{ "ticker": { "uuid": "fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02", "symbol": "TIGO", "name": "Millicom International Cellular SA", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02/" }, "ticker_metadata": { "id": 8543, "uuid": "fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02", "symbol": "TIGO", "name": "Millicom International Cellular SA", "asset_type": "equity", "market_cap": 14301338000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "Millicom International Cellular SA offers mobile and cable services in Latin America and Africa. The company is headquartered in Luxembourg.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02", "symbol": "TIGO", "name": "Millicom International Cellular SA", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.81, "quality": 0.98, "momentum": 0.95, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 82.66, "market_cap": 13847616500, "pe_ratio": 11.2399, "earnings_yield": 0.089, "ebitda_to_ev": 0.1631, "shareholder_yield": 0.0512, "roe": 0.3927, "piotroski_f_score": 8, "momentum_12_1": 1.4342, "volatility_252d": 0.3295 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.700267+00:00", "batch_id": "" }, "size": { "price_close": 82.66, "market_cap": 13847616500, "market_cap_usd": 13847616500, "enterprise_value": 21584616500, "shares_outstanding": 167525000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.2399, "pb_ratio": 4.4143, "ptbv_ratio": null, "ps_ratio": 2.1539, "pcf_ratio": 6.6033, "pfcf_ratio": 4.936, "ev_ebitda": 6.1303, "ev_ebit": 10.4223, "ev_sales": 3.3574, "ev_fcf": 7.6939, "earnings_yield": 0.089, "fcf_yield": 0.13, "price_to_sales": 2.1539, "price_to_book": 4.4143, "price_to_cashflow": 6.6033, "ebitda_to_ev": 0.1631, "sales_yield": 0.2979 }, "yield": { "dividend_yield": 0.0512, "buyback_yield": 0, "shareholder_yield": 0.0512, "debt_paydown_yield": null, "total_yield": 0.0512 }, "quality": { "gross_margin": 0.6979, "operating_margin": 0.3221, "net_margin": 0.1916, "ebitda_margin": 0.5477, "fcf_margin": 0.4364, "roe": 0.3927, "roa": 0.0594, "roic": 0.1518, "roc_greenblatt": null, "asset_turnover": 0.3099, "cash_conversion": 2.2771, "accruals_ratio": -0.0417, "sbc_to_revenue": 0.0019, "piotroski_f_score": 8, "altman_z_score": 1.194, "earnings_stability_5y": 1.0505, "revenue_stability_5y": 0.1552, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2163, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.6031, "net_debt_to_ebitda": 2.1974, "debt_to_assets": 0.4316, "interest_coverage": 2.7178, "current_ratio": 0.6111, "quick_ratio": 0.5843, "net_debt": 7737000000, "local_beta": 0, "volatility_252d": 0.3295, "volatility_60d": 0.7912, "max_drawdown_12m": -0.1003, "risk_adjusted_momentum": 4.3527 }, "growth": { "revenue_growth_1y": 0.1297, "revenue_growth_3y_cagr": 0.0114, "revenue_growth_5y_cagr": 0.0689, "eps_growth_1y": 2.4901, "eps_growth_3y_cagr": 1.8475, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1923, "book_value_growth_1y": 0.0301, "revenue_growth": 0.1297, "earnings_growth": 2.4901 }, "momentum": { "price_return_1m": 0.0277, "price_return_3m": 0.2228, "price_return_6m": 0.712, "price_return_9m": 0.8992, "price_return_12m": 1.5017, "price_return_12m_ex1m": 1.4342, "momentum_6m": 0.712, "momentum_12m": 1.5017, "momentum_12_1": 1.4342, "distance_from_52w_high": -0.037, "distance_from_52w_low": 1.5428, "relative_strength": 1.3437 }, "raw_ttm": { "revenue_ttm": 6428999999, "gross_profit_ttm": 4486999999, "ebit_ttm": 2070999999, "ebitda_ttm": 3520999998, "net_income_ttm": 1232000000, "eps_diluted_ttm": 7.3541, "operating_cash_flow_ttm": 2097086892, "capital_expenditure_ttm": 708347872, "fcf_ttm": 2805434764, "dividends_paid_ttm": 708999999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 761999999, "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_current_liabilities": 5030000000, "net_ppe": null, "total_assets": 20746000000, "total_debt": 8954000000, "total_equity": 3137000000, "net_working_capital": -1612000000, "book_value_per_share": 18.7256, "retained_earnings": 2891000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5581000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 25, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 51, "rank_pcf": 26, "rank_ev_ebitda": 16, "rank_ev_ebit": 42, "rank_earnings_yield": 25, "rank_fcf_yield": 30, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 7, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 22, "rank_fcf_margin": 18, "rank_piotroski": 4, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7 }, "composites": { "value_composite": 19, "quality_composite": 2, "momentum_composite": 5, "growth_composite": 7, "yield_composite": 10, "svqf_composite": 13, "vc1_composite": 21, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 3, "quality_value_composite": 0.891, "os_score": 0.97, "value_percentile": 0.81, "quality_percentile": 0.98, "momentum_percentile": 0.95, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 19, "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": 1969, "ticker_id": 8543, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.700267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.66, "market_cap": 13847616500, "market_cap_usd": 13847616500, "enterprise_value": 21584616500, "shares_outstanding": 167525000, "fx_rate_to_usd": null, "pe_ratio": 11.23994846, "pb_ratio": 4.41428642, "ptbv_ratio": null, "ps_ratio": 2.15393008, "pcf_ratio": 6.6032631, "pfcf_ratio": 4.93599662, "ev_ebitda": 6.13025178, "ev_ebit": 10.42231604, "ev_sales": 3.35738319, "ev_fcf": 7.69385793, "earnings_yield": 0.08896838, "fcf_yield": 0.12997381, "dividend_yield": 0.05120015, "buyback_yield": 0, "shareholder_yield": 0.05120015, "debt_paydown_yield": null, "total_yield": 0.05120015, "gross_margin": 0.69793125, "operating_margin": 0.32213408, "net_margin": 0.19163167, "ebitda_margin": 0.5476746, "fcf_margin": 0.43637187, "roe": 0.39273191, "roa": 0.05938494, "roic": 0.15181501, "roc_greenblatt": null, "asset_turnover": 0.30989106, "cash_conversion": 2.27713861, "accruals_ratio": -0.04169897, "sbc_to_revenue": 0.00186654, "debt_to_equity": 5.603124, "net_debt_to_ebitda": 2.19738711, "debt_to_assets": 0.43160127, "interest_coverage": 2.71784777, "current_ratio": 0.6111332, "quick_ratio": 0.58429423, "net_debt": 7737000000, "revenue_growth_1y": 0.12967844, "revenue_growth_3y_cagr": 0.01142655, "revenue_growth_5y_cagr": 0.06886199, "eps_growth_1y": 2.49008499, "eps_growth_3y_cagr": 1.84747778, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19227997, "book_value_growth_1y": 0.03010172, "piotroski_f_score": 8, "altman_z_score": 1.19396713, "earnings_stability_5y": 1.050544, "revenue_stability_5y": 0.155169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02772597, "price_return_3m": 0.22277926, "price_return_6m": 0.71195427, "price_return_9m": 0.89921261, "price_return_12m": 1.50167212, "price_return_12m_ex1m": 1.43418205, "distance_from_52w_high": -0.03704567, "distance_from_52w_low": 1.54275088, "relative_strength": 1.34373107, "local_beta": 0, "volatility_252d": 0.329489, "volatility_60d": 0.791247, "max_drawdown_12m": -0.10034252, "revenue_ttm": 6428999999, "gross_profit_ttm": 4486999999, "ebit_ttm": 2070999999, "ebitda_ttm": 3520999998, "net_income_ttm": 1232000000, "eps_diluted_ttm": 7.35412625, "operating_cash_flow_ttm": 2097086892, "capital_expenditure_ttm": 708347872, "fcf_ttm": 2805434764, "dividends_paid_ttm": 708999999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 761999999, "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_current_liabilities": 5030000000, "net_ppe": null, "total_assets": 20746000000, "total_debt": 8954000000, "total_equity": 3137000000, "net_working_capital": -1612000000, "book_value_per_share": 18.72556335, "retained_earnings": 2891000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5581000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 25, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 51, "rank_pcf": 26, "rank_ev_ebitda": 16, "rank_ev_ebit": 42, "rank_earnings_yield": 25, "rank_fcf_yield": 30, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 7, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 22, "rank_fcf_margin": 18, "rank_piotroski": 4, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7, "value_composite": 19, "quality_composite": 2, "momentum_composite": 5, "growth_composite": 7, "yield_composite": 10, "svqf_composite": 13, "vc1_composite": 21, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 19, "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": 82.66, "os": 0.97, "value": 0.81, "quality": 0.98, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.2399, "earnings_yield": 0.089, "shareholder_yield": 0.0512, "roe": 0.3927, "momentum_12_1": 1.4342, "complete_fields": { "id": 1969, "ticker_id": 8543, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.700267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 82.66, "market_cap": 13847616500, "market_cap_usd": 13847616500, "enterprise_value": 21584616500, "shares_outstanding": 167525000, "fx_rate_to_usd": null, "pe_ratio": 11.23994846, "pb_ratio": 4.41428642, "ptbv_ratio": null, "ps_ratio": 2.15393008, "pcf_ratio": 6.6032631, "pfcf_ratio": 4.93599662, "ev_ebitda": 6.13025178, "ev_ebit": 10.42231604, "ev_sales": 3.35738319, "ev_fcf": 7.69385793, "earnings_yield": 0.08896838, "fcf_yield": 0.12997381, "dividend_yield": 0.05120015, "buyback_yield": 0, "shareholder_yield": 0.05120015, "debt_paydown_yield": null, "total_yield": 0.05120015, "gross_margin": 0.69793125, "operating_margin": 0.32213408, "net_margin": 0.19163167, "ebitda_margin": 0.5476746, "fcf_margin": 0.43637187, "roe": 0.39273191, "roa": 0.05938494, "roic": 0.15181501, "roc_greenblatt": null, "asset_turnover": 0.30989106, "cash_conversion": 2.27713861, "accruals_ratio": -0.04169897, "sbc_to_revenue": 0.00186654, "debt_to_equity": 5.603124, "net_debt_to_ebitda": 2.19738711, "debt_to_assets": 0.43160127, "interest_coverage": 2.71784777, "current_ratio": 0.6111332, "quick_ratio": 0.58429423, "net_debt": 7737000000, "revenue_growth_1y": 0.12967844, "revenue_growth_3y_cagr": 0.01142655, "revenue_growth_5y_cagr": 0.06886199, "eps_growth_1y": 2.49008499, "eps_growth_3y_cagr": 1.84747778, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19227997, "book_value_growth_1y": 0.03010172, "piotroski_f_score": 8, "altman_z_score": 1.19396713, "earnings_stability_5y": 1.050544, "revenue_stability_5y": 0.155169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02772597, "price_return_3m": 0.22277926, "price_return_6m": 0.71195427, "price_return_9m": 0.89921261, "price_return_12m": 1.50167212, "price_return_12m_ex1m": 1.43418205, "distance_from_52w_high": -0.03704567, "distance_from_52w_low": 1.54275088, "relative_strength": 1.34373107, "local_beta": 0, "volatility_252d": 0.329489, "volatility_60d": 0.791247, "max_drawdown_12m": -0.10034252, "revenue_ttm": 6428999999, "gross_profit_ttm": 4486999999, "ebit_ttm": 2070999999, "ebitda_ttm": 3520999998, "net_income_ttm": 1232000000, "eps_diluted_ttm": 7.35412625, "operating_cash_flow_ttm": 2097086892, "capital_expenditure_ttm": 708347872, "fcf_ttm": 2805434764, "dividends_paid_ttm": 708999999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 761999999, "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_current_liabilities": 5030000000, "net_ppe": null, "total_assets": 20746000000, "total_debt": 8954000000, "total_equity": 3137000000, "net_working_capital": -1612000000, "book_value_per_share": 18.72556335, "retained_earnings": 2891000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5581000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 25, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 51, "rank_pcf": 26, "rank_ev_ebitda": 16, "rank_ev_ebit": 42, "rank_earnings_yield": 25, "rank_fcf_yield": 30, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 7, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 22, "rank_fcf_margin": 18, "rank_piotroski": 4, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7, "value_composite": 19, "quality_composite": 2, "momentum_composite": 5, "growth_composite": 7, "yield_composite": 10, "svqf_composite": 13, "vc1_composite": 21, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 3, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 19, "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 5819000000, "cost_of_revenue": 1311000000, "gross_profit": 4508000000, "ebit": 1538000000, "ebitda": 2818000000, "pretax_income": 1665000000, "tax_provision": 303000000, "net_income": 1316000000, "net_income_to_common": 1316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 7178000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168071519, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 1833000000, "capital_expenditure": 650000000, "free_cash_flow": 2483000000, "dividends_paid": 754000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183327, "ticker_id": 8543, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1538000000", "ebitda": "2818000000", "netIncome": "1316000000", "grossProfit": "4508000000", "depreciation": "None", "totalRevenue": "5819000000", "costOfRevenue": "1311000000", "interestIncome": "28000000", "incomeBeforeTax": "1665000000", "interestExpense": "589000000", "operatingIncome": "1639000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "303000000", "reportedCurrency": "USD", "netInterestIncome": "-673000000", "nonInterestIncome": "None", "operatingExpenses": "2869000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1311000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1280000000", "sellingGeneralAndAdministrative": "995000000", "netIncomeFromContinuingOperations": "1362000000" }, "balance": { "goodwill": "4265000000", "inventory": "106000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "17253000000", "longTermDebt": "6556000000", "shortTermDebt": "622000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7837000000", "reportedCurrency": "USD", "retainedEarnings": "3091000000", "totalLiabilities": "13633000000", "otherCurrentAssets": "305000000", "totalCurrentAssets": "2982000000", "currentLongTermDebt": "329000000", "longTermInvestments": "583000000", "shortTermInvestments": "None", "currentNetReceivables": "969000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14271000000", "currentAccountsPayable": "491000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9471000000", "totalShareholderEquity": "3640000000", "capitalLeaseObligations": "2586000000", "otherCurrentLiabilities": "2135000000", "totalCurrentLiabilities": "3392000000", "otherNonCurrentLiabilities": "2000000", "totalNonCurrentLiabilities": "10241000000", "cashAndShortTermInvestments": "1602000000", "commonStockSharesOutstanding": "168071519", "intangibleAssetsExcludingGoodwill": "7837000000", "cashAndCashEquivalentsAtCarryingValue": "1602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1316000000", "profitLoss": "None", "dividendPayout": "754000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "1833000000", "capitalExpenditures": "650000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-485000000", "cashflowFromInvestment": "-473000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "754000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1280000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5819000000, "cost_of_revenue": 1311000000, "gross_profit": 4508000000, "research_and_development": null, "selling_general_admin": 995000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1538000000, "depreciation_amortisation": 1280000000, "ebitda": 2818000000, "interest_expense": 589000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1665000000, "tax_provision": 303000000, "effective_tax_rate": null, "net_income": 1316000000, "net_income_continuing_ops": 1362000000, "net_income_to_common": 1316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1602000000, "short_term_investments": null, "net_receivables": 969000000, "inventory": 106000000, "other_current_assets": null, "total_current_assets": 2982000000, "net_ppe": null, "goodwill": 4265000000, "intangible_assets": 7837000000, "goodwill_and_intangibles": 12102000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14271000000, "total_assets": 17253000000, "short_term_debt": 622000000, "accounts_payable": 491000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3392000000, "long_term_debt": 6556000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10241000000, "total_liabilities": 13633000000, "total_debt": 7178000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3091000000, "total_equity": 3640000000, "shares_outstanding": 168071519, "operating_cash_flow": 1833000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 650000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -473000000, "dividends_paid": 754000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -485000000, "free_cash_flow": 2483000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1538000000", "ebitda": "2818000000", "netIncome": "1316000000", "grossProfit": "4508000000", "depreciation": "None", "totalRevenue": "5819000000", "costOfRevenue": "1311000000", "interestIncome": "28000000", "incomeBeforeTax": "1665000000", "interestExpense": "589000000", "operatingIncome": "1639000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "303000000", "reportedCurrency": "USD", "netInterestIncome": "-673000000", "nonInterestIncome": "None", "operatingExpenses": "2869000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1311000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1280000000", "sellingGeneralAndAdministrative": "995000000", "netIncomeFromContinuingOperations": "1362000000" }, "balance": { "goodwill": "4265000000", "inventory": "106000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "17253000000", "longTermDebt": "6556000000", "shortTermDebt": "622000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7837000000", "reportedCurrency": "USD", "retainedEarnings": "3091000000", "totalLiabilities": "13633000000", "otherCurrentAssets": "305000000", "totalCurrentAssets": "2982000000", "currentLongTermDebt": "329000000", "longTermInvestments": "583000000", "shortTermInvestments": "None", "currentNetReceivables": "969000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14271000000", "currentAccountsPayable": "491000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9471000000", "totalShareholderEquity": "3640000000", "capitalLeaseObligations": "2586000000", "otherCurrentLiabilities": "2135000000", "totalCurrentLiabilities": "3392000000", "otherNonCurrentLiabilities": "2000000", "totalNonCurrentLiabilities": "10241000000", "cashAndShortTermInvestments": "1602000000", "commonStockSharesOutstanding": "168071519", "intangibleAssetsExcludingGoodwill": "7837000000", "cashAndCashEquivalentsAtCarryingValue": "1602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1316000000", "profitLoss": "None", "dividendPayout": "754000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "1833000000", "capitalExpenditures": "650000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-485000000", "cashflowFromInvestment": "-473000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "754000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1280000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 5804000000, "cost_of_revenue": 1420000000, "gross_profit": 4384000000, "ebit": 1123000000, "ebitda": 2358000000, "pretax_income": 552000000, "tax_provision": 281000000, "net_income": 253000000, "net_income_to_common": 253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699000000, "total_current_assets": 2381000000, "total_assets": 13737000000, "short_term_debt": 438000000, "long_term_debt": 5533000000, "total_debt": 5971000000, "total_liabilities": 10163000000, "total_equity": 3628000000, "shares_outstanding": 172560000, "goodwill_and_intangibles": 6908000000 }, "cash_flow": { "operating_cash_flow": 1669000000, "capital_expenditure": 540000000, "free_cash_flow": 2209000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183332, "ticker_id": 8543, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1123000000", "ebitda": "2358000000", "netIncome": "253000000", "grossProfit": "4384000000", "depreciation": "None", "totalRevenue": "5804000000", "costOfRevenue": "1420000000", "interestIncome": "46000000", "incomeBeforeTax": "552000000", "interestExpense": "571000000", "operatingIncome": "1342000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "281000000", "reportedCurrency": "USD", "netInterestIncome": "-671000000", "nonInterestIncome": "None", "operatingExpenses": "3042000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1420000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1235000000", "sellingGeneralAndAdministrative": "553000000", "netIncomeFromContinuingOperations": "271000000" }, "balance": { "goodwill": "4094000000", "inventory": "44000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "13737000000", "longTermDebt": "5533000000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2814000000", "reportedCurrency": "USD", "retainedEarnings": "2881000000", "totalLiabilities": "10163000000", "otherCurrentAssets": "1171000000", "totalCurrentAssets": "2381000000", "currentLongTermDebt": "282000000", "longTermInvestments": "561000000", "shortTermInvestments": "None", "currentNetReceivables": "467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11357000000", "currentAccountsPayable": "300000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6769000000", "totalShareholderEquity": "3628000000", "capitalLeaseObligations": "954000000", "otherCurrentLiabilities": "1912000000", "totalCurrentLiabilities": "3115000000", "otherNonCurrentLiabilities": "49000000", "totalNonCurrentLiabilities": "7048000000", "cashAndShortTermInvestments": "699000000", "commonStockSharesOutstanding": "172560000", "intangibleAssetsExcludingGoodwill": "2814000000", "cashAndCashEquivalentsAtCarryingValue": "699000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "1669000000", "capitalExpenditures": "540000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1066000000", "cashflowFromInvestment": "-670000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1235000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5804000000, "cost_of_revenue": 1420000000, "gross_profit": 4384000000, "research_and_development": null, "selling_general_admin": 553000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1123000000, "depreciation_amortisation": 1235000000, "ebitda": 2358000000, "interest_expense": 571000000, "interest_income": null, "other_non_operating": null, "pretax_income": 552000000, "tax_provision": 281000000, "effective_tax_rate": null, "net_income": 253000000, "net_income_continuing_ops": 271000000, "net_income_to_common": 253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 699000000, "short_term_investments": null, "net_receivables": 467000000, "inventory": 44000000, "other_current_assets": null, "total_current_assets": 2381000000, "net_ppe": null, "goodwill": 4094000000, "intangible_assets": 2814000000, "goodwill_and_intangibles": 6908000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11357000000, "total_assets": 13737000000, "short_term_debt": 438000000, "accounts_payable": 300000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3115000000, "long_term_debt": 5533000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7048000000, "total_liabilities": 10163000000, "total_debt": 5971000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2881000000, "total_equity": 3628000000, "shares_outstanding": 172560000, "operating_cash_flow": 1669000000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 540000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -670000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1066000000, "free_cash_flow": 2209000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1123000000", "ebitda": "2358000000", "netIncome": "253000000", "grossProfit": "4384000000", "depreciation": "None", "totalRevenue": "5804000000", "costOfRevenue": "1420000000", "interestIncome": "46000000", "incomeBeforeTax": "552000000", "interestExpense": "571000000", "operatingIncome": "1342000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "281000000", "reportedCurrency": "USD", "netInterestIncome": "-671000000", "nonInterestIncome": "None", "operatingExpenses": "3042000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1420000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1235000000", "sellingGeneralAndAdministrative": "553000000", "netIncomeFromContinuingOperations": "271000000" }, "balance": { "goodwill": "4094000000", "inventory": "44000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "13737000000", "longTermDebt": "5533000000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2814000000", "reportedCurrency": "USD", "retainedEarnings": "2881000000", "totalLiabilities": "10163000000", "otherCurrentAssets": "1171000000", "totalCurrentAssets": "2381000000", "currentLongTermDebt": "282000000", "longTermInvestments": "561000000", "shortTermInvestments": "None", "currentNetReceivables": "467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11357000000", "currentAccountsPayable": "300000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6769000000", "totalShareholderEquity": "3628000000", "capitalLeaseObligations": "954000000", "otherCurrentLiabilities": "1912000000", "totalCurrentLiabilities": "3115000000", "otherNonCurrentLiabilities": "49000000", "totalNonCurrentLiabilities": "7048000000", "cashAndShortTermInvestments": "699000000", "commonStockSharesOutstanding": "172560000", "intangibleAssetsExcludingGoodwill": "2814000000", "cashAndCashEquivalentsAtCarryingValue": "699000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "1669000000", "capitalExpenditures": "540000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1066000000", "cashflowFromInvestment": "-670000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1235000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 5661000000, "cost_of_revenue": 3459000000, "gross_profit": 2202000000, "ebit": 847000000, "ebitda": 2185000000, "pretax_income": 175000000, "tax_provision": 424000000, "net_income": -82000000, "net_income_to_common": -82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775000000, "total_current_assets": 1916000000, "total_assets": 14516000000, "short_term_debt": 410000000, "long_term_debt": 6476000000, "total_debt": 6886000000, "total_liabilities": 11071000000, "total_equity": 3529000000, "shares_outstanding": 171397000, "goodwill_and_intangibles": 7785000000 }, "cash_flow": { "operating_cash_flow": 1223000000, "capital_expenditure": 1183000000, "free_cash_flow": 2406000000, "dividends_paid": 251000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183337, "ticker_id": 8543, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "847000000", "ebitda": "2185000000", "netIncome": "-82000000", "grossProfit": "2202000000", "depreciation": "None", "totalRevenue": "5661000000", "costOfRevenue": "3459000000", "interestIncome": "26000000", "incomeBeforeTax": "175000000", "interestExpense": "711000000", "operatingIncome": "773000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "424000000", "reportedCurrency": "USD", "netInterestIncome": "-652000000", "nonInterestIncome": "None", "operatingExpenses": "1429000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3459000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1338000000", "sellingGeneralAndAdministrative": "614000000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "4107000000", "inventory": "45000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14516000000", "longTermDebt": "6476000000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3678000000", "reportedCurrency": "USD", "retainedEarnings": "2703000000", "totalLiabilities": "11071000000", "otherCurrentAssets": "571000000", "totalCurrentAssets": "1916000000", "currentLongTermDebt": "221000000", "longTermInvestments": "576000000", "shortTermInvestments": "12000000", "currentNetReceivables": "525000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12601000000", "currentAccountsPayable": "390000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7740000000", "totalShareholderEquity": "3529000000", "capitalLeaseObligations": "1043000000", "otherCurrentLiabilities": "1127000000", "totalCurrentLiabilities": "2329000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "8742000000", "cashAndShortTermInvestments": "775000000", "commonStockSharesOutstanding": "171397000", "intangibleAssetsExcludingGoodwill": "3678000000", "cashAndCashEquivalentsAtCarryingValue": "775000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179000000", "profitLoss": "None", "dividendPayout": "251000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "1223000000", "capitalExpenditures": "1183000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-377000000", "cashflowFromInvestment": "-1116000000", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1338000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5661000000, "cost_of_revenue": 3459000000, "gross_profit": 2202000000, "research_and_development": null, "selling_general_admin": 614000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 847000000, "depreciation_amortisation": 1338000000, "ebitda": 2185000000, "interest_expense": 711000000, "interest_income": null, "other_non_operating": null, "pretax_income": 175000000, "tax_provision": 424000000, "effective_tax_rate": null, "net_income": -82000000, "net_income_continuing_ops": -50000000, "net_income_to_common": -82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775000000, "short_term_investments": 12000000, "net_receivables": 525000000, "inventory": 45000000, "other_current_assets": null, "total_current_assets": 1916000000, "net_ppe": null, "goodwill": 4107000000, "intangible_assets": 3678000000, "goodwill_and_intangibles": 7785000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12601000000, "total_assets": 14516000000, "short_term_debt": 410000000, "accounts_payable": 390000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2329000000, "long_term_debt": 6476000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8742000000, "total_liabilities": 11071000000, "total_debt": 6886000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2703000000, "total_equity": 3529000000, "shares_outstanding": 171397000, "operating_cash_flow": 1223000000, "stock_based_compensation": 52000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1183000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1116000000, "dividends_paid": 251000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -377000000, "free_cash_flow": 2406000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "847000000", "ebitda": "2185000000", "netIncome": "-82000000", "grossProfit": "2202000000", "depreciation": "None", "totalRevenue": "5661000000", "costOfRevenue": "3459000000", "interestIncome": "26000000", "incomeBeforeTax": "175000000", "interestExpense": "711000000", "operatingIncome": "773000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "424000000", "reportedCurrency": "USD", "netInterestIncome": "-652000000", "nonInterestIncome": "None", "operatingExpenses": "1429000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3459000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1338000000", "sellingGeneralAndAdministrative": "614000000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "4107000000", "inventory": "45000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14516000000", "longTermDebt": "6476000000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3678000000", "reportedCurrency": "USD", "retainedEarnings": "2703000000", "totalLiabilities": "11071000000", "otherCurrentAssets": "571000000", "totalCurrentAssets": "1916000000", "currentLongTermDebt": "221000000", "longTermInvestments": "576000000", "shortTermInvestments": "12000000", "currentNetReceivables": "525000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12601000000", "currentAccountsPayable": "390000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7740000000", "totalShareholderEquity": "3529000000", "capitalLeaseObligations": "1043000000", "otherCurrentLiabilities": "1127000000", "totalCurrentLiabilities": "2329000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "8742000000", "cashAndShortTermInvestments": "775000000", "commonStockSharesOutstanding": "171397000", "intangibleAssetsExcludingGoodwill": "3678000000", "cashAndCashEquivalentsAtCarryingValue": "775000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179000000", "profitLoss": "None", "dividendPayout": "251000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "1223000000", "capitalExpenditures": "1183000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-377000000", "cashflowFromInvestment": "-1116000000", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1338000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 5624000000, "cost_of_revenue": 1506000000, "gross_profit": 4118000000, "ebit": 796000000, "ebitda": 2160000000, "pretax_income": 238000000, "tax_provision": 222000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039000000, "total_current_assets": 2065000000, "total_assets": 14198000000, "short_term_debt": 343000000, "long_term_debt": 6624000000, "total_debt": 6967000000, "total_liabilities": 10564000000, "total_equity": 3605000000, "shares_outstanding": 139690000, "goodwill_and_intangibles": 7361000000 }, "cash_flow": { "operating_cash_flow": 1284000000, "capital_expenditure": 1072000000, "free_cash_flow": 2356000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183342, "ticker_id": 8543, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "796000000", "ebitda": "2160000000", "netIncome": "57000000", "grossProfit": "4118000000", "depreciation": "None", "totalRevenue": "5624000000", "costOfRevenue": "1506000000", "interestIncome": "18000000", "incomeBeforeTax": "238000000", "interestExpense": "617000000", "operatingIncome": "915000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "222000000", "reportedCurrency": "USD", "netInterestIncome": "-599000000", "nonInterestIncome": "None", "operatingExpenses": "3203000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1506000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1364000000", "sellingGeneralAndAdministrative": "494000000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "4059000000", "inventory": "53000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14198000000", "longTermDebt": "6624000000", "shortTermDebt": "343000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3302000000", "reportedCurrency": "USD", "retainedEarnings": "2868000000", "totalLiabilities": "10564000000", "otherCurrentAssets": "517000000", "totalCurrentAssets": "2065000000", "currentLongTermDebt": "180000000", "longTermInvestments": "590000000", "shortTermInvestments": "None", "currentNetReceivables": "456000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12133000000", "currentAccountsPayable": "400000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3873000000", "shortLongTermDebtTotal": "7820000000", "totalShareholderEquity": "3605000000", "capitalLeaseObligations": "1016000000", "otherCurrentLiabilities": "1050000000", "totalCurrentLiabilities": "2120000000", "otherNonCurrentLiabilities": "766000000", "totalNonCurrentLiabilities": "8444000000", "cashAndShortTermInvestments": "1039000000", "commonStockSharesOutstanding": "139690000", "intangibleAssetsExcludingGoodwill": "3302000000", "cashAndCashEquivalentsAtCarryingValue": "1039000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "1284000000", "capitalExpenditures": "1072000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1000000", "cashflowFromInvestment": "-1104000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1364000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5624000000, "cost_of_revenue": 1506000000, "gross_profit": 4118000000, "research_and_development": null, "selling_general_admin": 494000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 796000000, "depreciation_amortisation": 1364000000, "ebitda": 2160000000, "interest_expense": 617000000, "interest_income": null, "other_non_operating": null, "pretax_income": 238000000, "tax_provision": 222000000, "effective_tax_rate": null, "net_income": 57000000, "net_income_continuing_ops": 16000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1039000000, "short_term_investments": null, "net_receivables": 456000000, "inventory": 53000000, "other_current_assets": null, "total_current_assets": 2065000000, "net_ppe": null, "goodwill": 4059000000, "intangible_assets": 3302000000, "goodwill_and_intangibles": 7361000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12133000000, "total_assets": 14198000000, "short_term_debt": 343000000, "accounts_payable": 400000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2120000000, "long_term_debt": 6624000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8444000000, "total_liabilities": 10564000000, "total_debt": 6967000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2868000000, "total_equity": 3605000000, "shares_outstanding": 139690000, "operating_cash_flow": 1284000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1072000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1104000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1000000, "free_cash_flow": 2356000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "796000000", "ebitda": "2160000000", "netIncome": "57000000", "grossProfit": "4118000000", "depreciation": "None", "totalRevenue": "5624000000", "costOfRevenue": "1506000000", "interestIncome": "18000000", "incomeBeforeTax": "238000000", "interestExpense": "617000000", "operatingIncome": "915000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "222000000", "reportedCurrency": "USD", "netInterestIncome": "-599000000", "nonInterestIncome": "None", "operatingExpenses": "3203000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1506000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1364000000", "sellingGeneralAndAdministrative": "494000000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "4059000000", "inventory": "53000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14198000000", "longTermDebt": "6624000000", "shortTermDebt": "343000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3302000000", "reportedCurrency": "USD", "retainedEarnings": "2868000000", "totalLiabilities": "10564000000", "otherCurrentAssets": "517000000", "totalCurrentAssets": "2065000000", "currentLongTermDebt": "180000000", "longTermInvestments": "590000000", "shortTermInvestments": "None", "currentNetReceivables": "456000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12133000000", "currentAccountsPayable": "400000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3873000000", "shortLongTermDebtTotal": "7820000000", "totalShareholderEquity": "3605000000", "capitalLeaseObligations": "1016000000", "otherCurrentLiabilities": "1050000000", "totalCurrentLiabilities": "2120000000", "otherNonCurrentLiabilities": "766000000", "totalNonCurrentLiabilities": "8444000000", "cashAndShortTermInvestments": "1039000000", "commonStockSharesOutstanding": "139690000", "intangibleAssetsExcludingGoodwill": "3302000000", "cashAndCashEquivalentsAtCarryingValue": "1039000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "1284000000", "capitalExpenditures": "1072000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1000000", "cashflowFromInvestment": "-1104000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1364000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 4261000000, "cost_of_revenue": 2785000000, "gross_profit": 1476000000, "ebit": 1047000000, "ebitda": 2161000000, "pretax_income": 728000000, "tax_provision": 158000000, "net_income": 590000000, "net_income_to_common": 590000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 895000000, "total_current_assets": 2251000000, "total_assets": 15141000000, "short_term_debt": 2011000000, "long_term_debt": 5904000000, "total_debt": 7915000000, "total_liabilities": 12401000000, "total_equity": 2583000000, "shares_outstanding": 164468685, "goodwill_and_intangibles": 7558000000 }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": 908000000, "free_cash_flow": 1864000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183347, "ticker_id": 8543, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1047000000", "ebitda": "2161000000", "netIncome": "590000000", "grossProfit": "1476000000", "depreciation": "None", "totalRevenue": "4261000000", "costOfRevenue": "2785000000", "interestIncome": "23000000", "incomeBeforeTax": "728000000", "interestExpense": "489000000", "operatingIncome": "404000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "158000000", "reportedCurrency": "USD", "netInterestIncome": "-508000000", "nonInterestIncome": "None", "operatingExpenses": "1072000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2785000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1114000000", "sellingGeneralAndAdministrative": "503000000", "netIncomeFromContinuingOperations": "543000000" }, "balance": { "goodwill": "4098000000", "inventory": "63000000", "commonStock": "153000000", "currentDebt": "None", "investments": "None", "totalAssets": "15141000000", "longTermDebt": "5904000000", "shortTermDebt": "2011000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3460000000", "reportedCurrency": "USD", "retainedEarnings": "2609000000", "totalLiabilities": "12401000000", "otherCurrentAssets": "819000000", "totalCurrentAssets": "2251000000", "currentLongTermDebt": "1840000000", "longTermInvestments": "618000000", "shortTermInvestments": "0", "currentNetReceivables": "474000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12890000000", "currentAccountsPayable": "347000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4206000000", "shortLongTermDebtTotal": "8911000000", "totalShareholderEquity": "2583000000", "capitalLeaseObligations": "1167000000", "otherCurrentLiabilities": "1584000000", "totalCurrentLiabilities": "4486000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "7915000000", "cashAndShortTermInvestments": "895000000", "commonStockSharesOutstanding": "164468685", "intangibleAssetsExcludingGoodwill": "3460000000", "cashAndCashEquivalentsAtCarryingValue": "895000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "732000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "956000000", "capitalExpenditures": "908000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1777000000", "cashflowFromInvestment": "-2703000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1196000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4261000000, "cost_of_revenue": 2785000000, "gross_profit": 1476000000, "research_and_development": null, "selling_general_admin": 503000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1047000000, "depreciation_amortisation": 1114000000, "ebitda": 2161000000, "interest_expense": 489000000, "interest_income": null, "other_non_operating": null, "pretax_income": 728000000, "tax_provision": 158000000, "effective_tax_rate": null, "net_income": 590000000, "net_income_continuing_ops": 543000000, "net_income_to_common": 590000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 895000000, "short_term_investments": 0, "net_receivables": 474000000, "inventory": 63000000, "other_current_assets": null, "total_current_assets": 2251000000, "net_ppe": null, "goodwill": 4098000000, "intangible_assets": 3460000000, "goodwill_and_intangibles": 7558000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12890000000, "total_assets": 15141000000, "short_term_debt": 2011000000, "accounts_payable": 347000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4486000000, "long_term_debt": 5904000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7915000000, "total_liabilities": 12401000000, "total_debt": 7915000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2609000000, "total_equity": 2583000000, "shares_outstanding": 164468685, "operating_cash_flow": 956000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 908000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2703000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1777000000, "free_cash_flow": 1864000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1047000000", "ebitda": "2161000000", "netIncome": "590000000", "grossProfit": "1476000000", "depreciation": "None", "totalRevenue": "4261000000", "costOfRevenue": "2785000000", "interestIncome": "23000000", "incomeBeforeTax": "728000000", "interestExpense": "489000000", "operatingIncome": "404000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "158000000", "reportedCurrency": "USD", "netInterestIncome": "-508000000", "nonInterestIncome": "None", "operatingExpenses": "1072000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2785000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1114000000", "sellingGeneralAndAdministrative": "503000000", "netIncomeFromContinuingOperations": "543000000" }, "balance": { "goodwill": "4098000000", "inventory": "63000000", "commonStock": "153000000", "currentDebt": "None", "investments": "None", "totalAssets": "15141000000", "longTermDebt": "5904000000", "shortTermDebt": "2011000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3460000000", "reportedCurrency": "USD", "retainedEarnings": "2609000000", "totalLiabilities": "12401000000", "otherCurrentAssets": "819000000", "totalCurrentAssets": "2251000000", "currentLongTermDebt": "1840000000", "longTermInvestments": "618000000", "shortTermInvestments": "0", "currentNetReceivables": "474000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12890000000", "currentAccountsPayable": "347000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4206000000", "shortLongTermDebtTotal": "8911000000", "totalShareholderEquity": "2583000000", "capitalLeaseObligations": "1167000000", "otherCurrentLiabilities": "1584000000", "totalCurrentLiabilities": "4486000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "7915000000", "cashAndShortTermInvestments": "895000000", "commonStockSharesOutstanding": "164468685", "intangibleAssetsExcludingGoodwill": "3460000000", "cashAndCashEquivalentsAtCarryingValue": "895000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "732000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "956000000", "capitalExpenditures": "908000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1777000000", "cashflowFromInvestment": "-2703000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1196000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 4171000000, "cost_of_revenue": 2856000000, "gross_profit": 1315000000, "ebit": 168000000, "ebitda": 1376000000, "pretax_income": -271000000, "tax_provision": 102000000, "net_income": -344000000, "net_income_to_common": -344000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 875000000, "total_current_assets": 2307000000, "total_assets": 12422000000, "short_term_debt": 236000000, "long_term_debt": 5578000000, "total_debt": 5814000000, "total_liabilities": 10148000000, "total_equity": 2059000000, "shares_outstanding": 128869468, "goodwill_and_intangibles": 3403000000 }, "cash_flow": { "operating_cash_flow": 821000000, "capital_expenditure": 824000000, "free_cash_flow": 1645000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183352, "ticker_id": 8543, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168000000", "ebitda": "1376000000", "netIncome": "-344000000", "grossProfit": "1315000000", "depreciation": "None", "totalRevenue": "4171000000", "costOfRevenue": "2856000000", "interestIncome": "13000000", "incomeBeforeTax": "-271000000", "interestExpense": "609000000", "operatingIncome": "240000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-611000000", "nonInterestIncome": "None", "operatingExpenses": "1075000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2856000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1208000000", "sellingGeneralAndAdministrative": "478000000", "netIncomeFromContinuingOperations": "-373000000" }, "balance": { "goodwill": "1659000000", "inventory": "37000000", "commonStock": "153000000", "currentDebt": "None", "investments": "None", "totalAssets": "12422000000", "longTermDebt": "5578000000", "shortTermDebt": "236000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1744000000", "reportedCurrency": "USD", "retainedEarnings": "2021000000", "totalLiabilities": "10148000000", "otherCurrentAssets": "853000000", "totalCurrentAssets": "2307000000", "currentLongTermDebt": "113000000", "longTermInvestments": "2666000000", "shortTermInvestments": "160000000", "currentNetReceivables": "382000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10114000000", "currentAccountsPayable": "334000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3650000000", "shortLongTermDebtTotal": "6711000000", "totalShareholderEquity": "2059000000", "capitalLeaseObligations": "1020000000", "otherCurrentLiabilities": "1597000000", "totalCurrentLiabilities": "2606000000", "otherNonCurrentLiabilities": "2000000", "totalNonCurrentLiabilities": "7542000000", "cashAndShortTermInvestments": "875000000", "commonStockSharesOutstanding": "128869468", "intangibleAssetsExcludingGoodwill": "1744000000", "cashAndCashEquivalentsAtCarryingValue": "875000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "821000000", "capitalExpenditures": "824000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-598000000", "cashflowFromInvestment": "-495000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1208000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4171000000, "cost_of_revenue": 2856000000, "gross_profit": 1315000000, "research_and_development": null, "selling_general_admin": 478000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168000000, "depreciation_amortisation": 1208000000, "ebitda": 1376000000, "interest_expense": 609000000, "interest_income": null, "other_non_operating": null, "pretax_income": -271000000, "tax_provision": 102000000, "effective_tax_rate": null, "net_income": -344000000, "net_income_continuing_ops": -373000000, "net_income_to_common": -344000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 875000000, "short_term_investments": 160000000, "net_receivables": 382000000, "inventory": 37000000, "other_current_assets": null, "total_current_assets": 2307000000, "net_ppe": null, "goodwill": 1659000000, "intangible_assets": 1744000000, "goodwill_and_intangibles": 3403000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10114000000, "total_assets": 12422000000, "short_term_debt": 236000000, "accounts_payable": 334000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2606000000, "long_term_debt": 5578000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7542000000, "total_liabilities": 10148000000, "total_debt": 5814000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2021000000, "total_equity": 2059000000, "shares_outstanding": 128869468, "operating_cash_flow": 821000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 824000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -495000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -598000000, "free_cash_flow": 1645000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168000000", "ebitda": "1376000000", "netIncome": "-344000000", "grossProfit": "1315000000", "depreciation": "None", "totalRevenue": "4171000000", "costOfRevenue": "2856000000", "interestIncome": "13000000", "incomeBeforeTax": "-271000000", "interestExpense": "609000000", "operatingIncome": "240000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-611000000", "nonInterestIncome": "None", "operatingExpenses": "1075000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2856000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1208000000", "sellingGeneralAndAdministrative": "478000000", "netIncomeFromContinuingOperations": "-373000000" }, "balance": { "goodwill": "1659000000", "inventory": "37000000", "commonStock": "153000000", "currentDebt": "None", "investments": "None", "totalAssets": "12422000000", "longTermDebt": "5578000000", "shortTermDebt": "236000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1744000000", "reportedCurrency": "USD", "retainedEarnings": "2021000000", "totalLiabilities": "10148000000", "otherCurrentAssets": "853000000", "totalCurrentAssets": "2307000000", "currentLongTermDebt": "113000000", "longTermInvestments": "2666000000", "shortTermInvestments": "160000000", "currentNetReceivables": "382000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10114000000", "currentAccountsPayable": "334000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3650000000", "shortLongTermDebtTotal": "6711000000", "totalShareholderEquity": "2059000000", "capitalLeaseObligations": "1020000000", "otherCurrentLiabilities": "1597000000", "totalCurrentLiabilities": "2606000000", "otherNonCurrentLiabilities": "2000000", "totalNonCurrentLiabilities": "7542000000", "cashAndShortTermInvestments": "875000000", "commonStockSharesOutstanding": "128869468", "intangibleAssetsExcludingGoodwill": "1744000000", "cashAndCashEquivalentsAtCarryingValue": "875000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "821000000", "capitalExpenditures": "824000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-598000000", "cashflowFromInvestment": "-495000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1208000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 4336000000, "cost_of_revenue": 2797000000, "gross_profit": 1539000000, "ebit": 631000000, "ebitda": 1731000000, "pretax_income": 218000000, "tax_provision": 121000000, "net_income": 75000000, "net_income_to_common": 75000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1164000000, "total_current_assets": 2657000000, "total_assets": 12895000000, "short_term_debt": 293000000, "long_term_debt": 5786000000, "total_debt": 6079000000, "total_liabilities": 10214000000, "total_equity": 2410000000, "shares_outstanding": 128833803, "goodwill_and_intangibles": 3219000000 }, "cash_flow": { "operating_cash_flow": 801000000, "capital_expenditure": 907000000, "free_cash_flow": 1708000000, "dividends_paid": 268000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183357, "ticker_id": 8543, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "631000000", "ebitda": "1731000000", "netIncome": "75000000", "grossProfit": "1539000000", "depreciation": "None", "totalRevenue": "4336000000", "costOfRevenue": "2797000000", "interestIncome": "20000000", "incomeBeforeTax": "218000000", "interestExpense": "552000000", "operatingIncome": "430000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "121000000", "reportedCurrency": "USD", "netInterestIncome": "-542000000", "nonInterestIncome": "None", "operatingExpenses": "1109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2797000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100000000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "1711000000", "inventory": "32000000", "commonStock": "153000000", "currentDebt": "None", "investments": "None", "totalAssets": "12895000000", "longTermDebt": "5786000000", "shortTermDebt": "293000000", "treasuryStock": "-51000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1508000000", "reportedCurrency": "USD", "retainedEarnings": "2371000000", "totalLiabilities": "10214000000", "otherCurrentAssets": "678000000", "totalCurrentAssets": "2657000000", "currentLongTermDebt": "186000000", "longTermInvestments": "2822000000", "shortTermInvestments": "371000000", "currentNetReceivables": "412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10238000000", "currentAccountsPayable": "289000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3911000000", "shortLongTermDebtTotal": "7036000000", "totalShareholderEquity": "2410000000", "capitalLeaseObligations": "1064000000", "otherCurrentLiabilities": "1446000000", "totalCurrentLiabilities": "2417000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "7767000000", "cashAndShortTermInvestments": "1164000000", "commonStockSharesOutstanding": "128833803", "intangibleAssetsExcludingGoodwill": "1508000000", "cashAndCashEquivalentsAtCarryingValue": "1164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277000000", "profitLoss": "None", "dividendPayout": "268000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "801000000", "capitalExpenditures": "907000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1355000000", "cashflowFromInvestment": "-1502000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1111000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4336000000, "cost_of_revenue": 2797000000, "gross_profit": 1539000000, "research_and_development": null, "selling_general_admin": 497000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 631000000, "depreciation_amortisation": 1100000000, "ebitda": 1731000000, "interest_expense": 552000000, "interest_income": null, "other_non_operating": null, "pretax_income": 218000000, "tax_provision": 121000000, "effective_tax_rate": null, "net_income": 75000000, "net_income_continuing_ops": 97000000, "net_income_to_common": 75000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1164000000, "short_term_investments": 371000000, "net_receivables": 412000000, "inventory": 32000000, "other_current_assets": null, "total_current_assets": 2657000000, "net_ppe": null, "goodwill": 1711000000, "intangible_assets": 1508000000, "goodwill_and_intangibles": 3219000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10238000000, "total_assets": 12895000000, "short_term_debt": 293000000, "accounts_payable": 289000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2417000000, "long_term_debt": 5786000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7767000000, "total_liabilities": 10214000000, "total_debt": 6079000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2371000000, "total_equity": 2410000000, "shares_outstanding": 128833803, "operating_cash_flow": 801000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 907000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1502000000, "dividends_paid": 268000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1355000000, "free_cash_flow": 1708000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "631000000", "ebitda": "1731000000", "netIncome": "75000000", "grossProfit": "1539000000", "depreciation": "None", "totalRevenue": "4336000000", "costOfRevenue": "2797000000", "interestIncome": "20000000", "incomeBeforeTax": "218000000", "interestExpense": "552000000", "operatingIncome": "430000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "121000000", "reportedCurrency": "USD", "netInterestIncome": "-542000000", "nonInterestIncome": "None", "operatingExpenses": "1109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2797000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100000000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "1711000000", "inventory": "32000000", "commonStock": "153000000", "currentDebt": "None", "investments": "None", "totalAssets": "12895000000", "longTermDebt": "5786000000", "shortTermDebt": "293000000", "treasuryStock": "-51000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1508000000", "reportedCurrency": "USD", "retainedEarnings": "2371000000", "totalLiabilities": "10214000000", "otherCurrentAssets": "678000000", "totalCurrentAssets": "2657000000", "currentLongTermDebt": "186000000", "longTermInvestments": "2822000000", "shortTermInvestments": "371000000", "currentNetReceivables": "412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10238000000", "currentAccountsPayable": "289000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3911000000", "shortLongTermDebtTotal": "7036000000", "totalShareholderEquity": "2410000000", "capitalLeaseObligations": "1064000000", "otherCurrentLiabilities": "1446000000", "totalCurrentLiabilities": "2417000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "7767000000", "cashAndShortTermInvestments": "1164000000", "commonStockSharesOutstanding": "128833803", "intangibleAssetsExcludingGoodwill": "1508000000", "cashAndCashEquivalentsAtCarryingValue": "1164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277000000", "profitLoss": "None", "dividendPayout": "268000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "801000000", "capitalExpenditures": "907000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1355000000", "cashflowFromInvestment": "-1502000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1111000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 3946000000, "cost_of_revenue": 2419000000, "gross_profit": 1527000000, "ebit": 463000000, "ebitda": 1265000000, "pretax_income": 119000000, "tax_provision": 112000000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 528000000, "total_current_assets": 1528000000, "total_assets": 10313000000, "short_term_debt": 457000000, "long_term_debt": 4123000000, "total_debt": 4580000000, "total_liabilities": 7520000000, "total_equity": 2542000000, "shares_outstanding": 128386711, "goodwill_and_intangibles": 2374000000 }, "cash_flow": { "operating_cash_flow": 792000000, "capital_expenditure": 780000000, "free_cash_flow": 1572000000, "dividends_paid": 266000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183362, "ticker_id": 8543, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "463000000", "ebitda": "1265000000", "netIncome": "19000000", "grossProfit": "1527000000", "depreciation": "None", "totalRevenue": "3946000000", "costOfRevenue": "2419000000", "interestIncome": "21000000", "incomeBeforeTax": "119000000", "interestExpense": "362000000", "operatingIncome": "410000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "112000000", "reportedCurrency": "USD", "netInterestIncome": "-350000000", "nonInterestIncome": "None", "operatingExpenses": "1117000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2419000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802000000", "sellingGeneralAndAdministrative": "669000000", "netIncomeFromContinuingOperations": "13000000" }, "balance": { "goodwill": "1077000000", "inventory": "39000000", "commonStock": "153000000", "currentDebt": "None", "investments": "None", "totalAssets": "10313000000", "longTermDebt": "4123000000", "shortTermDebt": "457000000", "treasuryStock": "-81000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1297000000", "reportedCurrency": "USD", "retainedEarnings": "2525000000", "totalLiabilities": "7520000000", "otherCurrentAssets": "576000000", "totalCurrentAssets": "1528000000", "currentLongTermDebt": "457000000", "longTermInvestments": "3036000000", "shortTermInvestments": "None", "currentNetReceivables": "385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8785000000", "currentAccountsPayable": "282000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3071000000", "shortLongTermDebtTotal": "4580000000", "totalShareholderEquity": "2542000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1460000000", "totalCurrentLiabilities": "2676000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "4842000000", "cashAndShortTermInvestments": "528000000", "commonStockSharesOutstanding": "128386711", "intangibleAssetsExcludingGoodwill": "1297000000", "cashAndCashEquivalentsAtCarryingValue": "528000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "266000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "792000000", "capitalExpenditures": "780000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "341000000", "cashflowFromInvestment": "-1199000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "830000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3946000000, "cost_of_revenue": 2419000000, "gross_profit": 1527000000, "research_and_development": null, "selling_general_admin": 669000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 463000000, "depreciation_amortisation": 802000000, "ebitda": 1265000000, "interest_expense": 362000000, "interest_income": null, "other_non_operating": null, "pretax_income": 119000000, "tax_provision": 112000000, "effective_tax_rate": null, "net_income": 19000000, "net_income_continuing_ops": 13000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 528000000, "short_term_investments": null, "net_receivables": 385000000, "inventory": 39000000, "other_current_assets": null, "total_current_assets": 1528000000, "net_ppe": null, "goodwill": 1077000000, "intangible_assets": 1297000000, "goodwill_and_intangibles": 2374000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8785000000, "total_assets": 10313000000, "short_term_debt": 457000000, "accounts_payable": 282000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2676000000, "long_term_debt": 4123000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4842000000, "total_liabilities": 7520000000, "total_debt": 4580000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2525000000, "total_equity": 2542000000, "shares_outstanding": 128386711, "operating_cash_flow": 792000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 780000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1199000000, "dividends_paid": 266000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 341000000, "free_cash_flow": 1572000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "463000000", "ebitda": "1265000000", "netIncome": "19000000", "grossProfit": "1527000000", "depreciation": "None", "totalRevenue": "3946000000", "costOfRevenue": "2419000000", "interestIncome": "21000000", "incomeBeforeTax": "119000000", "interestExpense": "362000000", "operatingIncome": "410000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "112000000", "reportedCurrency": "USD", "netInterestIncome": "-350000000", "nonInterestIncome": "None", "operatingExpenses": "1117000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2419000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "802000000", "sellingGeneralAndAdministrative": "669000000", "netIncomeFromContinuingOperations": "13000000" }, "balance": { "goodwill": "1077000000", "inventory": "39000000", "commonStock": "153000000", "currentDebt": "None", "investments": "None", "totalAssets": "10313000000", "longTermDebt": "4123000000", "shortTermDebt": "457000000", "treasuryStock": "-81000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1297000000", "reportedCurrency": "USD", "retainedEarnings": "2525000000", "totalLiabilities": "7520000000", "otherCurrentAssets": "576000000", "totalCurrentAssets": "1528000000", "currentLongTermDebt": "457000000", "longTermInvestments": "3036000000", "shortTermInvestments": "None", "currentNetReceivables": "385000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8785000000", "currentAccountsPayable": "282000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3071000000", "shortLongTermDebtTotal": "4580000000", "totalShareholderEquity": "2542000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1460000000", "totalCurrentLiabilities": "2676000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "4842000000", "cashAndShortTermInvestments": "528000000", "commonStockSharesOutstanding": "128386711", "intangibleAssetsExcludingGoodwill": "1297000000", "cashAndCashEquivalentsAtCarryingValue": "528000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "266000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "792000000", "capitalExpenditures": "780000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "341000000", "cashflowFromInvestment": "-1199000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "830000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1984999999, "cost_of_revenue": 945999999, "gross_profit": 1038999999, "ebit": 388999999, "ebitda": 855999998, "pretax_income": 153999999, "tax_provision": 78999999, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_assets": 20746000000, "short_term_debt": 1561000000, "long_term_debt": 7393000000, "total_debt": 8954000000, "total_liabilities": 17577000000, "total_equity": 3137000000, "shares_outstanding": 167525000, "goodwill_and_intangibles": 8718000000 }, "cash_flow": { "operating_cash_flow": 617999999, "capital_expenditure": 168999999, "free_cash_flow": 786999998, "dividends_paid": 124999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183325, "ticker_id": 8543, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "388999999", "ebitda": "855999998", "netIncome": "109000000", "grossProfit": "1038999999", "depreciation": "None", "totalRevenue": "1984999999", "costOfRevenue": "945999999", "interestIncome": "10000000", "incomeBeforeTax": "153999999", "interestExpense": "247999999", "operatingIncome": "388999999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "78999999", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "649999999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "945999999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "466999999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "75000000" }, "balance": { "goodwill": "None", "inventory": "135000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "20746000000", "longTermDebt": "7393000000", "shortTermDebt": "1561000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8718000000", "reportedCurrency": "USD", "retainedEarnings": "2891000000", "totalLiabilities": "17577000000", "otherCurrentAssets": "415000000", "totalCurrentAssets": "3074000000", "currentLongTermDebt": "1232000000", "longTermInvestments": "608000000", "shortTermInvestments": "None", "currentNetReceivables": "1307000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17671999999", "currentAccountsPayable": "724000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11723000000", "totalShareholderEquity": "3137000000", "capitalLeaseObligations": "3098000000", "otherCurrentLiabilities": "2534000000", "totalCurrentLiabilities": "5030000000", "otherNonCurrentLiabilities": "-1000000", "totalNonCurrentLiabilities": "12546999999", "cashAndShortTermInvestments": "1217000000", "commonStockSharesOutstanding": "167525000", "intangibleAssetsExcludingGoodwill": "8718000000", "cashAndCashEquivalentsAtCarryingValue": "1217000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109000000", "profitLoss": "None", "dividendPayout": "124999999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "617999999", "capitalExpenditures": "168999999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91999999", "cashflowFromInvestment": "-1081000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124999999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466999999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1984999999, "cost_of_revenue": 945999999, "gross_profit": 1038999999, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 388999999, "depreciation_amortisation": 466999999, "ebitda": 855999998, "interest_expense": 247999999, "interest_income": null, "other_non_operating": null, "pretax_income": 153999999, "tax_provision": 78999999, "effective_tax_rate": null, "net_income": 109000000, "net_income_continuing_ops": 75000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1217000000, "short_term_investments": null, "net_receivables": 1307000000, "inventory": 135000000, "other_current_assets": null, "total_current_assets": 3074000000, "net_ppe": null, "goodwill": null, "intangible_assets": 8718000000, "goodwill_and_intangibles": 8718000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17671999999, "total_assets": 20746000000, "short_term_debt": 1561000000, "accounts_payable": 724000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5030000000, "long_term_debt": 7393000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12546999999, "total_liabilities": 17577000000, "total_debt": 8954000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2891000000, "total_equity": 3137000000, "shares_outstanding": 167525000, "operating_cash_flow": 617999999, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168999999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1081000000, "dividends_paid": 124999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91999999, "free_cash_flow": 786999998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "388999999", "ebitda": "855999998", "netIncome": "109000000", "grossProfit": "1038999999", "depreciation": "None", "totalRevenue": "1984999999", "costOfRevenue": "945999999", "interestIncome": "10000000", "incomeBeforeTax": "153999999", "interestExpense": "247999999", "operatingIncome": "388999999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "78999999", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "649999999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "945999999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "466999999", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "75000000" }, "balance": { "goodwill": "None", "inventory": "135000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "20746000000", "longTermDebt": "7393000000", "shortTermDebt": "1561000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8718000000", "reportedCurrency": "USD", "retainedEarnings": "2891000000", "totalLiabilities": "17577000000", "otherCurrentAssets": "415000000", "totalCurrentAssets": "3074000000", "currentLongTermDebt": "1232000000", "longTermInvestments": "608000000", "shortTermInvestments": "None", "currentNetReceivables": "1307000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17671999999", "currentAccountsPayable": "724000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11723000000", "totalShareholderEquity": "3137000000", "capitalLeaseObligations": "3098000000", "otherCurrentLiabilities": "2534000000", "totalCurrentLiabilities": "5030000000", "otherNonCurrentLiabilities": "-1000000", "totalNonCurrentLiabilities": "12546999999", "cashAndShortTermInvestments": "1217000000", "commonStockSharesOutstanding": "167525000", "intangibleAssetsExcludingGoodwill": "8718000000", "cashAndCashEquivalentsAtCarryingValue": "1217000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109000000", "profitLoss": "None", "dividendPayout": "124999999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "617999999", "capitalExpenditures": "168999999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91999999", "cashflowFromInvestment": "-1081000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124999999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466999999", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1652000000, "cost_of_revenue": 367000000, "gross_profit": 1285000000, "ebit": 311000000, "ebitda": 681000000, "pretax_income": 311000000, "tax_provision": 45000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 7178000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168000000, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 477000000, "capital_expenditure": 186000000, "free_cash_flow": 663000000, "dividends_paid": 334000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183326, "ticker_id": 8543, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311000000", "ebitda": "681000000", "netIncome": "252000000", "grossProfit": "1285000000", "depreciation": "None", "totalRevenue": "1652000000", "costOfRevenue": "367000000", "interestIncome": "12000000", "incomeBeforeTax": "311000000", "interestExpense": "171000000", "operatingIncome": "469000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-183000000", "nonInterestIncome": "None", "operatingExpenses": "816000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "370000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "266000000" }, "balance": { "goodwill": "4265000000", "inventory": "106000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "17253000000", "longTermDebt": "6556000000", "shortTermDebt": "622000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7837000000", "reportedCurrency": "USD", "retainedEarnings": "3091000000", "totalLiabilities": "13633000000", "otherCurrentAssets": "305000000", "totalCurrentAssets": "2982000000", "currentLongTermDebt": "329000000", "longTermInvestments": "583000000", "shortTermInvestments": "None", "currentNetReceivables": "969000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14271000000", "currentAccountsPayable": "491000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9471000000", "totalShareholderEquity": "3640000000", "capitalLeaseObligations": "2586000000", "otherCurrentLiabilities": "2135000000", "totalCurrentLiabilities": "3392000000", "otherNonCurrentLiabilities": "2000000", "totalNonCurrentLiabilities": "10241000000", "cashAndShortTermInvestments": "1602000000", "commonStockSharesOutstanding": "168000000", "intangibleAssetsExcludingGoodwill": "7837000000", "cashAndCashEquivalentsAtCarryingValue": "1602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252000000", "profitLoss": "None", "dividendPayout": "334000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "477000000", "capitalExpenditures": "186000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000000", "cashflowFromInvestment": "-435000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "334000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1652000000, "cost_of_revenue": 367000000, "gross_profit": 1285000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311000000, "depreciation_amortisation": 370000000, "ebitda": 681000000, "interest_expense": 171000000, "interest_income": null, "other_non_operating": null, "pretax_income": 311000000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": 252000000, "net_income_continuing_ops": 266000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1602000000, "short_term_investments": null, "net_receivables": 969000000, "inventory": 106000000, "other_current_assets": null, "total_current_assets": 2982000000, "net_ppe": null, "goodwill": 4265000000, "intangible_assets": 7837000000, "goodwill_and_intangibles": 12102000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14271000000, "total_assets": 17253000000, "short_term_debt": 622000000, "accounts_payable": 491000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3392000000, "long_term_debt": 6556000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10241000000, "total_liabilities": 13633000000, "total_debt": 7178000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3091000000, "total_equity": 3640000000, "shares_outstanding": 168000000, "operating_cash_flow": 477000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -435000000, "dividends_paid": 334000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157000000, "free_cash_flow": 663000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311000000", "ebitda": "681000000", "netIncome": "252000000", "grossProfit": "1285000000", "depreciation": "None", "totalRevenue": "1652000000", "costOfRevenue": "367000000", "interestIncome": "12000000", "incomeBeforeTax": "311000000", "interestExpense": "171000000", "operatingIncome": "469000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-183000000", "nonInterestIncome": "None", "operatingExpenses": "816000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "370000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "266000000" }, "balance": { "goodwill": "4265000000", "inventory": "106000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "17253000000", "longTermDebt": "6556000000", "shortTermDebt": "622000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7837000000", "reportedCurrency": "USD", "retainedEarnings": "3091000000", "totalLiabilities": "13633000000", "otherCurrentAssets": "305000000", "totalCurrentAssets": "2982000000", "currentLongTermDebt": "329000000", "longTermInvestments": "583000000", "shortTermInvestments": "None", "currentNetReceivables": "969000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14271000000", "currentAccountsPayable": "491000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9471000000", "totalShareholderEquity": "3640000000", "capitalLeaseObligations": "2586000000", "otherCurrentLiabilities": "2135000000", "totalCurrentLiabilities": "3392000000", "otherNonCurrentLiabilities": "2000000", "totalNonCurrentLiabilities": "10241000000", "cashAndShortTermInvestments": "1602000000", "commonStockSharesOutstanding": "168000000", "intangibleAssetsExcludingGoodwill": "7837000000", "cashAndCashEquivalentsAtCarryingValue": "1602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252000000", "profitLoss": "None", "dividendPayout": "334000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "477000000", "capitalExpenditures": "186000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000000", "cashflowFromInvestment": "-435000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "334000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "370000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1420000000, "cost_of_revenue": 313000000, "gross_profit": 1107000000, "ebit": 462000000, "ebitda": 778000000, "pretax_income": 289000000, "tax_provision": 85000000, "net_income": 195000000, "net_income_to_common": 195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1709000000, "total_current_assets": 3095000000, "total_assets": 15590000000, "short_term_debt": 656000000, "long_term_debt": 5817000000, "total_debt": 6473000000, "total_liabilities": 12280000000, "total_equity": 3343000000, "shares_outstanding": 168103448, "goodwill_and_intangibles": 7094000000 }, "cash_flow": { "operating_cash_flow": 507177178, "capital_expenditure": 168579478, "free_cash_flow": 675756656, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183328, "ticker_id": 8543, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "462000000", "ebitda": "778000000", "netIncome": "195000000", "grossProfit": "1107000000", "depreciation": "None", "totalRevenue": "1420000000", "costOfRevenue": "313000000", "interestIncome": "11000000", "incomeBeforeTax": "289000000", "interestExpense": "173000000", "operatingIncome": "390000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "85000000", "reportedCurrency": "USD", "netInterestIncome": "-163000000", "nonInterestIncome": "None", "operatingExpenses": "717000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "204000000" }, "balance": { "goodwill": "None", "inventory": "106000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "15590000000", "longTermDebt": "5817000000", "shortTermDebt": "656000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7094000000", "reportedCurrency": "USD", "retainedEarnings": "2835000000", "totalLiabilities": "12280000000", "otherCurrentAssets": "580999999", "totalCurrentAssets": "3095000000", "currentLongTermDebt": "443000000", "longTermInvestments": "527000000", "shortTermInvestments": "None", "currentNetReceivables": "699000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12495000000", "currentAccountsPayable": "400000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8442000000", "totalShareholderEquity": "3343000000", "capitalLeaseObligations": "2182000000", "otherCurrentLiabilities": "2205000000", "totalCurrentLiabilities": "3348000000", "otherNonCurrentLiabilities": "-1000000", "totalNonCurrentLiabilities": "8932000000", "cashAndShortTermInvestments": "1709000000", "commonStockSharesOutstanding": "168103448", "intangibleAssetsExcludingGoodwill": "7094000000", "cashAndCashEquivalentsAtCarryingValue": "1709000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8137940", "operatingCashflow": "507177178", "capitalExpenditures": "168579478", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87000000", "cashflowFromInvestment": "-197242050", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-883389", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1420000000, "cost_of_revenue": 313000000, "gross_profit": 1107000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 462000000, "depreciation_amortisation": 316000000, "ebitda": 778000000, "interest_expense": 173000000, "interest_income": null, "other_non_operating": null, "pretax_income": 289000000, "tax_provision": 85000000, "effective_tax_rate": null, "net_income": 195000000, "net_income_continuing_ops": 204000000, "net_income_to_common": 195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1709000000, "short_term_investments": null, "net_receivables": 699000000, "inventory": 106000000, "other_current_assets": null, "total_current_assets": 3095000000, "net_ppe": null, "goodwill": null, "intangible_assets": 7094000000, "goodwill_and_intangibles": 7094000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12495000000, "total_assets": 15590000000, "short_term_debt": 656000000, "accounts_payable": 400000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3348000000, "long_term_debt": 5817000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8932000000, "total_liabilities": 12280000000, "total_debt": 6473000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2835000000, "total_equity": 3343000000, "shares_outstanding": 168103448, "operating_cash_flow": 507177178, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168579478, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197242050, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87000000, "free_cash_flow": 675756656, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "462000000", "ebitda": "778000000", "netIncome": "195000000", "grossProfit": "1107000000", "depreciation": "None", "totalRevenue": "1420000000", "costOfRevenue": "313000000", "interestIncome": "11000000", "incomeBeforeTax": "289000000", "interestExpense": "173000000", "operatingIncome": "390000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "85000000", "reportedCurrency": "USD", "netInterestIncome": "-163000000", "nonInterestIncome": "None", "operatingExpenses": "717000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "313000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "316000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "204000000" }, "balance": { "goodwill": "None", "inventory": "106000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "15590000000", "longTermDebt": "5817000000", "shortTermDebt": "656000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7094000000", "reportedCurrency": "USD", "retainedEarnings": "2835000000", "totalLiabilities": "12280000000", "otherCurrentAssets": "580999999", "totalCurrentAssets": "3095000000", "currentLongTermDebt": "443000000", "longTermInvestments": "527000000", "shortTermInvestments": "None", "currentNetReceivables": "699000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12495000000", "currentAccountsPayable": "400000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8442000000", "totalShareholderEquity": "3343000000", "capitalLeaseObligations": "2182000000", "otherCurrentLiabilities": "2205000000", "totalCurrentLiabilities": "3348000000", "otherNonCurrentLiabilities": "-1000000", "totalNonCurrentLiabilities": "8932000000", "cashAndShortTermInvestments": "1709000000", "commonStockSharesOutstanding": "168103448", "intangibleAssetsExcludingGoodwill": "7094000000", "cashAndCashEquivalentsAtCarryingValue": "1709000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8137940", "operatingCashflow": "507177178", "capitalExpenditures": "168579478", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87000000", "cashflowFromInvestment": "-197242050", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-883389", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1372000000, "cost_of_revenue": 316000000, "gross_profit": 1056000000, "ebit": 909000000, "ebitda": 1206000000, "pretax_income": 774000000, "tax_provision": 101000000, "net_income": 676000000, "net_income_to_common": 676000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1283000000, "total_current_assets": 2834000000, "total_assets": 15000000000, "short_term_debt": 556000000, "long_term_debt": 5558000000, "total_debt": 6114000000, "total_liabilities": 11502000000, "total_equity": 3537000000, "shares_outstanding": 167629000, "goodwill_and_intangibles": 7011000000 }, "cash_flow": { "operating_cash_flow": 494909715, "capital_expenditure": 184768395, "free_cash_flow": 679678110, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183329, "ticker_id": 8543, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "909000000", "ebitda": "1206000000", "netIncome": "676000000", "grossProfit": "1056000000", "depreciation": "None", "totalRevenue": "1372000000", "costOfRevenue": "316000000", "interestIncome": "2000000", "incomeBeforeTax": "774000000", "interestExpense": "170000000", "operatingIncome": "357000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "101000000", "reportedCurrency": "USD", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "699000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "673000000" }, "balance": { "goodwill": "None", "inventory": "74000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "15000000000", "longTermDebt": "5558000000", "shortTermDebt": "556000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7011000000", "reportedCurrency": "USD", "retainedEarnings": "3062000000", "totalLiabilities": "11502000000", "otherCurrentAssets": "827000000", "totalCurrentAssets": "2834000000", "currentLongTermDebt": "354000000", "longTermInvestments": "565000000", "shortTermInvestments": "None", "currentNetReceivables": "650000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12166000000", "currentAccountsPayable": "340000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7927000000", "totalShareholderEquity": "3537000000", "capitalLeaseObligations": "2015000000", "otherCurrentLiabilities": "2110000000", "totalCurrentLiabilities": "3188000000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "8314000000", "cashAndShortTermInvestments": "1283000000", "commonStockSharesOutstanding": "167629000", "intangibleAssetsExcludingGoodwill": "7011000000", "cashAndCashEquivalentsAtCarryingValue": "1283000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "676000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-19196132", "operatingCashflow": "494909715", "capitalExpenditures": "184768395", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67012735", "cashflowFromInvestment": "354794150", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4591603", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1372000000, "cost_of_revenue": 316000000, "gross_profit": 1056000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 909000000, "depreciation_amortisation": 297000000, "ebitda": 1206000000, "interest_expense": 170000000, "interest_income": null, "other_non_operating": null, "pretax_income": 774000000, "tax_provision": 101000000, "effective_tax_rate": null, "net_income": 676000000, "net_income_continuing_ops": 673000000, "net_income_to_common": 676000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1283000000, "short_term_investments": null, "net_receivables": 650000000, "inventory": 74000000, "other_current_assets": null, "total_current_assets": 2834000000, "net_ppe": null, "goodwill": null, "intangible_assets": 7011000000, "goodwill_and_intangibles": 7011000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12166000000, "total_assets": 15000000000, "short_term_debt": 556000000, "accounts_payable": 340000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3188000000, "long_term_debt": 5558000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8314000000, "total_liabilities": 11502000000, "total_debt": 6114000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3062000000, "total_equity": 3537000000, "shares_outstanding": 167629000, "operating_cash_flow": 494909715, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184768395, "acquisitions": null, "other_investing": null, "investing_cash_flow": 354794150, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67012735, "free_cash_flow": 679678110, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "909000000", "ebitda": "1206000000", "netIncome": "676000000", "grossProfit": "1056000000", "depreciation": "None", "totalRevenue": "1372000000", "costOfRevenue": "316000000", "interestIncome": "2000000", "incomeBeforeTax": "774000000", "interestExpense": "170000000", "operatingIncome": "357000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "101000000", "reportedCurrency": "USD", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "699000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "673000000" }, "balance": { "goodwill": "None", "inventory": "74000000", "commonStock": "253000000", "currentDebt": "None", "investments": "None", "totalAssets": "15000000000", "longTermDebt": "5558000000", "shortTermDebt": "556000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7011000000", "reportedCurrency": "USD", "retainedEarnings": "3062000000", "totalLiabilities": "11502000000", "otherCurrentAssets": "827000000", "totalCurrentAssets": "2834000000", "currentLongTermDebt": "354000000", "longTermInvestments": "565000000", "shortTermInvestments": "None", "currentNetReceivables": "650000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12166000000", "currentAccountsPayable": "340000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7927000000", "totalShareholderEquity": "3537000000", "capitalLeaseObligations": "2015000000", "otherCurrentLiabilities": "2110000000", "totalCurrentLiabilities": "3188000000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "8314000000", "cashAndShortTermInvestments": "1283000000", "commonStockSharesOutstanding": "167629000", "intangibleAssetsExcludingGoodwill": "7011000000", "cashAndCashEquivalentsAtCarryingValue": "1283000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "676000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-19196132", "operatingCashflow": "494909715", "capitalExpenditures": "184768395", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67012735", "cashflowFromInvestment": "354794150", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4591603", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1374000000, "cost_of_revenue": 613000000, "gross_profit": 761000000, "ebit": 441000000, "ebitda": 738000000, "pretax_income": 290000000, "tax_provision": 71000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 534000000, "total_current_assets": 2218000000, "total_assets": 13662000000, "short_term_debt": 409000000, "long_term_debt": 5517000000, "total_debt": 5926000000, "total_liabilities": 10309000000, "total_equity": 3386000000, "shares_outstanding": 169965000, "goodwill_and_intangibles": 10937000000 }, "cash_flow": { "operating_cash_flow": 364000000, "capital_expenditure": 132000000, "free_cash_flow": 496000000, "dividends_paid": 170000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183330, "ticker_id": 8543, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441000000", "ebitda": "738000000", "netIncome": "193000000", "grossProfit": "761000000", "depreciation": "None", "totalRevenue": "1374000000", "costOfRevenue": "613000000", "interestIncome": "2000000", "incomeBeforeTax": "290000000", "interestExpense": "164000000", "operatingIncome": "338000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "423000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "219000000" }, "balance": { "goodwill": "4094000000", "inventory": "56000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "13662000000", "longTermDebt": "5517000000", "shortTermDebt": "409000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6843000000", "reportedCurrency": "USD", "retainedEarnings": "2954000000", "totalLiabilities": "10309000000", "otherCurrentAssets": "1191000000", "totalCurrentAssets": "2218000000", "currentLongTermDebt": "254000000", "longTermInvestments": "565000000", "shortTermInvestments": "None", "currentNetReceivables": "437000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11445000000", "currentAccountsPayable": "330000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7118000000", "totalShareholderEquity": "3386000000", "capitalLeaseObligations": "1347000000", "otherCurrentLiabilities": "1940000000", "totalCurrentLiabilities": "2916000000", "otherNonCurrentLiabilities": "271000000", "totalNonCurrentLiabilities": "7393000000", "cashAndShortTermInvestments": "534000000", "commonStockSharesOutstanding": "169965000", "intangibleAssetsExcludingGoodwill": "6843000000", "cashAndCashEquivalentsAtCarryingValue": "534000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193000000", "profitLoss": "None", "dividendPayout": "170000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "364000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-364000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1374000000, "cost_of_revenue": 613000000, "gross_profit": 761000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441000000, "depreciation_amortisation": 297000000, "ebitda": 738000000, "interest_expense": 164000000, "interest_income": null, "other_non_operating": null, "pretax_income": 290000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": 193000000, "net_income_continuing_ops": 219000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 534000000, "short_term_investments": null, "net_receivables": 437000000, "inventory": 56000000, "other_current_assets": null, "total_current_assets": 2218000000, "net_ppe": null, "goodwill": 4094000000, "intangible_assets": 6843000000, "goodwill_and_intangibles": 10937000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11445000000, "total_assets": 13662000000, "short_term_debt": 409000000, "accounts_payable": 330000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2916000000, "long_term_debt": 5517000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7393000000, "total_liabilities": 10309000000, "total_debt": 5926000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2954000000, "total_equity": 3386000000, "shares_outstanding": 169965000, "operating_cash_flow": 364000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145000000, "dividends_paid": 170000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -364000000, "free_cash_flow": 496000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "441000000", "ebitda": "738000000", "netIncome": "193000000", "grossProfit": "761000000", "depreciation": "None", "totalRevenue": "1374000000", "costOfRevenue": "613000000", "interestIncome": "2000000", "incomeBeforeTax": "290000000", "interestExpense": "164000000", "operatingIncome": "338000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "423000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "219000000" }, "balance": { "goodwill": "4094000000", "inventory": "56000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "13662000000", "longTermDebt": "5517000000", "shortTermDebt": "409000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6843000000", "reportedCurrency": "USD", "retainedEarnings": "2954000000", "totalLiabilities": "10309000000", "otherCurrentAssets": "1191000000", "totalCurrentAssets": "2218000000", "currentLongTermDebt": "254000000", "longTermInvestments": "565000000", "shortTermInvestments": "None", "currentNetReceivables": "437000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11445000000", "currentAccountsPayable": "330000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7118000000", "totalShareholderEquity": "3386000000", "capitalLeaseObligations": "1347000000", "otherCurrentLiabilities": "1940000000", "totalCurrentLiabilities": "2916000000", "otherNonCurrentLiabilities": "271000000", "totalNonCurrentLiabilities": "7393000000", "cashAndShortTermInvestments": "534000000", "commonStockSharesOutstanding": "169965000", "intangibleAssetsExcludingGoodwill": "6843000000", "cashAndCashEquivalentsAtCarryingValue": "534000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193000000", "profitLoss": "None", "dividendPayout": "170000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "364000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-364000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1428000000, "cost_of_revenue": 344000000, "gross_profit": 1084000000, "ebit": 359000000, "ebitda": 451000000, "pretax_income": 120000000, "tax_provision": 67000000, "net_income": 31000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699000000, "total_current_assets": 2381000000, "total_assets": 13737000000, "short_term_debt": 438000000, "long_term_debt": 5533000000, "total_debt": 5971000000, "total_liabilities": 10163000000, "total_equity": 3628000000, "shares_outstanding": 172711000, "goodwill_and_intangibles": 11002000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 168000000, "free_cash_flow": 622000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183331, "ticker_id": 8543, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359000000", "ebitda": "451000000", "netIncome": "31000000", "grossProfit": "1084000000", "depreciation": "None", "totalRevenue": "1428000000", "costOfRevenue": "344000000", "interestIncome": "6000000", "incomeBeforeTax": "120000000", "interestExpense": "134000000", "operatingIncome": "373000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-161000000", "nonInterestIncome": "None", "operatingExpenses": "711000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "4094000000", "inventory": "44000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "13737000000", "longTermDebt": "5533000000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6908000000", "reportedCurrency": "USD", "retainedEarnings": "2881000000", "totalLiabilities": "10163000000", "otherCurrentAssets": "1171000000", "totalCurrentAssets": "2381000000", "currentLongTermDebt": "282000000", "longTermInvestments": "561000000", "shortTermInvestments": "None", "currentNetReceivables": "467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11356000000", "currentAccountsPayable": "405000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6862000000", "totalShareholderEquity": "3628000000", "capitalLeaseObligations": "954000000", "otherCurrentLiabilities": "2271000000", "totalCurrentLiabilities": "3114000000", "otherNonCurrentLiabilities": "49000000", "totalNonCurrentLiabilities": "7049000000", "cashAndShortTermInvestments": "699000000", "commonStockSharesOutstanding": "172711000", "intangibleAssetsExcludingGoodwill": "6908000000", "cashAndCashEquivalentsAtCarryingValue": "699000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "454000000", "capitalExpenditures": "168000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1428000000, "cost_of_revenue": 344000000, "gross_profit": 1084000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359000000, "depreciation_amortisation": 92000000, "ebitda": 451000000, "interest_expense": 134000000, "interest_income": null, "other_non_operating": null, "pretax_income": 120000000, "tax_provision": 67000000, "effective_tax_rate": null, "net_income": 31000000, "net_income_continuing_ops": 53000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 699000000, "short_term_investments": null, "net_receivables": 467000000, "inventory": 44000000, "other_current_assets": null, "total_current_assets": 2381000000, "net_ppe": null, "goodwill": 4094000000, "intangible_assets": 6908000000, "goodwill_and_intangibles": 11002000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11356000000, "total_assets": 13737000000, "short_term_debt": 438000000, "accounts_payable": 405000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3114000000, "long_term_debt": 5533000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7049000000, "total_liabilities": 10163000000, "total_debt": 5971000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2881000000, "total_equity": 3628000000, "shares_outstanding": 172711000, "operating_cash_flow": 454000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -396000000, "free_cash_flow": 622000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "359000000", "ebitda": "451000000", "netIncome": "31000000", "grossProfit": "1084000000", "depreciation": "None", "totalRevenue": "1428000000", "costOfRevenue": "344000000", "interestIncome": "6000000", "incomeBeforeTax": "120000000", "interestExpense": "134000000", "operatingIncome": "373000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-161000000", "nonInterestIncome": "None", "operatingExpenses": "711000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "4094000000", "inventory": "44000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "13737000000", "longTermDebt": "5533000000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6908000000", "reportedCurrency": "USD", "retainedEarnings": "2881000000", "totalLiabilities": "10163000000", "otherCurrentAssets": "1171000000", "totalCurrentAssets": "2381000000", "currentLongTermDebt": "282000000", "longTermInvestments": "561000000", "shortTermInvestments": "None", "currentNetReceivables": "467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11356000000", "currentAccountsPayable": "405000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6862000000", "totalShareholderEquity": "3628000000", "capitalLeaseObligations": "954000000", "otherCurrentLiabilities": "2271000000", "totalCurrentLiabilities": "3114000000", "otherNonCurrentLiabilities": "49000000", "totalNonCurrentLiabilities": "7049000000", "cashAndShortTermInvestments": "699000000", "commonStockSharesOutstanding": "172711000", "intangibleAssetsExcludingGoodwill": "6908000000", "cashAndCashEquivalentsAtCarryingValue": "699000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "454000000", "capitalExpenditures": "168000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1431000000, "cost_of_revenue": 641000000, "gross_profit": 790000000, "ebit": 285000000, "ebitda": 585000000, "pretax_income": 123000000, "tax_provision": 66000000, "net_income": 51000000, "net_income_to_common": 51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803000000, "total_current_assets": 2795000000, "total_assets": 14067000000, "short_term_debt": 432000000, "long_term_debt": 5929000000, "total_debt": 6361000000, "total_liabilities": 10340000000, "total_equity": 3806000000, "shares_outstanding": 172654000, "goodwill_and_intangibles": 6820000000 }, "cash_flow": { "operating_cash_flow": 433000000, "capital_expenditure": 149000000, "free_cash_flow": 582000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183333, "ticker_id": 8543, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "285000000", "ebitda": "585000000", "netIncome": "51000000", "grossProfit": "790000000", "depreciation": "None", "totalRevenue": "1431000000", "costOfRevenue": "641000000", "interestIncome": "9000000", "incomeBeforeTax": "123000000", "interestExpense": "141000000", "operatingIncome": "286000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "66000000", "reportedCurrency": "USD", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "504000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "641000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "None", "inventory": "60000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14067000000", "longTermDebt": "5929000000", "shortTermDebt": "432000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6820000000", "reportedCurrency": "USD", "retainedEarnings": "3021000000", "totalLiabilities": "10340000000", "otherCurrentAssets": "1447000000", "totalCurrentAssets": "2795000000", "currentLongTermDebt": "243000000", "longTermInvestments": "610000000", "shortTermInvestments": "None", "currentNetReceivables": "485000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11272000000", "currentAccountsPayable": "277000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7252000000", "totalShareholderEquity": "3806000000", "capitalLeaseObligations": "1080000000", "otherCurrentLiabilities": "1955000000", "totalCurrentLiabilities": "2884000000", "otherNonCurrentLiabilities": "295000000", "totalNonCurrentLiabilities": "7456000000", "cashAndShortTermInvestments": "803000000", "commonStockSharesOutstanding": "172654000", "intangibleAssetsExcludingGoodwill": "6820000000", "cashAndCashEquivalentsAtCarryingValue": "803000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "433000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316000000", "cashflowFromInvestment": "-105000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1431000000, "cost_of_revenue": 641000000, "gross_profit": 790000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 285000000, "depreciation_amortisation": 300000000, "ebitda": 585000000, "interest_expense": 141000000, "interest_income": null, "other_non_operating": null, "pretax_income": 123000000, "tax_provision": 66000000, "effective_tax_rate": null, "net_income": 51000000, "net_income_continuing_ops": 57000000, "net_income_to_common": 51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 803000000, "short_term_investments": null, "net_receivables": 485000000, "inventory": 60000000, "other_current_assets": null, "total_current_assets": 2795000000, "net_ppe": null, "goodwill": null, "intangible_assets": 6820000000, "goodwill_and_intangibles": 6820000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11272000000, "total_assets": 14067000000, "short_term_debt": 432000000, "accounts_payable": 277000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2884000000, "long_term_debt": 5929000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7456000000, "total_liabilities": 10340000000, "total_debt": 6361000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3021000000, "total_equity": 3806000000, "shares_outstanding": 172654000, "operating_cash_flow": 433000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -316000000, "free_cash_flow": 582000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "285000000", "ebitda": "585000000", "netIncome": "51000000", "grossProfit": "790000000", "depreciation": "None", "totalRevenue": "1431000000", "costOfRevenue": "641000000", "interestIncome": "9000000", "incomeBeforeTax": "123000000", "interestExpense": "141000000", "operatingIncome": "286000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "66000000", "reportedCurrency": "USD", "netInterestIncome": "-167000000", "nonInterestIncome": "None", "operatingExpenses": "504000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "641000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "None", "inventory": "60000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14067000000", "longTermDebt": "5929000000", "shortTermDebt": "432000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6820000000", "reportedCurrency": "USD", "retainedEarnings": "3021000000", "totalLiabilities": "10340000000", "otherCurrentAssets": "1447000000", "totalCurrentAssets": "2795000000", "currentLongTermDebt": "243000000", "longTermInvestments": "610000000", "shortTermInvestments": "None", "currentNetReceivables": "485000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11272000000", "currentAccountsPayable": "277000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7252000000", "totalShareholderEquity": "3806000000", "capitalLeaseObligations": "1080000000", "otherCurrentLiabilities": "1955000000", "totalCurrentLiabilities": "2884000000", "otherNonCurrentLiabilities": "295000000", "totalNonCurrentLiabilities": "7456000000", "cashAndShortTermInvestments": "803000000", "commonStockSharesOutstanding": "172654000", "intangibleAssetsExcludingGoodwill": "6820000000", "cashAndCashEquivalentsAtCarryingValue": "803000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "433000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316000000", "cashflowFromInvestment": "-105000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1458000000, "cost_of_revenue": 658000000, "gross_profit": 800000000, "ebit": 337000000, "ebitda": 642000000, "pretax_income": 156000000, "tax_provision": 78000000, "net_income": 78000000, "net_income_to_common": 78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792000000, "total_current_assets": 2831000000, "total_assets": 14190000000, "short_term_debt": 408000000, "long_term_debt": 6176000000, "total_debt": 6584000000, "total_liabilities": 10598000000, "total_equity": 3677000000, "shares_outstanding": 172903000, "goodwill_and_intangibles": 6879000000 }, "cash_flow": { "operating_cash_flow": 476000000, "capital_expenditure": 177000000, "free_cash_flow": 653000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183334, "ticker_id": 8543, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "337000000", "ebitda": "642000000", "netIncome": "78000000", "grossProfit": "800000000", "depreciation": "None", "totalRevenue": "1458000000", "costOfRevenue": "658000000", "interestIncome": "12000000", "incomeBeforeTax": "156000000", "interestExpense": "148000000", "operatingIncome": "329000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-180000000", "nonInterestIncome": "None", "operatingExpenses": "471000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "None", "inventory": "63000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14190000000", "longTermDebt": "6176000000", "shortTermDebt": "408000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6879000000", "reportedCurrency": "USD", "retainedEarnings": "2889000000", "totalLiabilities": "10598000000", "otherCurrentAssets": "1480000000", "totalCurrentAssets": "2831000000", "currentLongTermDebt": "220000000", "longTermInvestments": "599000000", "shortTermInvestments": "-53000000", "currentNetReceivables": "496000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11359000000", "currentAccountsPayable": "306000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7474000000", "totalShareholderEquity": "3677000000", "capitalLeaseObligations": "1078000000", "otherCurrentLiabilities": "2000000000", "totalCurrentLiabilities": "2929000000", "otherNonCurrentLiabilities": "288000000", "totalNonCurrentLiabilities": "7669000000", "cashAndShortTermInvestments": "792000000", "commonStockSharesOutstanding": "172903000", "intangibleAssetsExcludingGoodwill": "6879000000", "cashAndCashEquivalentsAtCarryingValue": "792000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "476000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152000000", "cashflowFromInvestment": "-150000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1458000000, "cost_of_revenue": 658000000, "gross_profit": 800000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 337000000, "depreciation_amortisation": 305000000, "ebitda": 642000000, "interest_expense": 148000000, "interest_income": null, "other_non_operating": null, "pretax_income": 156000000, "tax_provision": 78000000, "effective_tax_rate": null, "net_income": 78000000, "net_income_continuing_ops": 78000000, "net_income_to_common": 78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 792000000, "short_term_investments": -53000000, "net_receivables": 496000000, "inventory": 63000000, "other_current_assets": null, "total_current_assets": 2831000000, "net_ppe": null, "goodwill": null, "intangible_assets": 6879000000, "goodwill_and_intangibles": 6879000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11359000000, "total_assets": 14190000000, "short_term_debt": 408000000, "accounts_payable": 306000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2929000000, "long_term_debt": 6176000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7669000000, "total_liabilities": 10598000000, "total_debt": 6584000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2889000000, "total_equity": 3677000000, "shares_outstanding": 172903000, "operating_cash_flow": 476000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152000000, "free_cash_flow": 653000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "337000000", "ebitda": "642000000", "netIncome": "78000000", "grossProfit": "800000000", "depreciation": "None", "totalRevenue": "1458000000", "costOfRevenue": "658000000", "interestIncome": "12000000", "incomeBeforeTax": "156000000", "interestExpense": "148000000", "operatingIncome": "329000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-180000000", "nonInterestIncome": "None", "operatingExpenses": "471000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "None", "inventory": "63000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14190000000", "longTermDebt": "6176000000", "shortTermDebt": "408000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6879000000", "reportedCurrency": "USD", "retainedEarnings": "2889000000", "totalLiabilities": "10598000000", "otherCurrentAssets": "1480000000", "totalCurrentAssets": "2831000000", "currentLongTermDebt": "220000000", "longTermInvestments": "599000000", "shortTermInvestments": "-53000000", "currentNetReceivables": "496000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11359000000", "currentAccountsPayable": "306000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7474000000", "totalShareholderEquity": "3677000000", "capitalLeaseObligations": "1078000000", "otherCurrentLiabilities": "2000000000", "totalCurrentLiabilities": "2929000000", "otherNonCurrentLiabilities": "288000000", "totalNonCurrentLiabilities": "7669000000", "cashAndShortTermInvestments": "792000000", "commonStockSharesOutstanding": "172903000", "intangibleAssetsExcludingGoodwill": "6879000000", "cashAndCashEquivalentsAtCarryingValue": "792000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "476000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152000000", "cashflowFromInvestment": "-150000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1487000000, "cost_of_revenue": 716000000, "gross_profit": 771000000, "ebit": 323000000, "ebitda": 657000000, "pretax_income": 153000000, "tax_provision": 71000000, "net_income": 92000000, "net_income_to_common": 92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 622000000, "total_current_assets": 2744000000, "total_assets": 14353000000, "short_term_debt": 652000000, "long_term_debt": 6094000000, "total_debt": 6746000000, "total_liabilities": 10844000000, "total_equity": 3603000000, "shares_outstanding": 172265000, "goodwill_and_intangibles": 6953000000 }, "cash_flow": { "operating_cash_flow": 248000000, "capital_expenditure": 131000000, "free_cash_flow": 379000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183335, "ticker_id": 8543, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "323000000", "ebitda": "657000000", "netIncome": "92000000", "grossProfit": "771000000", "depreciation": "None", "totalRevenue": "1487000000", "costOfRevenue": "716000000", "interestIncome": "19000000", "incomeBeforeTax": "153000000", "interestExpense": "183000000", "operatingIncome": "298000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "473000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "82000000" }, "balance": { "goodwill": "None", "inventory": "59000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14353000000", "longTermDebt": "6094000000", "shortTermDebt": "652000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6953000000", "reportedCurrency": "USD", "retainedEarnings": "2817000000", "totalLiabilities": "10844000000", "otherCurrentAssets": "1552000000", "totalCurrentAssets": "2744000000", "currentLongTermDebt": "449000000", "longTermInvestments": "589000000", "shortTermInvestments": "None", "currentNetReceivables": "511000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11608000000", "currentAccountsPayable": "312000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7683000000", "totalShareholderEquity": "3603000000", "capitalLeaseObligations": "1140000000", "otherCurrentLiabilities": "2002000000", "totalCurrentLiabilities": "3195000000", "otherNonCurrentLiabilities": "316000000", "totalNonCurrentLiabilities": "7649000000", "cashAndShortTermInvestments": "622000000", "commonStockSharesOutstanding": "172265000", "intangibleAssetsExcludingGoodwill": "6953000000", "cashAndCashEquivalentsAtCarryingValue": "622000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "248000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1487000000, "cost_of_revenue": 716000000, "gross_profit": 771000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 323000000, "depreciation_amortisation": 334000000, "ebitda": 657000000, "interest_expense": 183000000, "interest_income": null, "other_non_operating": null, "pretax_income": 153000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": 92000000, "net_income_continuing_ops": 82000000, "net_income_to_common": 92000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 622000000, "short_term_investments": null, "net_receivables": 511000000, "inventory": 59000000, "other_current_assets": null, "total_current_assets": 2744000000, "net_ppe": null, "goodwill": null, "intangible_assets": 6953000000, "goodwill_and_intangibles": 6953000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11608000000, "total_assets": 14353000000, "short_term_debt": 652000000, "accounts_payable": 312000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3195000000, "long_term_debt": 6094000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7649000000, "total_liabilities": 10844000000, "total_debt": 6746000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2817000000, "total_equity": 3603000000, "shares_outstanding": 172265000, "operating_cash_flow": 248000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202000000, "free_cash_flow": 379000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "323000000", "ebitda": "657000000", "netIncome": "92000000", "grossProfit": "771000000", "depreciation": "None", "totalRevenue": "1487000000", "costOfRevenue": "716000000", "interestIncome": "19000000", "incomeBeforeTax": "153000000", "interestExpense": "183000000", "operatingIncome": "298000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "473000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "82000000" }, "balance": { "goodwill": "None", "inventory": "59000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14353000000", "longTermDebt": "6094000000", "shortTermDebt": "652000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6953000000", "reportedCurrency": "USD", "retainedEarnings": "2817000000", "totalLiabilities": "10844000000", "otherCurrentAssets": "1552000000", "totalCurrentAssets": "2744000000", "currentLongTermDebt": "449000000", "longTermInvestments": "589000000", "shortTermInvestments": "None", "currentNetReceivables": "511000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11608000000", "currentAccountsPayable": "312000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7683000000", "totalShareholderEquity": "3603000000", "capitalLeaseObligations": "1140000000", "otherCurrentLiabilities": "2002000000", "totalCurrentLiabilities": "3195000000", "otherNonCurrentLiabilities": "316000000", "totalNonCurrentLiabilities": "7649000000", "cashAndShortTermInvestments": "622000000", "commonStockSharesOutstanding": "172265000", "intangibleAssetsExcludingGoodwill": "6953000000", "cashAndCashEquivalentsAtCarryingValue": "622000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-15000000", "operatingCashflow": "248000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1475000000, "cost_of_revenue": 734000000, "gross_profit": 741000000, "ebit": 237000000, "ebitda": 579000000, "pretax_income": 66000000, "tax_provision": 223000000, "net_income": -63000000, "net_income_to_common": -63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775000000, "total_current_assets": 1916000000, "total_assets": 14516000000, "short_term_debt": 410000000, "long_term_debt": 6476000000, "total_debt": 6886000000, "total_liabilities": 11071000000, "total_equity": 3529000000, "shares_outstanding": 171770000, "goodwill_and_intangibles": 7785000000 }, "cash_flow": { "operating_cash_flow": 389278789, "capital_expenditure": 206682479, "free_cash_flow": 595961268, "dividends_paid": 120816652, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183336, "ticker_id": 8543, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "237000000", "ebitda": "579000000", "netIncome": "-63000000", "grossProfit": "741000000", "depreciation": "None", "totalRevenue": "1475000000", "costOfRevenue": "734000000", "interestIncome": "13000000", "incomeBeforeTax": "66000000", "interestExpense": "182000000", "operatingIncome": "214000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "223000000", "reportedCurrency": "USD", "netInterestIncome": "-169000000", "nonInterestIncome": "None", "operatingExpenses": "527000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "734000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342000000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "-157000000" }, "balance": { "goodwill": "4107000000", "inventory": "45000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14516000000", "longTermDebt": "6476000000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3678000000", "reportedCurrency": "USD", "retainedEarnings": "2703000000", "totalLiabilities": "11071000000", "otherCurrentAssets": "571000000", "totalCurrentAssets": "1916000000", "currentLongTermDebt": "221000000", "longTermInvestments": "576000000", "shortTermInvestments": "6000000", "currentNetReceivables": "525000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12601000000", "currentAccountsPayable": "390000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7740000000", "totalShareholderEquity": "3529000000", "capitalLeaseObligations": "1043000000", "otherCurrentLiabilities": "1127000000", "totalCurrentLiabilities": "2329000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "8742000000", "cashAndShortTermInvestments": "775000000", "commonStockSharesOutstanding": "171770000", "intangibleAssetsExcludingGoodwill": "3678000000", "cashAndCashEquivalentsAtCarryingValue": "775000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63000000", "profitLoss": "None", "dividendPayout": "120816652", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21009305", "operatingCashflow": "389278789", "capitalExpenditures": "206682479", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126471538", "cashflowFromInvestment": "-245474542", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120816652", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4973656", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1475000000, "cost_of_revenue": 734000000, "gross_profit": 741000000, "research_and_development": null, "selling_general_admin": 9000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237000000, "depreciation_amortisation": 342000000, "ebitda": 579000000, "interest_expense": 182000000, "interest_income": null, "other_non_operating": null, "pretax_income": 66000000, "tax_provision": 223000000, "effective_tax_rate": null, "net_income": -63000000, "net_income_continuing_ops": -157000000, "net_income_to_common": -63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775000000, "short_term_investments": 6000000, "net_receivables": 525000000, "inventory": 45000000, "other_current_assets": null, "total_current_assets": 1916000000, "net_ppe": null, "goodwill": 4107000000, "intangible_assets": 3678000000, "goodwill_and_intangibles": 7785000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12601000000, "total_assets": 14516000000, "short_term_debt": 410000000, "accounts_payable": 390000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2329000000, "long_term_debt": 6476000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8742000000, "total_liabilities": 11071000000, "total_debt": 6886000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2703000000, "total_equity": 3529000000, "shares_outstanding": 171770000, "operating_cash_flow": 389278789, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206682479, "acquisitions": null, "other_investing": null, "investing_cash_flow": -245474542, "dividends_paid": 120816652, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126471538, "free_cash_flow": 595961268, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "237000000", "ebitda": "579000000", "netIncome": "-63000000", "grossProfit": "741000000", "depreciation": "None", "totalRevenue": "1475000000", "costOfRevenue": "734000000", "interestIncome": "13000000", "incomeBeforeTax": "66000000", "interestExpense": "182000000", "operatingIncome": "214000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "223000000", "reportedCurrency": "USD", "netInterestIncome": "-169000000", "nonInterestIncome": "None", "operatingExpenses": "527000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "734000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "342000000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "-157000000" }, "balance": { "goodwill": "4107000000", "inventory": "45000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14516000000", "longTermDebt": "6476000000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3678000000", "reportedCurrency": "USD", "retainedEarnings": "2703000000", "totalLiabilities": "11071000000", "otherCurrentAssets": "571000000", "totalCurrentAssets": "1916000000", "currentLongTermDebt": "221000000", "longTermInvestments": "576000000", "shortTermInvestments": "6000000", "currentNetReceivables": "525000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12601000000", "currentAccountsPayable": "390000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7740000000", "totalShareholderEquity": "3529000000", "capitalLeaseObligations": "1043000000", "otherCurrentLiabilities": "1127000000", "totalCurrentLiabilities": "2329000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "8742000000", "cashAndShortTermInvestments": "775000000", "commonStockSharesOutstanding": "171770000", "intangibleAssetsExcludingGoodwill": "3678000000", "cashAndCashEquivalentsAtCarryingValue": "775000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63000000", "profitLoss": "None", "dividendPayout": "120816652", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21009305", "operatingCashflow": "389278789", "capitalExpenditures": "206682479", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126471538", "cashflowFromInvestment": "-245474542", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120816652", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4973656", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "342000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1424000000, "cost_of_revenue": 700000000, "gross_profit": 724000000, "ebit": 207000000, "ebitda": 544000000, "pretax_income": 36000000, "tax_provision": 61000000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 1889000000, "total_assets": 14457000000, "short_term_debt": 409000000, "long_term_debt": 6489000000, "total_debt": 6898000000, "total_liabilities": 10863000000, "total_equity": 3643000000, "shares_outstanding": 173242000, "goodwill_and_intangibles": 7693000000 }, "cash_flow": { "operating_cash_flow": 347000000, "capital_expenditure": 219000000, "free_cash_flow": 566000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183338, "ticker_id": 8543, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207000000", "ebitda": "544000000", "netIncome": "-1000000", "grossProfit": "724000000", "depreciation": "None", "totalRevenue": "1424000000", "costOfRevenue": "700000000", "interestIncome": "6000000", "incomeBeforeTax": "36000000", "interestExpense": "182000000", "operatingIncome": "196000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "528000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "700000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-25000000" }, "balance": { "goodwill": "None", "inventory": "65000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14457000000", "longTermDebt": "6489000000", "shortTermDebt": "409000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7693000000", "reportedCurrency": "USD", "retainedEarnings": "2849000000", "totalLiabilities": "10863000000", "otherCurrentAssets": "562000000", "totalCurrentAssets": "1889000000", "currentLongTermDebt": "233000000", "longTermInvestments": "579000000", "shortTermInvestments": "None", "currentNetReceivables": "503000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12568000000", "currentAccountsPayable": "325000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3896000000", "shortLongTermDebtTotal": "7741000000", "totalShareholderEquity": "3643000000", "capitalLeaseObligations": "1019000000", "otherCurrentLiabilities": "1181000000", "totalCurrentLiabilities": "2168000000", "otherNonCurrentLiabilities": "304000000", "totalNonCurrentLiabilities": "8695000000", "cashAndShortTermInvestments": "759000000", "commonStockSharesOutstanding": "173242000", "intangibleAssetsExcludingGoodwill": "7693000000", "cashAndCashEquivalentsAtCarryingValue": "759000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "347000000", "capitalExpenditures": "219000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000000", "cashflowFromInvestment": "-204000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1424000000, "cost_of_revenue": 700000000, "gross_profit": 724000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207000000, "depreciation_amortisation": 337000000, "ebitda": 544000000, "interest_expense": 182000000, "interest_income": null, "other_non_operating": null, "pretax_income": 36000000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": -1000000, "net_income_continuing_ops": -25000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 759000000, "short_term_investments": null, "net_receivables": 503000000, "inventory": 65000000, "other_current_assets": null, "total_current_assets": 1889000000, "net_ppe": null, "goodwill": null, "intangible_assets": 7693000000, "goodwill_and_intangibles": 7693000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12568000000, "total_assets": 14457000000, "short_term_debt": 409000000, "accounts_payable": 325000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2168000000, "long_term_debt": 6489000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8695000000, "total_liabilities": 10863000000, "total_debt": 6898000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2849000000, "total_equity": 3643000000, "shares_outstanding": 173242000, "operating_cash_flow": 347000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -204000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81000000, "free_cash_flow": 566000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207000000", "ebitda": "544000000", "netIncome": "-1000000", "grossProfit": "724000000", "depreciation": "None", "totalRevenue": "1424000000", "costOfRevenue": "700000000", "interestIncome": "6000000", "incomeBeforeTax": "36000000", "interestExpense": "182000000", "operatingIncome": "196000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-176000000", "nonInterestIncome": "None", "operatingExpenses": "528000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "700000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-25000000" }, "balance": { "goodwill": "None", "inventory": "65000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14457000000", "longTermDebt": "6489000000", "shortTermDebt": "409000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7693000000", "reportedCurrency": "USD", "retainedEarnings": "2849000000", "totalLiabilities": "10863000000", "otherCurrentAssets": "562000000", "totalCurrentAssets": "1889000000", "currentLongTermDebt": "233000000", "longTermInvestments": "579000000", "shortTermInvestments": "None", "currentNetReceivables": "503000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12568000000", "currentAccountsPayable": "325000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3896000000", "shortLongTermDebtTotal": "7741000000", "totalShareholderEquity": "3643000000", "capitalLeaseObligations": "1019000000", "otherCurrentLiabilities": "1181000000", "totalCurrentLiabilities": "2168000000", "otherNonCurrentLiabilities": "304000000", "totalNonCurrentLiabilities": "8695000000", "cashAndShortTermInvestments": "759000000", "commonStockSharesOutstanding": "173242000", "intangibleAssetsExcludingGoodwill": "7693000000", "cashAndCashEquivalentsAtCarryingValue": "759000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "347000000", "capitalExpenditures": "219000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000000", "cashflowFromInvestment": "-204000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337000000", "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": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "income_statement": { "revenue": 1393000000, "cost_of_revenue": 708000000, "gross_profit": 685000000, "ebit": 199000000, "ebitda": 527000000, "pretax_income": 33000000, "tax_provision": 81000000, "net_income": -22000000, "net_income_to_common": -22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697000000, "total_current_assets": 1828000000, "total_assets": 14452000000, "short_term_debt": 385000000, "long_term_debt": 6509000000, "total_debt": 6894000000, "total_liabilities": 10855000000, "total_equity": 3624000000, "shares_outstanding": 171287000, "goodwill_and_intangibles": 7703000000 }, "cash_flow": { "operating_cash_flow": 278000000, "capital_expenditure": 276000000, "free_cash_flow": 554000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183339, "ticker_id": 8543, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:50.231415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199000000", "ebitda": "527000000", "netIncome": "-22000000", "grossProfit": "685000000", "depreciation": "None", "totalRevenue": "1393000000", "costOfRevenue": "708000000", "interestIncome": "4000000", "incomeBeforeTax": "33000000", "interestExpense": "177000000", "operatingIncome": "187000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "81000000", "reportedCurrency": "USD", "netInterestIncome": "-174000000", "nonInterestIncome": "None", "operatingExpenses": "498000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "708000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-48000000" }, "balance": { "goodwill": "None", "inventory": "69000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14452000000", "longTermDebt": "6509000000", "shortTermDebt": "385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7703000000", "reportedCurrency": "USD", "retainedEarnings": "2848000000", "totalLiabilities": "10855000000", "otherCurrentAssets": "490000000", "totalCurrentAssets": "1828000000", "currentLongTermDebt": "226000000", "longTermInvestments": "602000000", "shortTermInvestments": "None", "currentNetReceivables": "572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12624000000", "currentAccountsPayable": "362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7762000000", "totalShareholderEquity": "3624000000", "capitalLeaseObligations": "1027000000", "otherCurrentLiabilities": "1187000000", "totalCurrentLiabilities": "2178000000", "otherNonCurrentLiabilities": "1092000000", "totalNonCurrentLiabilities": "8677000000", "cashAndShortTermInvestments": "697000000", "commonStockSharesOutstanding": "171287000", "intangibleAssetsExcludingGoodwill": "7703000000", "cashAndCashEquivalentsAtCarryingValue": "697000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "278000000", "capitalExpenditures": "276000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196000000", "cashflowFromInvestment": "-289000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1393000000, "cost_of_revenue": 708000000, "gross_profit": 685000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199000000, "depreciation_amortisation": 328000000, "ebitda": 527000000, "interest_expense": 177000000, "interest_income": null, "other_non_operating": null, "pretax_income": 33000000, "tax_provision": 81000000, "effective_tax_rate": null, "net_income": -22000000, "net_income_continuing_ops": -48000000, "net_income_to_common": -22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 697000000, "short_term_investments": null, "net_receivables": 572000000, "inventory": 69000000, "other_current_assets": null, "total_current_assets": 1828000000, "net_ppe": null, "goodwill": null, "intangible_assets": 7703000000, "goodwill_and_intangibles": 7703000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12624000000, "total_assets": 14452000000, "short_term_debt": 385000000, "accounts_payable": 362000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2178000000, "long_term_debt": 6509000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8677000000, "total_liabilities": 10855000000, "total_debt": 6894000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2848000000, "total_equity": 3624000000, "shares_outstanding": 171287000, "operating_cash_flow": 278000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 276000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -289000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196000000, "free_cash_flow": 554000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199000000", "ebitda": "527000000", "netIncome": "-22000000", "grossProfit": "685000000", "depreciation": "None", "totalRevenue": "1393000000", "costOfRevenue": "708000000", "interestIncome": "4000000", "incomeBeforeTax": "33000000", "interestExpense": "177000000", "operatingIncome": "187000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "81000000", "reportedCurrency": "USD", "netInterestIncome": "-174000000", "nonInterestIncome": "None", "operatingExpenses": "498000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "708000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "328000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-48000000" }, "balance": { "goodwill": "None", "inventory": "69000000", "commonStock": "258000000", "currentDebt": "None", "investments": "None", "totalAssets": "14452000000", "longTermDebt": "6509000000", "shortTermDebt": "385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7703000000", "reportedCurrency": "USD", "retainedEarnings": "2848000000", "totalLiabilities": "10855000000", "otherCurrentAssets": "490000000", "totalCurrentAssets": "1828000000", "currentLongTermDebt": "226000000", "longTermInvestments": "602000000", "shortTermInvestments": "None", "currentNetReceivables": "572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12624000000", "currentAccountsPayable": "362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7762000000", "totalShareholderEquity": "3624000000", "capitalLeaseObligations": "1027000000", "otherCurrentLiabilities": "1187000000", "totalCurrentLiabilities": "2178000000", "otherNonCurrentLiabilities": "1092000000", "totalNonCurrentLiabilities": "8677000000", "cashAndShortTermInvestments": "697000000", "commonStockSharesOutstanding": "171287000", "intangibleAssetsExcludingGoodwill": "7703000000", "cashAndCashEquivalentsAtCarryingValue": "697000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "278000000", "capitalExpenditures": "276000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196000000", "cashflowFromInvestment": "-289000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328000000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }