLiabilities": "7787000000", "cashAndShortTermInvestments": "2228000000", "commonStockSharesOutstanding": "128845562", "intangibleAssetsExcludingGoodwill": "1565000000", "cashAndCashEquivalentsAtCarryingValue": "2228000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2297000000", "profitLoss": "None", "dividendPayout": "169000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-140000000", "operatingCashflow": "3395000000", "capitalExpenditures": "1108000000", "changeInReceivables": "325000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-587000000", "cashflowFromInvestment": "-2479000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "329000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1056000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 11778000000, "cost_of_revenue": 8283000000, "gross_profit": 3495000000, "ebit": 2853000000, "ebitda": 3693000000, "pretax_income": 2677000000, "tax_provision": 607000000, "net_income": 2015000000, "net_income_to_common": 2015000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1908000000, "total_current_assets": 5263000000, "total_assets": 18459000000, "short_term_debt": 269000000, "long_term_debt": 4911000000, "total_debt": 5180000000, "total_liabilities": 9931000000, "total_equity": 7955000000, "shares_outstanding": 128697982, "goodwill_and_intangibles": 3604000000 }, "cash_flow": { "operating_cash_flow": 2394000000, "capital_expenditure": 658000000, "free_cash_flow": 3052000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354498, "ticker_id": 4358, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2853000000", "ebitda": "3693000000", "netIncome": "2015000000", "grossProfit": "3495000000", "depreciation": "None", "totalRevenue": "11778000000", "costOfRevenue": "8283000000", "interestIncome": "176000000", "incomeBeforeTax": "2677000000", "interestExpense": "176000000", "operatingIncome": "2800000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "607000000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "695000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "53000000", "costofGoodsAndServicesSold": "8283000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "840000000", "sellingGeneralAndAdministrative": "528000000", "netIncomeFromContinuingOperations": "2070000000" }, "balance": { "goodwill": "2024000000", "inventory": "1407000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18459000000", "longTermDebt": "4911000000", "shortTermDebt": "269000000", "treasuryStock": "-399000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1580000000", "reportedCurrency": "USD", "retainedEarnings": "7808000000", "totalLiabilities": "9931000000", "otherCurrentAssets": "80000000", "totalCurrentAssets": "5263000000", "currentLongTermDebt": "269000000", "longTermInvestments": "1007000000", "shortTermInvestments": "None", "currentNetReceivables": "1868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13196000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7606000000", "shortLongTermDebtTotal": "5641000000", "totalShareholderEquity": "7955000000", "capitalLeaseObligations": "461000000", "otherCurrentLiabilities": "1138000000", "totalCurrentLiabilities": "2344000000", "otherNonCurrentLiabilities": "995000000", "totalNonCurrentLiabilities": "7587000000", "cashAndShortTermInvestments": "1908000000", "commonStockSharesOutstanding": "128697982", "intangibleAssetsExcludingGoodwill": "1580000000", "cashAndCashEquivalentsAtCarryingValue": "1908000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2070000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-309000000", "operatingCashflow": "2394000000", "capitalExpenditures": "658000000", "changeInReceivables": "-528000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1437000000", "cashflowFromInvestment": "-3213000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "618000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "840000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11778000000, "cost_of_revenue": 8283000000, "gross_profit": 3495000000, "research_and_development": null, "selling_general_admin": 528000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2853000000, "depreciation_amortisation": 840000000, "ebitda": 3693000000, "interest_expense": 176000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2677000000, "tax_provision": 607000000, "effective_tax_rate": null, "net_income": 2015000000, "net_income_continuing_ops": 2070000000, "net_income_to_common": 2015000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1908000000, "short_term_investments": null, "net_receivables": 1868000000, "inventory": 1407000000, "other_current_assets": null, "total_current_assets": 5263000000, "net_ppe": null, "goodwill": 2024000000, "intangible_assets": 1580000000, "goodwill_and_intangibles": 3604000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13196000000, "total_assets": 18459000000, "short_term_debt": 269000000, "accounts_payable": 849000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2344000000, "long_term_debt": 4911000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7587000000, "total_liabilities": 9931000000, "total_debt": 5180000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7808000000, "total_equity": 7955000000, "shares_outstanding": 128697982, "operating_cash_flow": 2394000000, "stock_based_compensation": 31000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 658000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3213000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1437000000, "free_cash_flow": 3052000000, "net_change_in_cash": 618000000 }, "raw_data": { "income": { "ebit": "2853000000", "ebitda": "3693000000", "netIncome": "2015000000", "grossProfit": "3495000000", "depreciation": "None", "totalRevenue": "11778000000", "costOfRevenue": "8283000000", "interestIncome": "176000000", "incomeBeforeTax": "2677000000", "interestExpense": "176000000", "operatingIncome": "2800000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "607000000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "695000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "53000000", "costofGoodsAndServicesSold": "8283000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "840000000", "sellingGeneralAndAdministrative": "528000000", "netIncomeFromContinuingOperations": "2070000000" }, "balance": { "goodwill": "2024000000", "inventory": "1407000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "18459000000", "longTermDebt": "4911000000", "shortTermDebt": "269000000", "treasuryStock": "-399000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1580000000", "reportedCurrency": "USD", "retainedEarnings": "7808000000", "totalLiabilities": "9931000000", "otherCurrentAssets": "80000000", "totalCurrentAssets": "5263000000", "currentLongTermDebt": "269000000", "longTermInvestments": "1007000000", "shortTermInvestments": "None", "currentNetReceivables": "1868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13196000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7606000000", "shortLongTermDebtTotal": "5641000000", "totalShareholderEquity": "7955000000", "capitalLeaseObligations": "461000000", "otherCurrentLiabilities": "1138000000", "totalCurrentLiabilities": "2344000000", "otherNonCurrentLiabilities": "995000000", "totalNonCurrentLiabilities": "7587000000", "cashAndShortTermInvestments": "1908000000", "commonStockSharesOutstanding": "128697982", "intangibleAssetsExcludingGoodwill": "1580000000", "cashAndCashEquivalentsAtCarryingValue": "1908000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2070000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-309000000", "operatingCashflow": "2394000000", "capitalExpenditures": "658000000", "changeInReceivables": "-528000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1437000000", "cashflowFromInvestment": "-3213000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "618000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "840000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 7504000000, "cost_of_revenue": 6481000000, "gross_profit": 1023000000, "ebit": 473000000, "ebitda": 1246000000, "pretax_income": 331000000, "tax_provision": -42000000, "net_income": 330000000, "net_income_to_common": 330000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1313000000, "total_current_assets": 3477000000, "total_assets": 13835000000, "short_term_debt": 7000000, "long_term_debt": 3566000000, "total_debt": 3573000000, "total_liabilities": 7257000000, "total_equity": 6578000000, "shares_outstanding": 128089058, "goodwill_and_intangibles": 1695000000 }, "cash_flow": { "operating_cash_flow": 1297000000, "capital_expenditure": 525000000, "free_cash_flow": 1822000000, "dividends_paid": 137000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354503, "ticker_id": 4358, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "473000000", "ebitda": "1246000000", "netIncome": "330000000", "grossProfit": "1023000000", "depreciation": "None", "totalRevenue": "7504000000", "costOfRevenue": "6481000000", "interestIncome": "142000000", "incomeBeforeTax": "331000000", "interestExpense": "142000000", "operatingIncome": "429000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-42000000", "reportedCurrency": "USD", "netInterestIncome": "-142000000", "nonInterestIncome": "None", "operatingExpenses": "594000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44000000", "costofGoodsAndServicesSold": "6481000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "773000000", "sellingGeneralAndAdministrative": "435000000", "netIncomeFromContinuingOperations": "373000000" }, "balance": { "goodwill": "1083000000", "inventory": "918000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13835000000", "longTermDebt": "3566000000", "shortTermDebt": "7000000", "treasuryStock": "-401000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "612000000", "reportedCurrency": "USD", "retainedEarnings": "5938000000", "totalLiabilities": "7257000000", "otherCurrentAssets": "32000000", "totalCurrentAssets": "3477000000", "currentLongTermDebt": "7000000", "longTermInvestments": "1059000000", "shortTermInvestments": "1059000000", "currentNetReceivables": "1214000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10358000000", "currentAccountsPayable": "529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6920000000", "shortLongTermDebtTotal": "3573000000", "totalShareholderEquity": "6578000000", "capitalLeaseObligations": "376000000", "otherCurrentLiabilities": "821000000", "totalCurrentLiabilities": "1357000000", "otherNonCurrentLiabilities": "966000000", "totalNonCurrentLiabilities": "5900000000", "cashAndShortTermInvestments": "1313000000", "commonStockSharesOutstanding": "128089058", "intangibleAssetsExcludingGoodwill": "612000000", "cashAndCashEquivalentsAtCarryingValue": "1313000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "373000000", "profitLoss": "None", "dividendPayout": "137000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "29000000", "operatingCashflow": "1297000000", "capitalExpenditures": "525000000", "changeInReceivables": "-161000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216000000", "cashflowFromInvestment": "-509000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "572000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "773000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7504000000, "cost_of_revenue": 6481000000, "gross_profit": 1023000000, "research_and_development": null, "selling_general_admin": 435000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473000000, "depreciation_amortisation": 773000000, "ebitda": 1246000000, "interest_expense": 142000000, "interest_income": null, "other_non_operating": null, "pretax_income": 331000000, "tax_provision": -42000000, "effective_tax_rate": null, "net_income": 330000000, "net_income_continuing_ops": 373000000, "net_income_to_common": 330000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1313000000, "short_term_investments": 1059000000, "net_receivables": 1214000000, "inventory": 918000000, "other_current_assets": null, "total_current_assets": 3477000000, "net_ppe": null, "goodwill": 1083000000, "intangible_assets": 612000000, "goodwill_and_intangibles": 1695000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10358000000, "total_assets": 13835000000, "short_term_debt": 7000000, "accounts_payable": 529000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1357000000, "long_term_debt": 3566000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5900000000, "total_liabilities": 7257000000, "total_debt": 3573000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5938000000, "total_equity": 6578000000, "shares_outstanding": 128089058, "operating_cash_flow": 1297000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 525000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -509000000, "dividends_paid": 137000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -216000000, "free_cash_flow": 1822000000, "net_change_in_cash": 572000000 }, "raw_data": { "income": { "ebit": "473000000", "ebitda": "1246000000", "netIncome": "330000000", "grossProfit": "1023000000", "depreciation": "None", "totalRevenue": "7504000000", "costOfRevenue": "6481000000", "interestIncome": "142000000", "incomeBeforeTax": "331000000", "interestExpense": "142000000", "operatingIncome": "429000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-42000000", "reportedCurrency": "USD", "netInterestIncome": "-142000000", "nonInterestIncome": "None", "operatingExpenses": "594000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44000000", "costofGoodsAndServicesSold": "6481000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "773000000", "sellingGeneralAndAdministrative": "435000000", "netIncomeFromContinuingOperations": "373000000" }, "balance": { "goodwill": "1083000000", "inventory": "918000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13835000000", "longTermDebt": "3566000000", "shortTermDebt": "7000000", "treasuryStock": "-401000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "612000000", "reportedCurrency": "USD", "retainedEarnings": "5938000000", "totalLiabilities": "7257000000", "otherCurrentAssets": "32000000", "totalCurrentAssets": "3477000000", "currentLongTermDebt": "7000000", "longTermInvestments": "1059000000", "shortTermInvestments": "1059000000", "currentNetReceivables": "1214000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10358000000", "currentAccountsPayable": "529000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6920000000", "shortLongTermDebtTotal": "3573000000", "totalShareholderEquity": "6578000000", "capitalLeaseObligations": "376000000", "otherCurrentLiabilities": "821000000", "totalCurrentLiabilities": "1357000000", "otherNonCurrentLiabilities": "966000000", "totalNonCurrentLiabilities": "5900000000", "cashAndShortTermInvestments": "1313000000", "commonStockSharesOutstanding": "128089058", "intangibleAssetsExcludingGoodwill": "612000000", "cashAndCashEquivalentsAtCarryingValue": "1313000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "373000000", "profitLoss": "None", "dividendPayout": "137000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "29000000", "operatingCashflow": "1297000000", "capitalExpenditures": "525000000", "changeInReceivables": "-161000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216000000", "cashflowFromInvestment": "-509000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "572000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "773000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 8118000000, "cost_of_revenue": 6858000000, "gross_profit": 1260000000, "ebit": 694000000, "ebitda": 1407000000, "pretax_income": 570000000, "tax_provision": 108000000, "net_income": 421000000, "net_income_to_common": 421000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728000000, "total_current_assets": 2742000000, "total_assets": 13261000000, "short_term_debt": 119000000, "long_term_debt": 3445000000, "total_debt": 3564000000, "total_liabilities": 6858000000, "total_equity": 6403000000, "shares_outstanding": 128757293, "goodwill_and_intangibles": 1784000000 }, "cash_flow": { "operating_cash_flow": 1301000000, "capital_expenditure": 787000000, "free_cash_flow": 2088000000, "dividends_paid": 132000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354508, "ticker_id": 4358, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "694000000", "ebitda": "1407000000", "netIncome": "421000000", "grossProfit": "1260000000", "depreciation": "None", "totalRevenue": "8118000000", "costOfRevenue": "6858000000", "interestIncome": "124000000", "incomeBeforeTax": "570000000", "interestExpense": "124000000", "operatingIncome": "656000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "108000000", "reportedCurrency": "USD", "netInterestIncome": "-124000000", "nonInterestIncome": "None", "operatingExpenses": "604000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38000000", "costofGoodsAndServicesSold": "6858000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "713000000", "sellingGeneralAndAdministrative": "458000000", "netIncomeFromContinuingOperations": "462000000" }, "balance": { "goodwill": "1074000000", "inventory": "936000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13261000000", "longTermDebt": "3445000000", "shortTermDebt": "119000000", "treasuryStock": "-377000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "710000000", "reportedCurrency": "USD", "retainedEarnings": "5757000000", "totalLiabilities": "6858000000", "otherCurrentAssets": "42000000", "totalCurrentAssets": "2742000000", "currentLongTermDebt": "26000000", "longTermInvestments": "1112000000", "shortTermInvestments": "None", "currentNetReceivables": "1036000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10519000000", "currentAccountsPayable": "473000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6912000000", "shortLongTermDebtTotal": "3564000000", "totalShareholderEquity": "6403000000", "capitalLeaseObligations": "355000000", "otherCurrentLiabilities": "768000000", "totalCurrentLiabilities": "1241000000", "otherNonCurrentLiabilities": "917000000", "totalNonCurrentLiabilities": "5617000000", "cashAndShortTermInvestments": "728000000", "commonStockSharesOutstanding": "128757293", "intangibleAssetsExcludingGoodwill": "710000000", "cashAndCashEquivalentsAtCarryingValue": "728000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "462000000", "profitLoss": "None", "dividendPayout": "132000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "112000000", "operatingCashflow": "1301000000", "capitalExpenditures": "787000000", "changeInReceivables": "59000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "630000000", "cashflowFromInvestment": "-1954000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "713000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8118000000, "cost_of_revenue": 6858000000, "gross_profit": 1260000000, "research_and_development": null, "selling_general_admin": 458000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 694000000, "depreciation_amortisation": 713000000, "ebitda": 1407000000, "interest_expense": 124000000, "interest_income": null, "other_non_operating": null, "pretax_income": 570000000, "tax_provision": 108000000, "effective_tax_rate": null, "net_income": 421000000, "net_income_continuing_ops": 462000000, "net_income_to_common": 421000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 728000000, "short_term_investments": null, "net_receivables": 1036000000, "inventory": 936000000, "other_current_assets": null, "total_current_assets": 2742000000, "net_ppe": null, "goodwill": 1074000000, "intangible_assets": 710000000, "goodwill_and_intangibles": 1784000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10519000000, "total_assets": 13261000000, "short_term_debt": 119000000, "accounts_payable": 473000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1241000000, "long_term_debt": 3445000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5617000000, "total_liabilities": 6858000000, "total_debt": 3564000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5757000000, "total_equity": 6403000000, "shares_outstanding": 128757293, "operating_cash_flow": 1301000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 787000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1954000000, "dividends_paid": 132000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 630000000, "free_cash_flow": 2088000000, "net_change_in_cash": -23000000 }, "raw_data": { "income": { "ebit": "694000000", "ebitda": "1407000000", "netIncome": "421000000", "grossProfit": "1260000000", "depreciation": "None", "totalRevenue": "8118000000", "costOfRevenue": "6858000000", "interestIncome": "124000000", "incomeBeforeTax": "570000000", "interestExpense": "124000000", "operatingIncome": "656000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "108000000", "reportedCurrency": "USD", "netInterestIncome": "-124000000", "nonInterestIncome": "None", "operatingExpenses": "604000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38000000", "costofGoodsAndServicesSold": "6858000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "713000000", "sellingGeneralAndAdministrative": "458000000", "netIncomeFromContinuingOperations": "462000000" }, "balance": { "goodwill": "1074000000", "inventory": "936000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13261000000", "longTermDebt": "3445000000", "shortTermDebt": "119000000", "treasuryStock": "-377000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "710000000", "reportedCurrency": "USD", "retainedEarnings": "5757000000", "totalLiabilities": "6858000000", "otherCurrentAssets": "42000000", "totalCurrentAssets": "2742000000", "currentLongTermDebt": "26000000", "longTermInvestments": "1112000000", "shortTermInvestments": "None", "currentNetReceivables": "1036000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10519000000", "currentAccountsPayable": "473000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6912000000", "shortLongTermDebtTotal": "3564000000", "totalShareholderEquity": "6403000000", "capitalLeaseObligations": "355000000", "otherCurrentLiabilities": "768000000", "totalCurrentLiabilities": "1241000000", "otherNonCurrentLiabilities": "917000000", "totalNonCurrentLiabilities": "5617000000", "cashAndShortTermInvestments": "728000000", "commonStockSharesOutstanding": "128757293", "intangibleAssetsExcludingGoodwill": "710000000", "cashAndCashEquivalentsAtCarryingValue": "728000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "462000000", "profitLoss": "None", "dividendPayout": "132000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "112000000", "operatingCashflow": "1301000000", "capitalExpenditures": "787000000", "changeInReceivables": "59000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "630000000", "cashflowFromInvestment": "-1954000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "713000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 8635000000, "cost_of_revenue": 6648000000, "gross_profit": 1987000000, "ebit": 1460000000, "ebitda": 2101000000, "pretax_income": 1334000000, "tax_provision": 300000000, "net_income": 996000000, "net_income_to_common": 996000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 753000000, "total_current_assets": 2842000000, "total_assets": 11602000000, "short_term_debt": 0, "long_term_debt": 2668000000, "total_debt": 2668000000, "total_liabilities": 5526000000, "total_equity": 5590000000, "shares_outstanding": 129985753, "goodwill_and_intangibles": 1661000000 }, "cash_flow": { "operating_cash_flow": 1409000000, "capital_expenditure": 702000000, "free_cash_flow": 2111000000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354513, "ticker_id": 4358, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1460000000", "ebitda": "2101000000", "netIncome": "996000000", "grossProfit": "1987000000", "depreciation": "None", "totalRevenue": "8635000000", "costOfRevenue": "6648000000", "interestIncome": "126000000", "incomeBeforeTax": "1334000000", "interestExpense": "126000000", "operatingIncome": "1408000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "300000000", "reportedCurrency": "USD", "netInterestIncome": "-126000000", "nonInterestIncome": "None", "operatingExpenses": "579000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "52000000", "costofGoodsAndServicesSold": "6648000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "641000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "1034000000" }, "balance": { "goodwill": "1002000000", "inventory": "1014000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11602000000", "longTermDebt": "2668000000", "shortTermDebt": "0", "treasuryStock": "-382000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "659000000", "reportedCurrency": "USD", "retainedEarnings": "5477000000", "totalLiabilities": "5526000000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "2842000000", "currentLongTermDebt": "None", "longTermInvestments": "253000000", "shortTermInvestments": "None", "currentNetReceivables": "1037000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8760000000", "currentAccountsPayable": "504000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6595000000", "shortLongTermDebtTotal": "2668000000", "totalShareholderEquity": "5590000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "679000000", "totalCurrentLiabilities": "1183000000", "otherNonCurrentLiabilities": "516000000", "totalNonCurrentLiabilities": "4343000000", "cashAndShortTermInvestments": "753000000", "commonStockSharesOutstanding": "129985753", "intangibleAssetsExcludingGoodwill": "659000000", "cashAndCashEquivalentsAtCarryingValue": "753000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1034000000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-123000000", "operatingCashflow": "1409000000", "capitalExpenditures": "702000000", "changeInReceivables": "-58000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1427000000", "cashflowFromInvestment": "-754000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-772000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "641000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8635000000, "cost_of_revenue": 6648000000, "gross_profit": 1987000000, "research_and_development": 0, "selling_general_admin": 445000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1460000000, "depreciation_amortisation": 641000000, "ebitda": 2101000000, "interest_expense": 126000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1334000000, "tax_provision": 300000000, "effective_tax_rate": null, "net_income": 996000000, "net_income_continuing_ops": 1034000000, "net_income_to_common": 996000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 753000000, "short_term_investments": null, "net_receivables": 1037000000, "inventory": 1014000000, "other_current_assets": null, "total_current_assets": 2842000000, "net_ppe": null, "goodwill": 1002000000, "intangible_assets": 659000000, "goodwill_and_intangibles": 1661000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8760000000, "total_assets": 11602000000, "short_term_debt": 0, "accounts_payable": 504000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1183000000, "long_term_debt": 2668000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4343000000, "total_liabilities": 5526000000, "total_debt": 2668000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5477000000, "total_equity": 5590000000, "shares_outstanding": 129985753, "operating_cash_flow": 1409000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 702000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -754000000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1427000000, "free_cash_flow": 2111000000, "net_change_in_cash": -772000000 }, "raw_data": { "income": { "ebit": "1460000000", "ebitda": "2101000000", "netIncome": "996000000", "grossProfit": "1987000000", "depreciation": "None", "totalRevenue": "8635000000", "costOfRevenue": "6648000000", "interestIncome": "126000000", "incomeBeforeTax": "1334000000", "interestExpense": "126000000", "operatingIncome": "1408000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "300000000", "reportedCurrency": "USD", "netInterestIncome": "-126000000", "nonInterestIncome": "None", "operatingExpenses": "579000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "52000000", "costofGoodsAndServicesSold": "6648000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "641000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "1034000000" }, "balance": { "goodwill": "1002000000", "inventory": "1014000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11602000000", "longTermDebt": "2668000000", "shortTermDebt": "0", "treasuryStock": "-382000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "659000000", "reportedCurrency": "USD", "retainedEarnings": "5477000000", "totalLiabilities": "5526000000", "otherCurrentAssets": "38000000", "totalCurrentAssets": "2842000000", "currentLongTermDebt": "None", "longTermInvestments": "253000000", "shortTermInvestments": "None", "currentNetReceivables": "1037000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8760000000", "currentAccountsPayable": "504000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6595000000", "shortLongTermDebtTotal": "2668000000", "totalShareholderEquity": "5590000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "679000000", "totalCurrentLiabilities": "1183000000", "otherNonCurrentLiabilities": "516000000", "totalNonCurrentLiabilities": "4343000000", "cashAndShortTermInvestments": "753000000", "commonStockSharesOutstanding": "129985753", "intangibleAssetsExcludingGoodwill": "659000000", "cashAndCashEquivalentsAtCarryingValue": "753000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1034000000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-123000000", "operatingCashflow": "1409000000", "capitalExpenditures": "702000000", "changeInReceivables": "-58000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1427000000", "cashflowFromInvestment": "-754000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-772000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "641000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 2652000000, "cost_of_revenue": 2570000000, "gross_profit": 82000000, "ebit": -154000000, "ebitda": 130000000, "pretax_income": -190000000, "tax_provision": -33000000, "net_income": -169000000, "net_income_to_common": -169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2271000000, "total_current_assets": 5952000000, "total_assets": 19707000000, "short_term_debt": 664000000, "long_term_debt": 5074000000, "total_debt": 5738000000, "total_liabilities": 10656000000, "total_equity": 8547000000, "shares_outstanding": 127992500, "goodwill_and_intangibles": 2560000000 }, "cash_flow": { "operating_cash_flow": -94000000, "capital_expenditure": 209000000, "free_cash_flow": 115000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354476, "ticker_id": 4358, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-154000000", "ebitda": "130000000", "netIncome": "-169000000", "grossProfit": "82000000", "depreciation": "None", "totalRevenue": "2652000000", "costOfRevenue": "2570000000", "interestIncome": "28000000", "incomeBeforeTax": "-190000000", "interestExpense": "-56000000", "operatingIncome": "-154000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-33000000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "236000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2570000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000000", "sellingGeneralAndAdministrative": "236000000", "netIncomeFromContinuingOperations": "-157000000" }, "balance": { "goodwill": "1345000000", "inventory": "1677000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19707000000", "longTermDebt": "5074000000", "shortTermDebt": "664000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1215000000", "reportedCurrency": "USD", "retainedEarnings": "8464000000", "totalLiabilities": "10656000000", "otherCurrentAssets": "109000000", "totalCurrentAssets": "5952000000", "currentLongTermDebt": "496000000", "longTermInvestments": "1049000000", "shortTermInvestments": "205000000", "currentNetReceivables": "1690000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13755000000", "currentAccountsPayable": "781000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6410000000", "totalShareholderEquity": "8547000000", "capitalLeaseObligations": "846000000", "otherCurrentLiabilities": "1298000000", "totalCurrentLiabilities": "2743000000", "otherNonCurrentLiabilities": "500000000", "totalNonCurrentLiabilities": "7913000000", "cashAndShortTermInvestments": "2271000000", "commonStockSharesOutstanding": "127992500", "intangibleAssetsExcludingGoodwill": "1215000000", "cashAndCashEquivalentsAtCarryingValue": "2271000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-168000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "-94000000", "capitalExpenditures": "209000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-271000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2652000000, "cost_of_revenue": 2570000000, "gross_profit": 82000000, "research_and_development": null, "selling_general_admin": 236000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -154000000, "depreciation_amortisation": 284000000, "ebitda": 130000000, "interest_expense": -56000000, "interest_income": null, "other_non_operating": null, "pretax_income": -190000000, "tax_provision": -33000000, "effective_tax_rate": null, "net_income": -169000000, "net_income_continuing_ops": -157000000, "net_income_to_common": -169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2271000000, "short_term_investments": 205000000, "net_receivables": 1690000000, "inventory": 1677000000, "other_current_assets": null, "total_current_assets": 5952000000, "net_ppe": null, "goodwill": 1345000000, "intangible_assets": 1215000000, "goodwill_and_intangibles": 2560000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13755000000, "total_assets": 19707000000, "short_term_debt": 664000000, "accounts_payable": 781000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2743000000, "long_term_debt": 5074000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7913000000, "total_liabilities": 10656000000, "total_debt": 5738000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8464000000, "total_equity": 8547000000, "shares_outstanding": 127992500, "operating_cash_flow": -94000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82000000, "free_cash_flow": 115000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-154000000", "ebitda": "130000000", "netIncome": "-169000000", "grossProfit": "82000000", "depreciation": "None", "totalRevenue": "2652000000", "costOfRevenue": "2570000000", "interestIncome": "28000000", "incomeBeforeTax": "-190000000", "interestExpense": "-56000000", "operatingIncome": "-154000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-33000000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "236000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2570000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284000000", "sellingGeneralAndAdministrative": "236000000", "netIncomeFromContinuingOperations": "-157000000" }, "balance": { "goodwill": "1345000000", "inventory": "1677000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19707000000", "longTermDebt": "5074000000", "shortTermDebt": "664000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1215000000", "reportedCurrency": "USD", "retainedEarnings": "8464000000", "totalLiabilities": "10656000000", "otherCurrentAssets": "109000000", "totalCurrentAssets": "5952000000", "currentLongTermDebt": "496000000", "longTermInvestments": "1049000000", "shortTermInvestments": "205000000", "currentNetReceivables": "1690000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13755000000", "currentAccountsPayable": "781000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6410000000", "totalShareholderEquity": "8547000000", "capitalLeaseObligations": "846000000", "otherCurrentLiabilities": "1298000000", "totalCurrentLiabilities": "2743000000", "otherNonCurrentLiabilities": "500000000", "totalNonCurrentLiabilities": "7913000000", "cashAndShortTermInvestments": "2271000000", "commonStockSharesOutstanding": "127992500", "intangibleAssetsExcludingGoodwill": "1215000000", "cashAndCashEquivalentsAtCarryingValue": "2271000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-168000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "-94000000", "capitalExpenditures": "209000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-271000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 2533000000, "cost_of_revenue": 2970000000, "gross_profit": -437000000, "ebit": -622000000, "ebitda": -266000000, "pretax_income": -663000000, "tax_provision": -168000000, "net_income": -544000000, "net_income_to_common": -544000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2724000000, "total_current_assets": 6216000000, "total_assets": 19961000000, "short_term_debt": 663000000, "long_term_debt": 5087000000, "total_debt": 5750000000, "total_liabilities": 10666000000, "total_equity": 8792000000, "shares_outstanding": 128909952, "goodwill_and_intangibles": 2496000000 }, "cash_flow": { "operating_cash_flow": 225000000, "capital_expenditure": 241000000, "free_cash_flow": 466000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354477, "ticker_id": 4358, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-622000000", "ebitda": "-266000000", "netIncome": "-544000000", "grossProfit": "-437000000", "depreciation": "None", "totalRevenue": "2533000000", "costOfRevenue": "2970000000", "interestIncome": "24000000", "incomeBeforeTax": "-663000000", "interestExpense": "41000000", "operatingIncome": "-671000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-168000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2970000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356000000", "sellingGeneralAndAdministrative": "234000000", "netIncomeFromContinuingOperations": "-533000000" }, "balance": { "goodwill": "1314000000", "inventory": "1653000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19961000000", "longTermDebt": "5087000000", "shortTermDebt": "663000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1182000000", "reportedCurrency": "USD", "retainedEarnings": "8701000000", "totalLiabilities": "10666000000", "otherCurrentAssets": "131000000", "totalCurrentAssets": "6216000000", "currentLongTermDebt": "497000000", "longTermInvestments": "1062000000", "shortTermInvestments": "204000000", "currentNetReceivables": "1504000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13745000000", "currentAccountsPayable": "755000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9403000000", "shortLongTermDebtTotal": "6438000000", "totalShareholderEquity": "8792000000", "capitalLeaseObligations": "826000000", "otherCurrentLiabilities": "1352000000", "totalCurrentLiabilities": "2770000000", "otherNonCurrentLiabilities": "492000000", "totalNonCurrentLiabilities": "7896000000", "cashAndShortTermInvestments": "2724000000", "commonStockSharesOutstanding": "128909952", "intangibleAssetsExcludingGoodwill": "1182000000", "cashAndCashEquivalentsAtCarryingValue": "2724000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-533000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13000000", "operatingCashflow": "225000000", "capitalExpenditures": "241000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "815000000", "cashflowFromInvestment": "-255000000", "stockBasedCompensation": "-30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2533000000, "cost_of_revenue": 2970000000, "gross_profit": -437000000, "research_and_development": null, "selling_general_admin": 234000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -622000000, "depreciation_amortisation": 356000000, "ebitda": -266000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": -663000000, "tax_provision": -168000000, "effective_tax_rate": null, "net_income": -544000000, "net_income_continuing_ops": -533000000, "net_income_to_common": -544000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2724000000, "short_term_investments": 204000000, "net_receivables": 1504000000, "inventory": 1653000000, "other_current_assets": null, "total_current_assets": 6216000000, "net_ppe": null, "goodwill": 1314000000, "intangible_assets": 1182000000, "goodwill_and_intangibles": 2496000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13745000000, "total_assets": 19961000000, "short_term_debt": 663000000, "accounts_payable": 755000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2770000000, "long_term_debt": 5087000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7896000000, "total_liabilities": 10666000000, "total_debt": 5750000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8701000000, "total_equity": 8792000000, "shares_outstanding": 128909952, "operating_cash_flow": 225000000, "stock_based_compensation": -30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 241000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 815000000, "free_cash_flow": 466000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-622000000", "ebitda": "-266000000", "netIncome": "-544000000", "grossProfit": "-437000000", "depreciation": "None", "totalRevenue": "2533000000", "costOfRevenue": "2970000000", "interestIncome": "24000000", "incomeBeforeTax": "-663000000", "interestExpense": "41000000", "operatingIncome": "-671000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-168000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2970000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356000000", "sellingGeneralAndAdministrative": "234000000", "netIncomeFromContinuingOperations": "-533000000" }, "balance": { "goodwill": "1314000000", "inventory": "1653000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19961000000", "longTermDebt": "5087000000", "shortTermDebt": "663000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1182000000", "reportedCurrency": "USD", "retainedEarnings": "8701000000", "totalLiabilities": "10666000000", "otherCurrentAssets": "131000000", "totalCurrentAssets": "6216000000", "currentLongTermDebt": "497000000", "longTermInvestments": "1062000000", "shortTermInvestments": "204000000", "currentNetReceivables": "1504000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13745000000", "currentAccountsPayable": "755000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9403000000", "shortLongTermDebtTotal": "6438000000", "totalShareholderEquity": "8792000000", "capitalLeaseObligations": "826000000", "otherCurrentLiabilities": "1352000000", "totalCurrentLiabilities": "2770000000", "otherNonCurrentLiabilities": "492000000", "totalNonCurrentLiabilities": "7896000000", "cashAndShortTermInvestments": "2724000000", "commonStockSharesOutstanding": "128909952", "intangibleAssetsExcludingGoodwill": "1182000000", "cashAndCashEquivalentsAtCarryingValue": "2724000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-533000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13000000", "operatingCashflow": "225000000", "capitalExpenditures": "241000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "815000000", "cashflowFromInvestment": "-255000000", "stockBasedCompensation": "-30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 2838000000, "cost_of_revenue": 2602000000, "gross_profit": 236000000, "ebit": -734000000, "ebitda": -431000000, "pretax_income": -775000000, "tax_provision": -3000000, "net_income": -782000000, "net_income_to_common": -782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1927000000, "total_current_assets": 5751000000, "total_assets": 19814000000, "short_term_debt": 750000000, "long_term_debt": 3906000000, "total_debt": 4656000000, "total_liabilities": 9876000000, "total_equity": 9426000000, "shares_outstanding": 128251427, "goodwill_and_intangibles": 1757000000 }, "cash_flow": { "operating_cash_flow": 182000000, "capital_expenditure": 239000000, "free_cash_flow": 421000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354479, "ticker_id": 4358, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-734000000", "ebitda": "-431000000", "netIncome": "-782000000", "grossProfit": "236000000", "depreciation": "None", "totalRevenue": "2838000000", "costOfRevenue": "2602000000", "interestIncome": "22000000", "incomeBeforeTax": "-775000000", "interestExpense": "41000000", "operatingIncome": "-766000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "1002000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2602000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303000000", "sellingGeneralAndAdministrative": "228000000", "netIncomeFromContinuingOperations": "-772000000" }, "balance": { "goodwill": "1314000000", "inventory": "1727000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19814000000", "longTermDebt": "3906000000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "443000000", "reportedCurrency": "USD", "retainedEarnings": "9313000000", "totalLiabilities": "9876000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "5751000000", "currentLongTermDebt": "750000000", "longTermInvestments": "1063000000", "shortTermInvestments": "198000000", "currentNetReceivables": "1763000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14063000000", "currentAccountsPayable": "2147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9628000000", "shortLongTermDebtTotal": "5365000000", "totalShareholderEquity": "9426000000", "capitalLeaseObligations": "709000000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2897000000", "otherNonCurrentLiabilities": "463000000", "totalNonCurrentLiabilities": "6979000000", "cashAndShortTermInvestments": "1927000000", "commonStockSharesOutstanding": "128251427", "intangibleAssetsExcludingGoodwill": "443000000", "cashAndCashEquivalentsAtCarryingValue": "1927000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-772000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "182000000", "capitalExpenditures": "239000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-242000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2838000000, "cost_of_revenue": 2602000000, "gross_profit": 236000000, "research_and_development": null, "selling_general_admin": 228000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -734000000, "depreciation_amortisation": 303000000, "ebitda": -431000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": -775000000, "tax_provision": -3000000, "effective_tax_rate": null, "net_income": -782000000, "net_income_continuing_ops": -772000000, "net_income_to_common": -782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1927000000, "short_term_investments": 198000000, "net_receivables": 1763000000, "inventory": 1727000000, "other_current_assets": null, "total_current_assets": 5751000000, "net_ppe": null, "goodwill": 1314000000, "intangible_assets": 443000000, "goodwill_and_intangibles": 1757000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14063000000, "total_assets": 19814000000, "short_term_debt": 750000000, "accounts_payable": 2147000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2897000000, "long_term_debt": 3906000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6979000000, "total_liabilities": 9876000000, "total_debt": 4656000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9313000000, "total_equity": 9426000000, "shares_outstanding": 128251427, "operating_cash_flow": 182000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88000000, "free_cash_flow": 421000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-734000000", "ebitda": "-431000000", "netIncome": "-782000000", "grossProfit": "236000000", "depreciation": "None", "totalRevenue": "2838000000", "costOfRevenue": "2602000000", "interestIncome": "22000000", "incomeBeforeTax": "-775000000", "interestExpense": "41000000", "operatingIncome": "-766000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "1002000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2602000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303000000", "sellingGeneralAndAdministrative": "228000000", "netIncomeFromContinuingOperations": "-772000000" }, "balance": { "goodwill": "1314000000", "inventory": "1727000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19814000000", "longTermDebt": "3906000000", "shortTermDebt": "750000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "443000000", "reportedCurrency": "USD", "retainedEarnings": "9313000000", "totalLiabilities": "9876000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "5751000000", "currentLongTermDebt": "750000000", "longTermInvestments": "1063000000", "shortTermInvestments": "198000000", "currentNetReceivables": "1763000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14063000000", "currentAccountsPayable": "2147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9628000000", "shortLongTermDebtTotal": "5365000000", "totalShareholderEquity": "9426000000", "capitalLeaseObligations": "709000000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2897000000", "otherNonCurrentLiabilities": "463000000", "totalNonCurrentLiabilities": "6979000000", "cashAndShortTermInvestments": "1927000000", "commonStockSharesOutstanding": "128251427", "intangibleAssetsExcludingGoodwill": "443000000", "cashAndCashEquivalentsAtCarryingValue": "1927000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-772000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "182000000", "capitalExpenditures": "239000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-242000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 2953000000, "cost_of_revenue": 2695000000, "gross_profit": 258000000, "ebit": -85000000, "ebitda": 210000000, "pretax_income": -125000000, "tax_provision": 6000000, "net_income": -142000000, "net_income_to_common": -142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2085000000, "total_current_assets": 5946000000, "total_assets": 20806000000, "short_term_debt": 232000000, "long_term_debt": 4654000000, "total_debt": 4886000000, "total_liabilities": 10015000000, "total_equity": 10278000000, "shares_outstanding": 128273000, "goodwill_and_intangibles": 3283000000 }, "cash_flow": { "operating_cash_flow": 135000000, "capital_expenditure": 267000000, "free_cash_flow": 402000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354480, "ticker_id": 4358, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85000000", "ebitda": "210000000", "netIncome": "-142000000", "grossProfit": "258000000", "depreciation": "None", "totalRevenue": "2953000000", "costOfRevenue": "2695000000", "interestIncome": "25000000", "incomeBeforeTax": "-125000000", "interestExpense": "40000000", "operatingIncome": "-109000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "367000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2695000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "221000000", "netIncomeFromContinuingOperations": "-131000000" }, "balance": { "goodwill": "2044000000", "inventory": "1731000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20806000000", "longTermDebt": "4654000000", "shortTermDebt": "232000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1239000000", "reportedCurrency": "USD", "retainedEarnings": "10163000000", "totalLiabilities": "10015000000", "otherCurrentAssets": "106000000", "totalCurrentAssets": "5946000000", "currentLongTermDebt": "None", "longTermInvestments": "1074000000", "shortTermInvestments": "192000000", "currentNetReceivables": "1832000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14860000000", "currentAccountsPayable": "2403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9651000000", "shortLongTermDebtTotal": "5617000000", "totalShareholderEquity": "10278000000", "capitalLeaseObligations": "963000000", "otherCurrentLiabilities": "-160000000", "totalCurrentLiabilities": "2403000000", "otherNonCurrentLiabilities": "378000000", "totalNonCurrentLiabilities": "7612000000", "cashAndShortTermInvestments": "2085000000", "commonStockSharesOutstanding": "128273000", "intangibleAssetsExcludingGoodwill": "1239000000", "cashAndCashEquivalentsAtCarryingValue": "2085000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "59000000", "operatingCashflow": "135000000", "capitalExpenditures": "267000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-292000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2953000000, "cost_of_revenue": 2695000000, "gross_profit": 258000000, "research_and_development": null, "selling_general_admin": 221000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85000000, "depreciation_amortisation": 295000000, "ebitda": 210000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": -125000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -142000000, "net_income_continuing_ops": -131000000, "net_income_to_common": -142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2085000000, "short_term_investments": 192000000, "net_receivables": 1832000000, "inventory": 1731000000, "other_current_assets": null, "total_current_assets": 5946000000, "net_ppe": null, "goodwill": 2044000000, "intangible_assets": 1239000000, "goodwill_and_intangibles": 3283000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14860000000, "total_assets": 20806000000, "short_term_debt": 232000000, "accounts_payable": 2403000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2403000000, "long_term_debt": 4654000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7612000000, "total_liabilities": 10015000000, "total_debt": 4886000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10163000000, "total_equity": 10278000000, "shares_outstanding": 128273000, "operating_cash_flow": 135000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82000000, "free_cash_flow": 402000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85000000", "ebitda": "210000000", "netIncome": "-142000000", "grossProfit": "258000000", "depreciation": "None", "totalRevenue": "2953000000", "costOfRevenue": "2695000000", "interestIncome": "25000000", "incomeBeforeTax": "-125000000", "interestExpense": "40000000", "operatingIncome": "-109000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-15000000", "nonInterestIncome": "None", "operatingExpenses": "367000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2695000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "221000000", "netIncomeFromContinuingOperations": "-131000000" }, "balance": { "goodwill": "2044000000", "inventory": "1731000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20806000000", "longTermDebt": "4654000000", "shortTermDebt": "232000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1239000000", "reportedCurrency": "USD", "retainedEarnings": "10163000000", "totalLiabilities": "10015000000", "otherCurrentAssets": "106000000", "totalCurrentAssets": "5946000000", "currentLongTermDebt": "None", "longTermInvestments": "1074000000", "shortTermInvestments": "192000000", "currentNetReceivables": "1832000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14860000000", "currentAccountsPayable": "2403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9651000000", "shortLongTermDebtTotal": "5617000000", "totalShareholderEquity": "10278000000", "capitalLeaseObligations": "963000000", "otherCurrentLiabilities": "-160000000", "totalCurrentLiabilities": "2403000000", "otherNonCurrentLiabilities": "378000000", "totalNonCurrentLiabilities": "7612000000", "cashAndShortTermInvestments": "2085000000", "commonStockSharesOutstanding": "128273000", "intangibleAssetsExcludingGoodwill": "1239000000", "cashAndCashEquivalentsAtCarryingValue": "2085000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "59000000", "operatingCashflow": "135000000", "capitalExpenditures": "267000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-292000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 2846000000, "cost_of_revenue": 2614000000, "gross_profit": 232000000, "ebit": 5000000, "ebitda": 288000000, "pretax_income": -34000000, "tax_provision": 1000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2297000000, "total_current_assets": 6021000000, "total_assets": 20711000000, "short_term_debt": 232000000, "long_term_debt": 4588000000, "total_debt": 4820000000, "total_liabilities": 9790000000, "total_equity": 10410000000, "shares_outstanding": 128309000, "goodwill_and_intangibles": 3291000000 }, "cash_flow": { "operating_cash_flow": -77000000, "capital_expenditure": 248000000, "free_cash_flow": 171000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354481, "ticker_id": 4358, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5000000", "ebitda": "288000000", "netIncome": "-40000000", "grossProfit": "232000000", "depreciation": "None", "totalRevenue": "2846000000", "costOfRevenue": "2614000000", "interestIncome": "29000000", "incomeBeforeTax": "-34000000", "interestExpense": "39000000", "operatingIncome": "-32000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "264000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2614000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283000000", "sellingGeneralAndAdministrative": "227000000", "netIncomeFromContinuingOperations": "-35000000" }, "balance": { "goodwill": "2032000000", "inventory": "1781000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20711000000", "longTermDebt": "4588000000", "shortTermDebt": "232000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1259000000", "reportedCurrency": "USD", "retainedEarnings": "10373000000", "totalLiabilities": "9790000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "6021000000", "currentLongTermDebt": "None", "longTermInvestments": "1075000000", "shortTermInvestments": "183000000", "currentNetReceivables": "1656000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14690000000", "currentAccountsPayable": "913000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9501000000", "shortLongTermDebtTotal": "5552000000", "totalShareholderEquity": "10410000000", "capitalLeaseObligations": "964000000", "otherCurrentLiabilities": "1140000000", "totalCurrentLiabilities": "2285000000", "otherNonCurrentLiabilities": "330000000", "totalNonCurrentLiabilities": "7505000000", "cashAndShortTermInvestments": "2297000000", "commonStockSharesOutstanding": "128309000", "intangibleAssetsExcludingGoodwill": "1259000000", "cashAndCashEquivalentsAtCarryingValue": "2297000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-74000000", "operatingCashflow": "-77000000", "capitalExpenditures": "248000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-434000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2846000000, "cost_of_revenue": 2614000000, "gross_profit": 232000000, "research_and_development": null, "selling_general_admin": 227000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5000000, "depreciation_amortisation": 283000000, "ebitda": 288000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": -34000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -40000000, "net_income_continuing_ops": -35000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2297000000, "short_term_investments": 183000000, "net_receivables": 1656000000, "inventory": 1781000000, "other_current_assets": null, "total_current_assets": 6021000000, "net_ppe": null, "goodwill": 2032000000, "intangible_assets": 1259000000, "goodwill_and_intangibles": 3291000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14690000000, "total_assets": 20711000000, "short_term_debt": 232000000, "accounts_payable": 913000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2285000000, "long_term_debt": 4588000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7505000000, "total_liabilities": 9790000000, "total_debt": 4820000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10373000000, "total_equity": 10410000000, "shares_outstanding": 128309000, "operating_cash_flow": -77000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -434000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115000000, "free_cash_flow": 171000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5000000", "ebitda": "288000000", "netIncome": "-40000000", "grossProfit": "232000000", "depreciation": "None", "totalRevenue": "2846000000", "costOfRevenue": "2614000000", "interestIncome": "29000000", "incomeBeforeTax": "-34000000", "interestExpense": "39000000", "operatingIncome": "-32000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "264000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2614000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283000000", "sellingGeneralAndAdministrative": "227000000", "netIncomeFromContinuingOperations": "-35000000" }, "balance": { "goodwill": "2032000000", "inventory": "1781000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20711000000", "longTermDebt": "4588000000", "shortTermDebt": "232000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1259000000", "reportedCurrency": "USD", "retainedEarnings": "10373000000", "totalLiabilities": "9790000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "6021000000", "currentLongTermDebt": "None", "longTermInvestments": "1075000000", "shortTermInvestments": "183000000", "currentNetReceivables": "1656000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14690000000", "currentAccountsPayable": "913000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9501000000", "shortLongTermDebtTotal": "5552000000", "totalShareholderEquity": "10410000000", "capitalLeaseObligations": "964000000", "otherCurrentLiabilities": "1140000000", "totalCurrentLiabilities": "2285000000", "otherNonCurrentLiabilities": "330000000", "totalNonCurrentLiabilities": "7505000000", "cashAndShortTermInvestments": "2297000000", "commonStockSharesOutstanding": "128309000", "intangibleAssetsExcludingGoodwill": "1259000000", "cashAndCashEquivalentsAtCarryingValue": "2297000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-74000000", "operatingCashflow": "-77000000", "capitalExpenditures": "248000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-434000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 2843000000, "cost_of_revenue": 2515000000, "gross_profit": 328000000, "ebit": 135000000, "ebitda": 416000000, "pretax_income": 96000000, "tax_provision": 77000000, "net_income": 7000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2919000000, "total_current_assets": 6214000000, "total_assets": 20750000000, "short_term_debt": 6000000, "long_term_debt": 4556000000, "total_debt": 4562000000, "total_liabilities": 9707000000, "total_equity": 10527000000, "shares_outstanding": 129207000, "goodwill_and_intangibles": 3313000000 }, "cash_flow": { "operating_cash_flow": 434000000, "capital_expenditure": 285000000, "free_cash_flow": 719000000, "dividends_paid": 67000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354482, "ticker_id": 4358, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135000000", "ebitda": "416000000", "netIncome": "7000000", "grossProfit": "328000000", "depreciation": "None", "totalRevenue": "2843000000", "costOfRevenue": "2515000000", "interestIncome": "35000000", "incomeBeforeTax": "96000000", "interestExpense": "39000000", "operatingIncome": "66000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "77000000", "reportedCurrency": "USD", "netInterestIncome": "-4000000", "nonInterestIncome": "None", "operatingExpenses": "262000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2515000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281000000", "sellingGeneralAndAdministrative": "226000000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "2031000000", "inventory": "1697000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20750000000", "longTermDebt": "4556000000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1282000000", "reportedCurrency": "USD", "retainedEarnings": "10481000000", "totalLiabilities": "9707000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "6214000000", "currentLongTermDebt": "6000000", "longTermInvestments": "1081000000", "shortTermInvestments": "0", "currentNetReceivables": "1483000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14536000000", "currentAccountsPayable": "806000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9434000000", "shortLongTermDebtTotal": "5275000000", "totalShareholderEquity": "10527000000", "capitalLeaseObligations": "713000000", "otherCurrentLiabilities": "1407000000", "totalCurrentLiabilities": "2219000000", "otherNonCurrentLiabilities": "362000000", "totalNonCurrentLiabilities": "7488000000", "cashAndShortTermInvestments": "2919000000", "commonStockSharesOutstanding": "129207000", "intangibleAssetsExcludingGoodwill": "1282000000", "cashAndCashEquivalentsAtCarryingValue": "2919000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "67000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "434000000", "capitalExpenditures": "285000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000000", "cashflowFromInvestment": "-265000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2843000000, "cost_of_revenue": 2515000000, "gross_profit": 328000000, "research_and_development": null, "selling_general_admin": 226000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135000000, "depreciation_amortisation": 281000000, "ebitda": 416000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 96000000, "tax_provision": 77000000, "effective_tax_rate": null, "net_income": 7000000, "net_income_continuing_ops": 19000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2919000000, "short_term_investments": 0, "net_receivables": 1483000000, "inventory": 1697000000, "other_current_assets": null, "total_current_assets": 6214000000, "net_ppe": null, "goodwill": 2031000000, "intangible_assets": 1282000000, "goodwill_and_intangibles": 3313000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14536000000, "total_assets": 20750000000, "short_term_debt": 6000000, "accounts_payable": 806000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2219000000, "long_term_debt": 4556000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7488000000, "total_liabilities": 9707000000, "total_debt": 4562000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10481000000, "total_equity": 10527000000, "shares_outstanding": 129207000, "operating_cash_flow": 434000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 285000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265000000, "dividends_paid": 67000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133000000, "free_cash_flow": 719000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135000000", "ebitda": "416000000", "netIncome": "7000000", "grossProfit": "328000000", "depreciation": "None", "totalRevenue": "2843000000", "costOfRevenue": "2515000000", "interestIncome": "35000000", "incomeBeforeTax": "96000000", "interestExpense": "39000000", "operatingIncome": "66000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "77000000", "reportedCurrency": "USD", "netInterestIncome": "-4000000", "nonInterestIncome": "None", "operatingExpenses": "262000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2515000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281000000", "sellingGeneralAndAdministrative": "226000000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "2031000000", "inventory": "1697000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20750000000", "longTermDebt": "4556000000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1282000000", "reportedCurrency": "USD", "retainedEarnings": "10481000000", "totalLiabilities": "9707000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "6214000000", "currentLongTermDebt": "6000000", "longTermInvestments": "1081000000", "shortTermInvestments": "0", "currentNetReceivables": "1483000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14536000000", "currentAccountsPayable": "806000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9434000000", "shortLongTermDebtTotal": "5275000000", "totalShareholderEquity": "10527000000", "capitalLeaseObligations": "713000000", "otherCurrentLiabilities": "1407000000", "totalCurrentLiabilities": "2219000000", "otherNonCurrentLiabilities": "362000000", "totalNonCurrentLiabilities": "7488000000", "cashAndShortTermInvestments": "2919000000", "commonStockSharesOutstanding": "129207000", "intangibleAssetsExcludingGoodwill": "1282000000", "cashAndCashEquivalentsAtCarryingValue": "2919000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "67000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "434000000", "capitalExpenditures": "285000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000000", "cashflowFromInvestment": "-265000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 3117000000, "cost_of_revenue": 2618000000, "gross_profit": 499000000, "ebit": 224000000, "ebitda": 505000000, "pretax_income": 185000000, "tax_provision": 65000000, "net_income": 108000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2915000000, "total_current_assets": 6549000000, "total_assets": 21109000000, "short_term_debt": 145000000, "long_term_debt": 4616000000, "total_debt": 4761000000, "total_liabilities": 9923000000, "total_equity": 10662000000, "shares_outstanding": 129340000, "goodwill_and_intangibles": 2508000000 }, "cash_flow": { "operating_cash_flow": 474000000, "capital_expenditure": 220000000, "free_cash_flow": 694000000, "dividends_paid": 67000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354484, "ticker_id": 4358, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224000000", "ebitda": "505000000", "netIncome": "108000000", "grossProfit": "499000000", "depreciation": "None", "totalRevenue": "3117000000", "costOfRevenue": "2618000000", "interestIncome": "39000000", "incomeBeforeTax": "185000000", "interestExpense": "39000000", "operatingIncome": "180000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "65000000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "319000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2618000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281000000", "sellingGeneralAndAdministrative": "215000000", "netIncomeFromContinuingOperations": "120000000" }, "balance": { "goodwill": "2039000000", "inventory": "1747000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21109000000", "longTermDebt": "4616000000", "shortTermDebt": "145000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "469000000", "reportedCurrency": "USD", "retainedEarnings": "10541000000", "totalLiabilities": "9923000000", "otherCurrentAssets": "133000000", "totalCurrentAssets": "6549000000", "currentLongTermDebt": "None", "longTermInvestments": "1099000000", "shortTermInvestments": "None", "currentNetReceivables": "1754000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14560000000", "currentAccountsPayable": "883000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9421000000", "shortLongTermDebtTotal": "5476000000", "totalShareholderEquity": "10662000000", "capitalLeaseObligations": "730000000", "otherCurrentLiabilities": "1323000000", "totalCurrentLiabilities": "2351000000", "otherNonCurrentLiabilities": "356000000", "totalNonCurrentLiabilities": "7572000000", "cashAndShortTermInvestments": "2915000000", "commonStockSharesOutstanding": "129340000", "intangibleAssetsExcludingGoodwill": "469000000", "cashAndCashEquivalentsAtCarryingValue": "2915000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120000000", "profitLoss": "None", "dividendPayout": "67000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "474000000", "capitalExpenditures": "220000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000000", "cashflowFromInvestment": "-241000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3117000000, "cost_of_revenue": 2618000000, "gross_profit": 499000000, "research_and_development": null, "selling_general_admin": 215000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224000000, "depreciation_amortisation": 281000000, "ebitda": 505000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 185000000, "tax_provision": 65000000, "effective_tax_rate": null, "net_income": 108000000, "net_income_continuing_ops": 120000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2915000000, "short_term_investments": null, "net_receivables": 1754000000, "inventory": 1747000000, "other_current_assets": null, "total_current_assets": 6549000000, "net_ppe": null, "goodwill": 2039000000, "intangible_assets": 469000000, "goodwill_and_intangibles": 2508000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14560000000, "total_assets": 21109000000, "short_term_debt": 145000000, "accounts_payable": 883000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2351000000, "long_term_debt": 4616000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7572000000, "total_liabilities": 9923000000, "total_debt": 4761000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10541000000, "total_equity": 10662000000, "shares_outstanding": 129340000, "operating_cash_flow": 474000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241000000, "dividends_paid": 67000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371000000, "free_cash_flow": 694000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224000000", "ebitda": "505000000", "netIncome": "108000000", "grossProfit": "499000000", "depreciation": "None", "totalRevenue": "3117000000", "costOfRevenue": "2618000000", "interestIncome": "39000000", "incomeBeforeTax": "185000000", "interestExpense": "39000000", "operatingIncome": "180000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "65000000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "319000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2618000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281000000", "sellingGeneralAndAdministrative": "215000000", "netIncomeFromContinuingOperations": "120000000" }, "balance": { "goodwill": "2039000000", "inventory": "1747000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21109000000", "longTermDebt": "4616000000", "shortTermDebt": "145000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "469000000", "reportedCurrency": "USD", "retainedEarnings": "10541000000", "totalLiabilities": "9923000000", "otherCurrentAssets": "133000000", "totalCurrentAssets": "6549000000", "currentLongTermDebt": "None", "longTermInvestments": "1099000000", "shortTermInvestments": "None", "currentNetReceivables": "1754000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14560000000", "currentAccountsPayable": "883000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9421000000", "shortLongTermDebtTotal": "5476000000", "totalShareholderEquity": "10662000000", "capitalLeaseObligations": "730000000", "otherCurrentLiabilities": "1323000000", "totalCurrentLiabilities": "2351000000", "otherNonCurrentLiabilities": "356000000", "totalNonCurrentLiabilities": "7572000000", "cashAndShortTermInvestments": "2915000000", "commonStockSharesOutstanding": "129340000", "intangibleAssetsExcludingGoodwill": "469000000", "cashAndCashEquivalentsAtCarryingValue": "2915000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120000000", "profitLoss": "None", "dividendPayout": "67000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "474000000", "capitalExpenditures": "220000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000000", "cashflowFromInvestment": "-241000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "281000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 3207000000, "cost_of_revenue": 2543000000, "gross_profit": 664000000, "ebit": 465000000, "ebitda": 744000000, "pretax_income": 424000000, "tax_provision": 101000000, "net_income": 313000000, "net_income_to_common": 313000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3042000000, "total_current_assets": 6609000000, "total_assets": 21083000000, "short_term_debt": 517000000, "long_term_debt": 4585000000, "total_debt": 5102000000, "total_liabilities": 9989000000, "total_equity": 10574000000, "shares_outstanding": 129350720, "goodwill_and_intangibles": 3373000000 }, "cash_flow": { "operating_cash_flow": 237000000, "capital_expenditure": 231000000, "free_cash_flow": 468000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354485, "ticker_id": 4358, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "465000000", "ebitda": "744000000", "netIncome": "313000000", "grossProfit": "664000000", "depreciation": "None", "totalRevenue": "3207000000", "costOfRevenue": "2543000000", "interestIncome": "39000000", "incomeBeforeTax": "424000000", "interestExpense": "41000000", "operatingIncome": "406000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "101000000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "258000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2543000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279000000", "sellingGeneralAndAdministrative": "224000000", "netIncomeFromContinuingOperations": "323000000" }, "balance": { "goodwill": "2035000000", "inventory": "1684000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21083000000", "longTermDebt": "4585000000", "shortTermDebt": "517000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1338000000", "reportedCurrency": "USD", "retainedEarnings": "10500000000", "totalLiabilities": "9989000000", "otherCurrentAssets": "71000000", "totalCurrentAssets": "6609000000", "currentLongTermDebt": "300000000", "longTermInvestments": "1085000000", "shortTermInvestments": "None", "currentNetReceivables": "1812000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14474000000", "currentAccountsPayable": "872000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5791000000", "totalShareholderEquity": "10574000000", "capitalLeaseObligations": "906000000", "otherCurrentLiabilities": "1148000000", "totalCurrentLiabilities": "2537000000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "7452000000", "cashAndShortTermInvestments": "3042000000", "commonStockSharesOutstanding": "129350720", "intangibleAssetsExcludingGoodwill": "1338000000", "cashAndCashEquivalentsAtCarryingValue": "3042000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "237000000", "capitalExpenditures": "231000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-223000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3207000000, "cost_of_revenue": 2543000000, "gross_profit": 664000000, "research_and_development": null, "selling_general_admin": 224000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 465000000, "depreciation_amortisation": 279000000, "ebitda": 744000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": 424000000, "tax_provision": 101000000, "effective_tax_rate": null, "net_income": 313000000, "net_income_continuing_ops": 323000000, "net_income_to_common": 313000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3042000000, "short_term_investments": null, "net_receivables": 1812000000, "inventory": 1684000000, "other_current_assets": null, "total_current_assets": 6609000000, "net_ppe": null, "goodwill": 2035000000, "intangible_assets": 1338000000, "goodwill_and_intangibles": 3373000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14474000000, "total_assets": 21083000000, "short_term_debt": 517000000, "accounts_payable": 872000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2537000000, "long_term_debt": 4585000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7452000000, "total_liabilities": 9989000000, "total_debt": 5102000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10500000000, "total_equity": 10574000000, "shares_outstanding": 129350720, "operating_cash_flow": 237000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 231000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72000000, "free_cash_flow": 468000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "465000000", "ebitda": "744000000", "netIncome": "313000000", "grossProfit": "664000000", "depreciation": "None", "totalRevenue": "3207000000", "costOfRevenue": "2543000000", "interestIncome": "39000000", "incomeBeforeTax": "424000000", "interestExpense": "41000000", "operatingIncome": "406000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "101000000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "258000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2543000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279000000", "sellingGeneralAndAdministrative": "224000000", "netIncomeFromContinuingOperations": "323000000" }, "balance": { "goodwill": "2035000000", "inventory": "1684000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21083000000", "longTermDebt": "4585000000", "shortTermDebt": "517000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1338000000", "reportedCurrency": "USD", "retainedEarnings": "10500000000", "totalLiabilities": "9989000000", "otherCurrentAssets": "71000000", "totalCurrentAssets": "6609000000", "currentLongTermDebt": "300000000", "longTermInvestments": "1085000000", "shortTermInvestments": "None", "currentNetReceivables": "1812000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14474000000", "currentAccountsPayable": "872000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5791000000", "totalShareholderEquity": "10574000000", "capitalLeaseObligations": "906000000", "otherCurrentLiabilities": "1148000000", "totalCurrentLiabilities": "2537000000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "7452000000", "cashAndShortTermInvestments": "3042000000", "commonStockSharesOutstanding": "129350720", "intangibleAssetsExcludingGoodwill": "1338000000", "cashAndCashEquivalentsAtCarryingValue": "3042000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "237000000", "capitalExpenditures": "231000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-223000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 2975000000, "cost_of_revenue": 2509000000, "gross_profit": 466000000, "ebit": 273000000, "ebitda": 546000000, "pretax_income": 233000000, "tax_provision": 48000000, "net_income": 174000000, "net_income_to_common": 174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3108000000, "total_current_assets": 6526000000, "total_assets": 20960000000, "short_term_debt": 300000000, "long_term_debt": 4590000000, "total_debt": 4890000000, "total_liabilities": 10107000000, "total_equity": 10331000000, "shares_outstanding": 129020370, "goodwill_and_intangibles": 3407000000 }, "cash_flow": { "operating_cash_flow": 169000000, "capital_expenditure": 272000000, "free_cash_flow": 441000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354486, "ticker_id": 4358, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273000000", "ebitda": "546000000", "netIncome": "174000000", "grossProfit": "466000000", "depreciation": "None", "totalRevenue": "2975000000", "costOfRevenue": "2509000000", "interestIncome": "40000000", "incomeBeforeTax": "233000000", "interestExpense": "40000000", "operatingIncome": "223000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "243000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2509000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273000000", "sellingGeneralAndAdministrative": "209000000", "netIncomeFromContinuingOperations": "185000000" }, "balance": { "goodwill": "2037000000", "inventory": "1661000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20960000000", "longTermDebt": "4590000000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1370000000", "reportedCurrency": "USD", "retainedEarnings": "10252000000", "totalLiabilities": "10107000000", "otherCurrentAssets": "66000000", "totalCurrentAssets": "6526000000", "currentLongTermDebt": "300000000", "longTermInvestments": "1104000000", "shortTermInvestments": "None", "currentNetReceivables": "1691000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14434000000", "currentAccountsPayable": "871000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5512000000", "totalShareholderEquity": "10331000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "1484000000", "totalCurrentLiabilities": "2655000000", "otherNonCurrentLiabilities": "343000000", "totalNonCurrentLiabilities": "7452000000", "cashAndShortTermInvestments": "3108000000", "commonStockSharesOutstanding": "129020370", "intangibleAssetsExcludingGoodwill": "1370000000", "cashAndCashEquivalentsAtCarryingValue": "3108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-47000000", "operatingCashflow": "169000000", "capitalExpenditures": "272000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000000", "cashflowFromInvestment": "-272000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2975000000, "cost_of_revenue": 2509000000, "gross_profit": 466000000, "research_and_development": null, "selling_general_admin": 209000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273000000, "depreciation_amortisation": 273000000, "ebitda": 546000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 233000000, "tax_provision": 48000000, "effective_tax_rate": null, "net_income": 174000000, "net_income_continuing_ops": 185000000, "net_income_to_common": 174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3108000000, "short_term_investments": null, "net_receivables": 1691000000, "inventory": 1661000000, "other_current_assets": null, "total_current_assets": 6526000000, "net_ppe": null, "goodwill": 2037000000, "intangible_assets": 1370000000, "goodwill_and_intangibles": 3407000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14434000000, "total_assets": 20960000000, "short_term_debt": 300000000, "accounts_payable": 871000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2655000000, "long_term_debt": 4590000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7452000000, "total_liabilities": 10107000000, "total_debt": 4890000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10252000000, "total_equity": 10331000000, "shares_outstanding": 129020370, "operating_cash_flow": 169000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 272000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -272000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74000000, "free_cash_flow": 441000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273000000", "ebitda": "546000000", "netIncome": "174000000", "grossProfit": "466000000", "depreciation": "None", "totalRevenue": "2975000000", "costOfRevenue": "2509000000", "interestIncome": "40000000", "incomeBeforeTax": "233000000", "interestExpense": "40000000", "operatingIncome": "223000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "243000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2509000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "273000000", "sellingGeneralAndAdministrative": "209000000", "netIncomeFromContinuingOperations": "185000000" }, "balance": { "goodwill": "2037000000", "inventory": "1661000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20960000000", "longTermDebt": "4590000000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1370000000", "reportedCurrency": "USD", "retainedEarnings": "10252000000", "totalLiabilities": "10107000000", "otherCurrentAssets": "66000000", "totalCurrentAssets": "6526000000", "currentLongTermDebt": "300000000", "longTermInvestments": "1104000000", "shortTermInvestments": "None", "currentNetReceivables": "1691000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14434000000", "currentAccountsPayable": "871000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5512000000", "totalShareholderEquity": "10331000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "1484000000", "totalCurrentLiabilities": "2655000000", "otherNonCurrentLiabilities": "343000000", "totalNonCurrentLiabilities": "7452000000", "cashAndShortTermInvestments": "3108000000", "commonStockSharesOutstanding": "129020370", "intangibleAssetsExcludingGoodwill": "1370000000", "cashAndCashEquivalentsAtCarryingValue": "3108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-47000000", "operatingCashflow": "169000000", "capitalExpenditures": "272000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000000", "cashflowFromInvestment": "-272000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "273000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 2826000000, "cost_of_revenue": 2627000000, "gross_profit": 199000000, "ebit": -517000000, "ebitda": -235000000, "pretax_income": -558000000, "tax_provision": -71000000, "net_income": -497000000, "net_income_to_common": -497000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3304000000, "total_current_assets": 6609000000, "total_assets": 21035000000, "short_term_debt": 299000000, "long_term_debt": 4607000000, "total_debt": 4906000000, "total_liabilities": 10271000000, "total_equity": 10241000000, "shares_outstanding": 128165690, "goodwill_and_intangibles": 3444000000 }, "cash_flow": { "operating_cash_flow": 573000000, "capital_expenditure": 282000000, "free_cash_flow": 855000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354487, "ticker_id": 4358, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-517000000", "ebitda": "-235000000", "netIncome": "-497000000", "grossProfit": "199000000", "depreciation": "None", "totalRevenue": "2826000000", "costOfRevenue": "2627000000", "interestIncome": "None", "incomeBeforeTax": "-558000000", "interestExpense": "41000000", "operatingIncome": "-552000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-71000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "751000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2627000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282000000", "sellingGeneralAndAdministrative": "224000000", "netIncomeFromContinuingOperations": "-487000000" }, "balance": { "goodwill": "2041000000", "inventory": "1622000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21035000000", "longTermDebt": "4607000000", "shortTermDebt": "299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1403000000", "reportedCurrency": "USD", "retainedEarnings": "10143000000", "totalLiabilities": "10271000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "6609000000", "currentLongTermDebt": "299000000", "longTermInvestments": "1115000000", "shortTermInvestments": "None", "currentNetReceivables": "1601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14426000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5517000000", "totalShareholderEquity": "10241000000", "capitalLeaseObligations": "611000000", "otherCurrentLiabilities": "1642000000", "totalCurrentLiabilities": "2790000000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "7481000000", "cashAndShortTermInvestments": "3304000000", "commonStockSharesOutstanding": "128165690", "intangibleAssetsExcludingGoodwill": "1403000000", "cashAndCashEquivalentsAtCarryingValue": "3304000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-487000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "56000000", "operatingCashflow": "573000000", "capitalExpenditures": "282000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-287000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2826000000, "cost_of_revenue": 2627000000, "gross_profit": 199000000, "research_and_development": null, "selling_general_admin": 224000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -517000000, "depreciation_amortisation": 282000000, "ebitda": -235000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": -558000000, "tax_provision": -71000000, "effective_tax_rate": null, "net_income": -497000000, "net_income_continuing_ops": -487000000, "net_income_to_common": -497000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3304000000, "short_term_investments": null, "net_receivables": 1601000000, "inventory": 1622000000, "other_current_assets": null, "total_current_assets": 6609000000, "net_ppe": null, "goodwill": 2041000000, "intangible_assets": 1403000000, "goodwill_and_intangibles": 3444000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14426000000, "total_assets": 21035000000, "short_term_debt": 299000000, "accounts_payable": 849000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2790000000, "long_term_debt": 4607000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7481000000, "total_liabilities": 10271000000, "total_debt": 4906000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10143000000, "total_equity": 10241000000, "shares_outstanding": 128165690, "operating_cash_flow": 573000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 282000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70000000, "free_cash_flow": 855000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-517000000", "ebitda": "-235000000", "netIncome": "-497000000", "grossProfit": "199000000", "depreciation": "None", "totalRevenue": "2826000000", "costOfRevenue": "2627000000", "interestIncome": "None", "incomeBeforeTax": "-558000000", "interestExpense": "41000000", "operatingIncome": "-552000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-71000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "751000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2627000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282000000", "sellingGeneralAndAdministrative": "224000000", "netIncomeFromContinuingOperations": "-487000000" }, "balance": { "goodwill": "2041000000", "inventory": "1622000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21035000000", "longTermDebt": "4607000000", "shortTermDebt": "299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1403000000", "reportedCurrency": "USD", "retainedEarnings": "10143000000", "totalLiabilities": "10271000000", "otherCurrentAssets": "82000000", "totalCurrentAssets": "6609000000", "currentLongTermDebt": "299000000", "longTermInvestments": "1115000000", "shortTermInvestments": "None", "currentNetReceivables": "1601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14426000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5517000000", "totalShareholderEquity": "10241000000", "capitalLeaseObligations": "611000000", "otherCurrentLiabilities": "1642000000", "totalCurrentLiabilities": "2790000000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "7481000000", "cashAndShortTermInvestments": "3304000000", "commonStockSharesOutstanding": "128165690", "intangibleAssetsExcludingGoodwill": "1403000000", "cashAndCashEquivalentsAtCarryingValue": "3304000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-487000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "56000000", "operatingCashflow": "573000000", "capitalExpenditures": "282000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70000000", "cashflowFromInvestment": "-287000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 3115000000, "cost_of_revenue": 2529000000, "gross_profit": 586000000, "ebit": 405000000, "ebitda": 682000000, "pretax_income": 365000000, "tax_provision": 70000000, "net_income": 285000000, "net_income_to_common": 285000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3057000000, "total_current_assets": 6757000000, "total_assets": 21396000000, "short_term_debt": 299000000, "long_term_debt": 4574000000, "total_debt": 4873000000, "total_liabilities": 10111000000, "total_equity": 10754000000, "shares_outstanding": 128583926, "goodwill_and_intangibles": 3632000000 }, "cash_flow": { "operating_cash_flow": 696000000, "capital_expenditure": 245000000, "free_cash_flow": 941000000, "dividends_paid": 64000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354489, "ticker_id": 4358, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "405000000", "ebitda": "682000000", "netIncome": "285000000", "grossProfit": "586000000", "depreciation": "None", "totalRevenue": "3115000000", "costOfRevenue": "2529000000", "interestIncome": "40000000", "incomeBeforeTax": "365000000", "interestExpense": "40000000", "operatingIncome": "349000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "237000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2529000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "206000000", "netIncomeFromContinuingOperations": "295000000" }, "balance": { "goodwill": "2161000000", "inventory": "1672000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21396000000", "longTermDebt": "4574000000", "shortTermDebt": "299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1471000000", "reportedCurrency": "USD", "retainedEarnings": "10705000000", "totalLiabilities": "10111000000", "otherCurrentAssets": "89000000", "totalCurrentAssets": "6757000000", "currentLongTermDebt": "299000000", "longTermInvestments": "1117000000", "shortTermInvestments": "None", "currentNetReceivables": "1939000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14639000000", "currentAccountsPayable": "791000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9221000000", "shortLongTermDebtTotal": "5415000000", "totalShareholderEquity": "10754000000", "capitalLeaseObligations": "542000000", "otherCurrentLiabilities": "1569000000", "totalCurrentLiabilities": "2659000000", "otherNonCurrentLiabilities": "2878000000", "totalNonCurrentLiabilities": "7452000000", "cashAndShortTermInvestments": "3057000000", "commonStockSharesOutstanding": "128583926", "intangibleAssetsExcludingGoodwill": "1471000000", "cashAndCashEquivalentsAtCarryingValue": "3057000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295000000", "profitLoss": "None", "dividendPayout": "64000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "696000000", "capitalExpenditures": "245000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44000000", "cashflowFromInvestment": "-750000000", "stockBasedCompensation": "-87000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3115000000, "cost_of_revenue": 2529000000, "gross_profit": 586000000, "research_and_development": null, "selling_general_admin": 206000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 405000000, "depreciation_amortisation": 277000000, "ebitda": 682000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 365000000, "tax_provision": 70000000, "effective_tax_rate": null, "net_income": 285000000, "net_income_continuing_ops": 295000000, "net_income_to_common": 285000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3057000000, "short_term_investments": null, "net_receivables": 1939000000, "inventory": 1672000000, "other_current_assets": null, "total_current_assets": 6757000000, "net_ppe": null, "goodwill": 2161000000, "intangible_assets": 1471000000, "goodwill_and_intangibles": 3632000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14639000000, "total_assets": 21396000000, "short_term_debt": 299000000, "accounts_payable": 791000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2659000000, "long_term_debt": 4574000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7452000000, "total_liabilities": 10111000000, "total_debt": 4873000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10705000000, "total_equity": 10754000000, "shares_outstanding": 128583926, "operating_cash_flow": 696000000, "stock_based_compensation": -87000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -750000000, "dividends_paid": 64000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44000000, "free_cash_flow": 941000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "405000000", "ebitda": "682000000", "netIncome": "285000000", "grossProfit": "586000000", "depreciation": "None", "totalRevenue": "3115000000", "costOfRevenue": "2529000000", "interestIncome": "40000000", "incomeBeforeTax": "365000000", "interestExpense": "40000000", "operatingIncome": "349000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "237000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2529000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "206000000", "netIncomeFromContinuingOperations": "295000000" }, "balance": { "goodwill": "2161000000", "inventory": "1672000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21396000000", "longTermDebt": "4574000000", "shortTermDebt": "299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1471000000", "reportedCurrency": "USD", "retainedEarnings": "10705000000", "totalLiabilities": "10111000000", "otherCurrentAssets": "89000000", "totalCurrentAssets": "6757000000", "currentLongTermDebt": "299000000", "longTermInvestments": "1117000000", "shortTermInvestments": "None", "currentNetReceivables": "1939000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14639000000", "currentAccountsPayable": "791000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9221000000", "shortLongTermDebtTotal": "5415000000", "totalShareholderEquity": "10754000000", "capitalLeaseObligations": "542000000", "otherCurrentLiabilities": "1569000000", "totalCurrentLiabilities": "2659000000", "otherNonCurrentLiabilities": "2878000000", "totalNonCurrentLiabilities": "7452000000", "cashAndShortTermInvestments": "3057000000", "commonStockSharesOutstanding": "128583926", "intangibleAssetsExcludingGoodwill": "1471000000", "cashAndCashEquivalentsAtCarryingValue": "3057000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "295000000", "profitLoss": "None", "dividendPayout": "64000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "696000000", "capitalExpenditures": "245000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44000000", "cashflowFromInvestment": "-750000000", "stockBasedCompensation": "-87000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "income_statement": { "revenue": 3251000000, "cost_of_revenue": 2609000000, "gross_profit": 642000000, "ebit": 419000000, "ebitda": 690000000, "pretax_income": 377000000, "tax_provision": 70000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2677000000, "total_current_assets": 6296000000, "total_assets": 20981000000, "short_term_debt": 3000000, "long_term_debt": 4894000000, "total_debt": 4897000000, "total_liabilities": 9904000000, "total_equity": 10544000000, "shares_outstanding": 128484016, "goodwill_and_intangibles": 3674000000 }, "cash_flow": { "operating_cash_flow": 555000000, "capital_expenditure": 240000000, "free_cash_flow": 795000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 354490, "ticker_id": 4358, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:54:53.998309+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "419000000", "ebitda": "690000000", "netIncome": "297000000", "grossProfit": "642000000", "depreciation": "None", "totalRevenue": "3251000000", "costOfRevenue": "2609000000", "interestIncome": "42000000", "incomeBeforeTax": "377000000", "interestExpense": "42000000", "operatingIncome": "396000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "246000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "23000000", "costofGoodsAndServicesSold": "2609000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000000", "sellingGeneralAndAdministrative": "213000000", "netIncomeFromContinuingOperations": "307000000" }, "balance": { "goodwill": "2167000000", "inventory": "1671000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20981000000", "longTermDebt": "4894000000", "shortTermDebt": "3000000", "treasuryStock": "-463000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1507000000", "reportedCurrency": "USD", "retainedEarnings": "10484000000", "totalLiabilities": "9904000000", "otherCurrentAssets": "93000000", "totalCurrentAssets": "6296000000", "currentLongTermDebt": "3000000", "longTermInvestments": "1120000000", "shortTermInvestments": "None", "currentNetReceivables": "1855000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14685000000", "currentAccountsPayable": "785000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8550000000", "shortLongTermDebtTotal": "4897000000", "totalShareholderEquity": "10544000000", "capitalLeaseObligations": "536000000", "otherCurrentLiabilities": "1329000000", "totalCurrentLiabilities": "2131000000", "otherNonCurrentLiabilities": "1187000000", "totalNonCurrentLiabilities": "7773000000", "cashAndShortTermInvestments": "2677000000", "commonStockSharesOutstanding": "128484016", "intangibleAssetsExcludingGoodwill": "1507000000", "cashAndCashEquivalentsAtCarryingValue": "2677000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "171000000", "operatingCashflow": "555000000", "capitalExpenditures": "240000000", "changeInReceivables": "-19000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "-236000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "263000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3251000000, "cost_of_revenue": 2609000000, "gross_profit": 642000000, "research_and_development": null, "selling_general_admin": 213000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 419000000, "depreciation_amortisation": 271000000, "ebitda": 690000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": 377000000, "tax_provision": 70000000, "effective_tax_rate": null, "net_income": 297000000, "net_income_continuing_ops": 307000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2677000000, "short_term_investments": null, "net_receivables": 1855000000, "inventory": 1671000000, "other_current_assets": null, "total_current_assets": 6296000000, "net_ppe": null, "goodwill": 2167000000, "intangible_assets": 1507000000, "goodwill_and_intangibles": 3674000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14685000000, "total_assets": 20981000000, "short_term_debt": 3000000, "accounts_payable": 785000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2131000000, "long_term_debt": 4894000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7773000000, "total_liabilities": 9904000000, "total_debt": 4897000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10484000000, "total_equity": 10544000000, "shares_outstanding": 128484016, "operating_cash_flow": 555000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 240000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56000000, "free_cash_flow": 795000000, "net_change_in_cash": 263000000 }, "raw_data": { "income": { "ebit": "419000000", "ebitda": "690000000", "netIncome": "297000000", "grossProfit": "642000000", "depreciation": "None", "totalRevenue": "3251000000", "costOfRevenue": "2609000000", "interestIncome": "42000000", "incomeBeforeTax": "377000000", "interestExpense": "42000000", "operatingIncome": "396000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "246000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "23000000", "costofGoodsAndServicesSold": "2609000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000000", "sellingGeneralAndAdministrative": "213000000", "netIncomeFromContinuingOperations": "307000000" }, "balance": { "goodwill": "2167000000", "inventory": "1671000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "20981000000", "longTermDebt": "4894000000", "shortTermDebt": "3000000", "treasuryStock": "-463000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1507000000", "reportedCurrency": "USD", "retainedEarnings": "10484000000", "totalLiabilities": "9904000000", "otherCurrentAssets": "93000000", "totalCurrentAssets": "6296000000", "currentLongTermDebt": "3000000", "longTermInvestments": "1120000000", "shortTermInvestments": "None", "currentNetReceivables": "1855000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14685000000", "currentAccountsPayable": "785000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8550000000", "shortLongTermDebtTotal": "4897000000", "totalShareholderEquity": "10544000000", "capitalLeaseObligations": "536000000", "otherCurrentLiabilities": "1329000000", "totalCurrentLiabilities": "2131000000", "otherNonCurrentLiabilities": "1187000000", "totalNonCurrentLiabilities": "7773000000", "cashAndShortTermInvestments": "2677000000", "commonStockSharesOutstanding": "128484016", "intangibleAssetsExcludingGoodwill": "1507000000", "cashAndCashEquivalentsAtCarryingValue": "2677000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "171000000", "operatingCashflow": "555000000", "capitalExpenditures": "240000000", "changeInReceivables": "-19000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "-236000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "263000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000000", "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" } ], "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" ] } } }