{"symbol":"WBD","cik":1437107,"issuer_id":"sec-cik:0001437107","security_id":"sec-cik:0001437107:wbd","entity_name":"Warner Bros. Discovery, Inc.","fiscal_year_end_month":12,"fiscal_note":"Fiscal year ends in month 12; periods are labeled with the issuer's own fiscal calendar. Values are as most recently filed (restatements apply; per-share values are on current split basis per the connector's split table, flagged in adjusted). Flow items flagged in `derived` were computed (Q4 = FY \u2212 nine months; quarterly cash flow differenced from year-to-date filings) rather than read from a filing.","generated_at":"2026-08-23T02:27:04.446991+00:00","concepts_used":{"income":{"revenue":["RevenueFromContractWithCustomerExcludingAssessedTax","Revenues","SalesRevenueNet"],"cost_of_revenue":["CostOfRevenue"],"opex_sga":["SellingGeneralAndAdministrativeExpense"],"operating_income":["OperatingIncomeLoss"],"other_income":["OtherNonoperatingIncomeExpense"],"pretax_income":["IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest"],"income_tax":["IncomeTaxExpenseBenefit"],"net_income":["NetIncomeLoss"],"eps_diluted":["EarningsPerShareDiluted"],"shares_diluted":["WeightedAverageNumberOfDilutedSharesOutstanding"]},"balance":{"cash_and_equivalents":["CashAndCashEquivalentsAtCarryingValue"],"total_current_assets":["AssetsCurrent"],"total_assets":["Assets"],"total_current_liabilities":["LiabilitiesCurrent"],"long_term_debt":["LongTermDebt","LongTermDebtNoncurrent"],"total_liabilities":["Liabilities"],"stockholders_equity":["StockholdersEquity"]},"cashflow":{"cfo":["NetCashProvidedByUsedInOperatingActivities"],"capex":["PaymentsToAcquirePropertyPlantAndEquipment"],"buybacks":["PaymentsForRepurchaseOfCommonStock"],"depreciation_amortization":["DepreciationAndAmortization","DepreciationDepletionAndAmortization"]}},"annual":[{"label":"FY2007","end":"2007-12-31","income":{"revenue":76000000,"cost_of_revenue":60000000,"opex_sga":22000000,"operating_income":-8000000,"other_income":8000000,"income_tax":56000000,"net_income":-68000000,"eps_diluted":-0.24,"shares_diluted":281000000},"balance":{"cash_and_equivalents":209000000},"cashflow":{"cfo":58000000,"capex":47000000,"depreciation_amortization":68000000,"fcf":11000000},"derived":[],"adjusted":[]},{"label":"FY2008","end":"2008-12-31","income":{"revenue":3382000000,"cost_of_revenue":1002000000,"opex_sga":1075000000,"operating_income":1064000000,"other_income":-51000000,"income_tax":353000000,"net_income":317000000,"eps_diluted":0.98,"shares_diluted":322000000},"balance":{"cash_and_equivalents":94000000,"total_current_assets":1109000000,"total_assets":10484000000,"total_current_liabilities":1070000000,"total_liabilities":4874000000,"stockholders_equity":5536000000},"cashflow":{"cfo":573000000,"capex":102000000,"depreciation_amortization":232000000,"fcf":471000000},"derived":[],"adjusted":[]},{"label":"FY2009","end":"2009-12-31","income":{"revenue":3458000000,"cost_of_revenue":1044000000,"opex_sga":1188000000,"operating_income":1274000000,"other_income":13000000,"pretax_income":1039000000,"income_tax":469000000,"net_income":549000000,"eps_diluted":1.27,"shares_diluted":425000000},"balance":{"cash_and_equivalents":623000000,"total_current_assets":1671000000,"total_assets":10952000000,"total_current_liabilities":783000000,"long_term_debt":3495000000,"total_liabilities":4683000000,"stockholders_equity":6197000000},"cashflow":{"cfo":642000000,"capex":55000000,"depreciation_amortization":155000000,"fcf":587000000},"derived":[],"adjusted":[]},{"label":"FY2010","end":"2010-12-31","income":{"revenue":3706000000,"cost_of_revenue":1013000000,"opex_sga":1174000000,"operating_income":1377000000,"other_income":-86000000,"pretax_income":952000000,"income_tax":293000000,"net_income":653000000,"eps_diluted":1.52,"shares_diluted":429000000},"balance":{"cash_and_equivalents":466000000,"total_current_assets":1735000000,"total_assets":11019000000,"total_current_liabilities":785000000,"long_term_debt":3618000000,"total_liabilities":4786000000,"stockholders_equity":6225000000},"cashflow":{"cfo":668000000,"capex":49000000,"buybacks":605000000,"depreciation_amortization":132000000,"fcf":619000000},"derived":[],"adjusted":[]},{"label":"FY2011","end":"2011-12-31","income":{"revenue":4168000000,"cost_of_revenue":1176000000,"opex_sga":1171000000,"operating_income":1803000000,"other_income":3000000,"pretax_income":1563000000,"income_tax":427000000,"net_income":1132000000,"eps_diluted":2.8,"shares_diluted":405000000},"balance":{"cash_and_equivalents":1048000000,"total_current_assets":2431000000,"total_assets":11913000000,"total_current_liabilities":746000000,"long_term_debt":4245000000,"total_liabilities":5394000000,"stockholders_equity":6517000000},"cashflow":{"cfo":1100000000,"capex":58000000,"buybacks":997000000,"depreciation_amortization":119000000,"fcf":1042000000},"derived":[],"adjusted":[]},{"label":"FY2012","end":"2012-12-31","income":{"revenue":4487000000,"cost_of_revenue":1218000000,"opex_sga":1287000000,"operating_income":1859000000,"other_income":-7000000,"pretax_income":1518000000,"income_tax":562000000,"net_income":943000000,"eps_diluted":2.48,"shares_diluted":380000000},"balance":{"cash_and_equivalents":1201000000,"total_current_assets":2730000000,"total_assets":12930000000,"total_current_liabilities":946000000,"long_term_debt":5243000000,"total_liabilities":6637000000,"stockholders_equity":6291000000},"cashflow":{"cfo":1099000000,"capex":77000000,"buybacks":1380000000,"depreciation_amortization":117000000,"fcf":1022000000},"derived":[],"adjusted":[]},{"label":"FY2013","end":"2013-12-31","income":{"revenue":5535000000,"cost_of_revenue":1689000000,"opex_sga":1598000000,"operating_income":1975000000,"other_income":49000000,"pretax_income":1736000000,"income_tax":659000000,"net_income":1075000000,"eps_diluted":2.97,"shares_diluted":361000000},"balance":{"cash_and_equivalents":408000000,"total_current_assets":2410000000,"total_assets":14979000000,"total_current_liabilities":1294000000,"long_term_debt":6499000000,"total_liabilities":8746000000,"stockholders_equity":6196000000},"cashflow":{"capex":115000000,"buybacks":1049000000,"depreciation_amortization":276000000},"derived":[],"adjusted":[]},{"label":"FY2014","end":"2014-12-31","income":{"revenue":6265000000,"cost_of_revenue":2124000000,"opex_sga":1692000000,"operating_income":2061000000,"other_income":-9000000,"pretax_income":1747000000,"income_tax":610000000,"net_income":1139000000},"balance":{"cash_and_equivalents":367000000,"total_current_assets":2491000000,"total_assets":15970000000,"total_current_liabilities":2604000000,"long_term_debt":7109000000,"total_liabilities":9619000000,"stockholders_equity":5602000000},"cashflow":{"capex":120000000,"buybacks":1232000000,"depreciation_amortization":329000000},"derived":[],"adjusted":[]},{"label":"FY2015","end":"2015-12-31","income":{"revenue":6394000000,"cost_of_revenue":2343000000,"opex_sga":1669000000,"operating_income":1985000000,"other_income":-97000000,"pretax_income":1559000000,"income_tax":511000000,"net_income":1034000000},"balance":{"cash_and_equivalents":390000000,"total_current_assets":2596000000,"total_assets":15864000000,"total_current_liabilities":1579000000,"long_term_debt":7735000000,"total_liabilities":10172000000,"stockholders_equity":5451000000},"cashflow":{"capex":103000000,"buybacks":698000000,"depreciation_amortization":330000000},"derived":[],"adjusted":[]},{"label":"FY2016","end":"2016-12-31","income":{"revenue":6497000000,"cost_of_revenue":2432000000,"opex_sga":1690000000,"operating_income":2058000000,"other_income":4000000,"pretax_income":1671000000,"income_tax":453000000,"net_income":1194000000},"balance":{"cash_and_equivalents":300000000,"total_current_assets":2502000000,"total_assets":15672000000,"total_current_liabilities":1561000000,"long_term_debt":7923000000,"total_liabilities":10262000000},"cashflow":{"cfo":1380000000,"capex":88000000,"buybacks":1374000000,"depreciation_amortization":322000000,"fcf":1292000000},"derived":[],"adjusted":[]},{"label":"FY2017","end":"2017-12-31","income":{"revenue":6873000000,"cost_of_revenue":2656000000,"opex_sga":1768000000,"operating_income":713000000,"other_income":-110000000,"pretax_income":-137000000,"income_tax":176000000,"net_income":-337000000},"balance":{"cash_and_equivalents":7309000000,"total_current_assets":9991000000,"total_assets":22555000000,"total_current_liabilities":1871000000,"long_term_debt":14785000000,"total_liabilities":17532000000,"stockholders_equity":4610000000},"cashflow":{"cfo":1629000000,"capex":135000000,"buybacks":603000000,"depreciation_amortization":330000000,"fcf":1494000000},"derived":[],"adjusted":[]},{"label":"FY2018","end":"2018-12-31","income":{"revenue":10553000000,"cost_of_revenue":3935000000,"opex_sga":2620000000,"operating_income":1934000000,"other_income":-120000000,"pretax_income":1022000000,"income_tax":341000000,"net_income":594000000},"balance":{"cash_and_equivalents":986000000,"total_current_assets":4231000000,"total_assets":32550000000,"total_current_liabilities":3997000000,"long_term_debt":16793000000,"total_liabilities":22033000000,"stockholders_equity":8386000000},"cashflow":{"cfo":2576000000,"capex":147000000,"buybacks":0,"depreciation_amortization":1398000000,"fcf":2429000000},"derived":[],"adjusted":[]},{"label":"FY2019","end":"2019-12-31","income":{"revenue":11144000000,"opex_sga":2788000000,"operating_income":3009000000,"other_income":-8000000,"pretax_income":2294000000,"income_tax":81000000,"net_income":2069000000},"balance":{"cash_and_equivalents":1552000000,"total_current_assets":5217000000,"total_assets":33735000000,"total_current_liabilities":3239000000,"long_term_debt":15419000000,"total_liabilities":21769000000,"stockholders_equity":9891000000},"cashflow":{"cfo":3399000000,"capex":289000000,"depreciation_amortization":1347000000,"fcf":3110000000},"derived":[],"adjusted":[]},{"label":"FY2020","end":"2020-12-31","income":{"revenue":10671000000,"opex_sga":2722000000,"operating_income":2515000000,"other_income":-34000000,"pretax_income":1728000000,"income_tax":373000000,"net_income":1219000000,"eps_diluted":1.81,"shares_diluted":672000000},"balance":{"cash_and_equivalents":2091000000,"total_current_assets":6130000000,"total_assets":34087000000,"total_current_liabilities":3082000000,"long_term_debt":15404000000,"total_liabilities":21704000000,"stockholders_equity":10464000000},"cashflow":{"cfo":2739000000,"capex":402000000,"depreciation_amortization":1359000000,"fcf":2337000000},"derived":[],"adjusted":[]},{"label":"FY2021","end":"2021-12-31","income":{"revenue":12191000000,"opex_sga":4016000000,"operating_income":2012000000,"other_income":72000000,"pretax_income":1433000000,"income_tax":236000000,"net_income":1006000000,"eps_diluted":1.54,"shares_diluted":664000000},"balance":{"cash_and_equivalents":3905000000,"total_current_assets":7264000000,"total_assets":34427000000,"total_current_liabilities":3459000000,"long_term_debt":14759000000,"total_liabilities":21031000000,"stockholders_equity":11599000000},"cashflow":{"cfo":2798000000,"capex":373000000,"depreciation_amortization":1582000000,"fcf":2425000000},"derived":[],"adjusted":[]},{"label":"FY2022","end":"2022-12-31","income":{"revenue":33817000000,"opex_sga":9678000000,"operating_income":-7370000000,"other_income":347000000,"pretax_income":-8960000000,"income_tax":-1663000000,"net_income":-7371000000,"eps_diluted":-3.82,"shares_diluted":1940000000},"balance":{"cash_and_equivalents":3731000000,"total_current_assets":13999000000,"total_assets":134001000000,"total_current_liabilities":15017000000,"long_term_debt":48999000000,"total_liabilities":85334000000,"stockholders_equity":47095000000},"cashflow":{"cfo":4304000000,"capex":987000000,"depreciation_amortization":7193000000,"fcf":3317000000},"derived":[],"adjusted":[]},{"label":"FY2023","end":"2023-12-31","income":{"revenue":41321000000,"opex_sga":9696000000,"operating_income":-1548000000,"other_income":-29000000,"pretax_income":-3863000000,"income_tax":-784000000,"net_income":-3126000000,"eps_diluted":-1.28,"shares_diluted":2436000000},"balance":{"cash_and_equivalents":3780000000,"total_current_assets":14218000000,"total_assets":122757000000,"total_current_liabilities":15332000000,"long_term_debt":43669000000,"total_liabilities":76285000000,"stockholders_equity":45226000000},"cashflow":{"cfo":7477000000,"capex":1316000000,"depreciation_amortization":7985000000,"fcf":6161000000},"derived":[],"adjusted":[]},{"label":"FY2024","end":"2024-12-31","income":{"revenue":39321000000,"opex_sga":9296000000,"operating_income":-10032000000,"other_income":150000000,"pretax_income":-11388000000,"income_tax":94000000,"net_income":-11311000000,"eps_diluted":-4.62,"shares_diluted":2450000000},"balance":{"cash_and_equivalents":5312000000,"total_current_assets":14078000000,"total_assets":104560000000,"total_current_liabilities":15810000000,"long_term_debt":39505000000,"total_liabilities":69622000000,"stockholders_equity":34037000000},"cashflow":{"cfo":5375000000,"capex":948000000,"depreciation_amortization":7037000000,"fcf":4427000000},"derived":[],"adjusted":[]},{"label":"FY2025","end":"2025-12-31","income":{"revenue":37296000000,"opex_sga":9418000000,"operating_income":738000000,"other_income":65000000,"pretax_income":1639000000,"income_tax":890000000,"net_income":727000000,"eps_diluted":0.29,"shares_diluted":2530000000},"balance":{"cash_and_equivalents":4566000000,"total_current_assets":13206000000,"total_assets":100085000000,"total_current_liabilities":12500000000,"long_term_debt":32567000000,"total_liabilities":62919000000,"stockholders_equity":35919000000},"cashflow":{"cfo":4319000000,"capex":1231000000,"depreciation_amortization":5684000000,"fcf":3088000000},"derived":[],"adjusted":[]}],"quarterly":[{"label":"Q2 FY2008","end":"2008-06-30","income":{"revenue":885000000,"cost_of_revenue":254000000,"opex_sga":370000000,"operating_income":208000000,"other_income":22000000,"income_tax":82000000,"net_income":43000000,"shares_diluted":282000000},"balance":{"cash_and_equivalents":308000000},"cashflow":{"depreciation_amortization":49000000},"derived":[],"adjusted":[]},{"label":"Q3 FY2008","end":"2008-09-30","income":{"revenue":845000000,"cost_of_revenue":262000000,"opex_sga":224000000,"operating_income":296000000,"other_income":-8000000,"income_tax":93000000,"net_income":134000000,"shares_diluted":302000000},"balance":{"cash_and_equivalents":92000000},"cashflow":{"cfo":241000000,"capex":42000000,"depreciation_amortization":50000000,"fcf":199000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2008","end":"2008-12-31","income":{"revenue":843000000,"cost_of_revenue":244000000,"opex_sga":230000000,"operating_income":291000000,"other_income":-47000000,"income_tax":68000000,"net_income":106000000},"balance":{"cash_and_equivalents":94000000,"total_current_assets":1109000000,"total_assets":10484000000,"total_current_liabilities":1070000000,"total_liabilities":4874000000,"stockholders_equity":5536000000},"cashflow":{"cfo":150000000,"capex":18000000,"depreciation_amortization":37000000,"fcf":132000000},"derived":["income.cost_of_revenue","income.opex_sga","income.operating_income","income.revenue","income.income_tax","income.other_income","income.net_income","cashflow.capex","cashflow.depreciation_amortization","cashflow.cfo"],"adjusted":[]},{"label":"Q1 FY2009","end":"2009-03-31","income":{"revenue":806000000,"cost_of_revenue":249000000,"opex_sga":274000000,"operating_income":251000000,"other_income":2000000,"income_tax":70000000,"net_income":119000000,"eps_diluted":0.28,"shares_diluted":422000000},"balance":{"cash_and_equivalents":142000000},"cashflow":{"cfo":151000000,"capex":19000000,"depreciation_amortization":38000000,"fcf":132000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2009","end":"2009-06-30","income":{"revenue":865000000,"cost_of_revenue":251000000,"opex_sga":295000000,"operating_income":497000000,"other_income":8000000,"income_tax":264000000,"net_income":179000000,"eps_diluted":0.42,"shares_diluted":424000000},"balance":{"cash_and_equivalents":339000000,"total_current_assets":1331000000,"total_assets":10696000000,"total_current_liabilities":1227000000,"total_liabilities":4729000000,"stockholders_equity":5903000000},"cashflow":{"cfo":186000000,"capex":13000000,"depreciation_amortization":39000000,"fcf":173000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2009","end":"2009-09-30","income":{"revenue":837000000,"cost_of_revenue":251000000,"opex_sga":324000000,"operating_income":221000000,"other_income":-1000000,"income_tax":52000000,"net_income":100000000,"eps_diluted":0.22,"shares_diluted":427000000},"balance":{"cash_and_equivalents":401000000,"total_current_assets":1417000000,"total_assets":10741000000,"total_current_liabilities":762000000,"total_liabilities":4650000000,"stockholders_equity":6028000000},"cashflow":{"cfo":47000000,"capex":9000000,"depreciation_amortization":39000000,"fcf":38000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2009","end":"2009-12-31","income":{"revenue":950000000,"cost_of_revenue":293000000,"opex_sga":303000000,"operating_income":305000000,"other_income":3000000,"income_tax":82000000,"net_income":151000000,"eps_diluted":0.35,"shares_diluted":429000000},"balance":{"cash_and_equivalents":623000000,"total_current_assets":1671000000,"total_assets":10952000000,"total_current_liabilities":783000000,"long_term_debt":3495000000,"total_liabilities":4683000000,"stockholders_equity":6197000000},"cashflow":{"cfo":258000000,"capex":14000000,"depreciation_amortization":37000000,"fcf":244000000},"derived":["income.opex_sga","income.income_tax","income.other_income","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2010","end":"2010-03-31","income":{"revenue":869000000,"cost_of_revenue":267000000,"opex_sga":284000000,"operating_income":282000000,"other_income":-4000000,"income_tax":47000000,"net_income":169000000,"eps_diluted":0.39,"shares_diluted":429000000},"balance":{"cash_and_equivalents":691000000,"total_current_assets":1721000000,"total_assets":10952000000,"total_current_liabilities":934000000,"stockholders_equity":6359000000},"cashflow":{"cfo":126000000,"capex":12000000,"depreciation_amortization":34000000,"fcf":114000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2010","end":"2010-06-30","income":{"revenue":963000000,"cost_of_revenue":254000000,"opex_sga":304000000,"operating_income":372000000,"other_income":-37000000,"income_tax":41000000,"net_income":107000000,"eps_diluted":0.25,"shares_diluted":431000000},"balance":{"cash_and_equivalents":713000000,"total_current_assets":1815000000,"total_assets":11074000000,"total_current_liabilities":608000000,"long_term_debt":3611000000,"stockholders_equity":6486000000},"cashflow":{"cfo":-36000000,"capex":8000000,"depreciation_amortization":33000000,"fcf":-44000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2010","end":"2010-09-30","income":{"revenue":926000000,"cost_of_revenue":261000000,"opex_sga":306000000,"operating_income":312000000,"other_income":-16000000,"pretax_income":247000000,"income_tax":83000000,"net_income":186000000,"eps_diluted":0.43,"shares_diluted":431000000},"balance":{"cash_and_equivalents":1016000000,"total_current_assets":2137000000,"total_assets":11398000000,"total_current_liabilities":792000000,"long_term_debt":3613000000,"stockholders_equity":6683000000},"cashflow":{"cfo":355000000,"capex":9000000,"depreciation_amortization":32000000,"fcf":346000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2010","end":"2010-12-31","income":{"revenue":1015000000,"cost_of_revenue":291000000,"opex_sga":280000000,"operating_income":394000000,"other_income":-29000000,"pretax_income":334000000,"income_tax":122000000,"net_income":191000000,"eps_diluted":0.45,"shares_diluted":428000000},"balance":{"cash_and_equivalents":466000000,"total_current_assets":1735000000,"total_assets":11019000000,"total_current_liabilities":785000000,"long_term_debt":3618000000,"total_liabilities":4786000000,"stockholders_equity":6225000000},"cashflow":{"cfo":223000000,"capex":20000000,"buybacks":567000000,"depreciation_amortization":32000000,"fcf":203000000},"derived":["income.pretax_income","income.opex_sga","income.income_tax","income.other_income","cashflow.depreciation_amortization","cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q1 FY2011","end":"2011-03-31","income":{"revenue":934000000,"cost_of_revenue":273000000,"opex_sga":269000000,"operating_income":508000000,"other_income":-7000000,"pretax_income":451000000,"income_tax":146000000,"net_income":305000000,"eps_diluted":0.74,"shares_diluted":414000000},"balance":{"cash_and_equivalents":453000000,"total_current_assets":1629000000,"total_assets":11108000000,"total_current_liabilities":654000000,"long_term_debt":3612000000,"total_liabilities":4697000000,"stockholders_equity":6408000000},"cashflow":{"cfo":217000000,"capex":11000000,"buybacks":167000000,"depreciation_amortization":30000000,"fcf":206000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2011","end":"2011-06-30","income":{"revenue":1048000000,"cost_of_revenue":288000000,"opex_sga":300000000,"operating_income":445000000,"other_income":2000000,"pretax_income":398000000,"income_tax":144000000,"net_income":254000000,"eps_diluted":0.62,"shares_diluted":410000000},"balance":{"cash_and_equivalents":1095000000,"total_current_assets":2321000000,"total_assets":11836000000,"total_current_liabilities":614000000,"long_term_debt":4257000000,"total_liabilities":5322000000,"stockholders_equity":6513000000},"cashflow":{"cfo":214000000,"capex":16000000,"buybacks":210000000,"depreciation_amortization":30000000,"fcf":198000000},"derived":["cashflow.cfo","cashflow.capex"],"adjusted":[]},{"label":"Q3 FY2011","end":"2011-09-30","income":{"revenue":1080000000,"cost_of_revenue":328000000,"opex_sga":293000000,"operating_income":428000000,"other_income":-5000000,"pretax_income":367000000,"income_tax":127000000,"net_income":237000000,"eps_diluted":0.59,"shares_diluted":401000000},"balance":{"cash_and_equivalents":1032000000,"total_current_assets":2299000000,"total_assets":11801000000,"total_current_liabilities":707000000,"long_term_debt":4249000000,"total_liabilities":5398000000,"stockholders_equity":6402000000},"cashflow":{"cfo":329000000,"capex":15000000,"buybacks":355000000,"depreciation_amortization":29000000,"fcf":314000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2011","end":"2011-12-31","income":{"revenue":1106000000,"cost_of_revenue":330000000,"opex_sga":316000000,"operating_income":422000000,"other_income":13000000,"pretax_income":346000000,"income_tax":112000000,"net_income":336000000,"eps_diluted":0.86,"shares_diluted":393000000},"balance":{"cash_and_equivalents":1048000000,"total_current_assets":2431000000,"total_assets":11913000000,"total_current_liabilities":746000000,"long_term_debt":4245000000,"total_liabilities":5394000000,"stockholders_equity":6517000000},"cashflow":{"cfo":340000000,"capex":16000000,"buybacks":265000000,"depreciation_amortization":29000000,"fcf":324000000},"derived":["income.net_income","income.pretax_income","income.opex_sga","income.other_income","cashflow.cfo","cashflow.depreciation_amortization","cashflow.buybacks","cashflow.capex"],"adjusted":[]},{"label":"Q1 FY2012","end":"2012-03-31","income":{"revenue":1085000000,"cost_of_revenue":296000000,"opex_sga":311000000,"operating_income":448000000,"other_income":-2000000,"pretax_income":343000000,"income_tax":120000000,"net_income":221000000,"eps_diluted":0.57,"shares_diluted":390000000},"balance":{"cash_and_equivalents":1044000000,"total_current_assets":2451000000,"total_assets":11935000000,"total_current_liabilities":740000000,"long_term_debt":4237000000,"total_liabilities":5367000000,"stockholders_equity":6565000000},"cashflow":{"cfo":248000000,"capex":21000000,"buybacks":288000000,"depreciation_amortization":30000000,"fcf":227000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2012","end":"2012-06-30","income":{"revenue":1126000000,"cost_of_revenue":298000000,"opex_sga":307000000,"operating_income":488000000,"other_income":0,"pretax_income":421000000,"income_tax":127000000,"net_income":293000000,"eps_diluted":0.76,"shares_diluted":384000000},"balance":{"cash_and_equivalents":1698000000,"total_current_assets":3214000000,"total_assets":12810000000,"total_current_liabilities":757000000,"long_term_debt":5226000000,"total_liabilities":6337000000,"stockholders_equity":6471000000},"cashflow":{"cfo":141000000,"capex":3000000,"buybacks":404000000,"depreciation_amortization":31000000,"fcf":138000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2012","end":"2012-09-30","income":{"revenue":1076000000,"cost_of_revenue":296000000,"opex_sga":314000000,"operating_income":438000000,"other_income":1000000,"pretax_income":349000000,"income_tax":134000000,"net_income":205000000,"eps_diluted":0.55,"shares_diluted":375000000},"balance":{"cash_and_equivalents":1553000000,"total_current_assets":2995000000,"total_assets":12687000000,"total_current_liabilities":826000000,"long_term_debt":5231000000,"total_liabilities":6420000000,"stockholders_equity":6265000000},"cashflow":{"cfo":382000000,"capex":29000000,"buybacks":454000000,"depreciation_amortization":27000000,"fcf":353000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2012","end":"2012-12-31","income":{"revenue":1200000000,"cost_of_revenue":328000000,"opex_sga":355000000,"operating_income":481000000,"other_income":-6000000,"pretax_income":405000000,"income_tax":181000000,"net_income":224000000,"eps_diluted":0.61},"balance":{"cash_and_equivalents":1201000000,"total_current_assets":2730000000,"total_assets":12930000000,"total_current_liabilities":946000000,"long_term_debt":5243000000,"total_liabilities":6637000000,"stockholders_equity":6291000000},"cashflow":{"cfo":328000000,"capex":24000000,"buybacks":234000000,"depreciation_amortization":30000000,"fcf":304000000},"derived":["income.net_income","income.pretax_income","income.opex_sga","income.income_tax","income.cost_of_revenue","income.other_income","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.buybacks"],"adjusted":[]},{"label":"Q1 FY2013","end":"2013-03-31","income":{"revenue":1156000000,"cost_of_revenue":342000000,"opex_sga":365000000,"operating_income":416000000,"other_income":31000000,"pretax_income":377000000,"income_tax":146000000,"net_income":231000000,"eps_diluted":0.32,"shares_diluted":367000000},"balance":{"cash_and_equivalents":2360000000,"total_current_assets":4013000000,"total_assets":14421000000,"total_current_liabilities":1101000000,"long_term_debt":6429000000,"total_liabilities":8146000000,"stockholders_equity":6240000000},"cashflow":{"cfo":131000000,"capex":26000000,"buybacks":0,"depreciation_amortization":32000000,"fcf":105000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2013","end":"2013-06-30","income":{"revenue":1467000000,"cost_of_revenue":437000000,"opex_sga":394000000,"operating_income":549000000,"other_income":19000000,"pretax_income":481000000,"income_tax":181000000,"net_income":300000000,"eps_diluted":0.41,"shares_diluted":363000000},"balance":{"cash_and_equivalents":375000000,"total_current_assets":2265000000,"total_assets":14687000000,"total_current_liabilities":1002000000,"long_term_debt":6478000000,"total_liabilities":8383000000,"stockholders_equity":6269000000},"cashflow":{"capex":28000000,"buybacks":265000000,"depreciation_amortization":78000000},"derived":["cashflow.capex"],"adjusted":[]},{"label":"Q3 FY2013","end":"2013-09-30","income":{"revenue":1375000000,"cost_of_revenue":435000000,"opex_sga":390000000,"operating_income":488000000,"other_income":11000000,"pretax_income":419000000,"income_tax":163000000,"net_income":255000000,"eps_diluted":0.35,"shares_diluted":359000000},"balance":{"cash_and_equivalents":439000000,"total_current_assets":2364000000,"total_assets":14867000000,"total_current_liabilities":1135000000,"long_term_debt":6508000000,"total_liabilities":8610000000,"stockholders_equity":6220000000},"cashflow":{"capex":22000000,"buybacks":448000000,"depreciation_amortization":80000000},"derived":["cashflow.capex"],"adjusted":[]},{"label":"Q4 FY2013","end":"2013-12-31","income":{"revenue":1537000000,"cost_of_revenue":475000000,"opex_sga":449000000,"operating_income":522000000,"other_income":-12000000,"pretax_income":459000000,"income_tax":169000000,"net_income":289000000,"eps_diluted":0.41},"balance":{"cash_and_equivalents":408000000,"total_current_assets":2410000000,"total_assets":14979000000,"total_current_liabilities":1294000000,"long_term_debt":6499000000,"total_liabilities":8746000000,"stockholders_equity":6196000000},"cashflow":{"capex":39000000,"buybacks":336000000,"depreciation_amortization":86000000},"derived":["income.cost_of_revenue","income.pretax_income","income.opex_sga","income.income_tax","income.other_income","cashflow.depreciation_amortization","cashflow.buybacks","cashflow.capex"],"adjusted":[]},{"label":"Q1 FY2014","end":"2014-03-31","income":{"revenue":1411000000,"cost_of_revenue":482000000,"opex_sga":409000000,"operating_income":434000000,"other_income":-17000000,"pretax_income":349000000,"income_tax":118000000,"net_income":230000000,"eps_diluted":0.33,"shares_diluted":352000000},"balance":{"cash_and_equivalents":757000000,"total_current_assets":2740000000,"total_assets":15311000000,"total_current_liabilities":1253000000,"long_term_debt":6918000000,"total_liabilities":9093000000,"stockholders_equity":6180000000},"cashflow":{"capex":28000000,"buybacks":266000000,"depreciation_amortization":83000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2014","end":"2014-06-30","income":{"revenue":1610000000,"cost_of_revenue":515000000,"opex_sga":406000000,"operating_income":640000000,"other_income":27000000,"pretax_income":592000000,"income_tax":208000000,"net_income":379000000,"eps_diluted":0.54,"shares_diluted":346000000},"balance":{"cash_and_equivalents":372000000,"total_current_assets":2571000000,"total_assets":16105000000,"total_current_liabilities":2360000000,"long_term_debt":7074000000,"total_liabilities":9473000000,"stockholders_equity":6031000000},"cashflow":{"capex":30000000,"buybacks":503000000,"depreciation_amortization":75000000},"derived":["cashflow.buybacks","cashflow.capex"],"adjusted":[]},{"label":"Q3 FY2014","end":"2014-09-30","income":{"revenue":1568000000,"cost_of_revenue":529000000,"opex_sga":432000000,"operating_income":511000000,"other_income":1000000,"pretax_income":442000000,"income_tax":155000000,"net_income":280000000,"eps_diluted":0.41},"balance":{"cash_and_equivalents":376000000,"total_current_assets":2584000000,"total_assets":16373000000,"total_current_liabilities":2548000000,"long_term_debt":7148000000,"total_liabilities":9703000000,"stockholders_equity":5883000000},"cashflow":{"capex":27000000,"buybacks":188000000,"depreciation_amortization":85000000},"derived":["cashflow.capex"],"adjusted":[]},{"label":"Q4 FY2014","end":"2014-12-31","income":{"revenue":1676000000,"cost_of_revenue":598000000,"opex_sga":445000000,"operating_income":476000000,"other_income":-20000000,"pretax_income":364000000,"income_tax":129000000,"net_income":250000000,"eps_diluted":0.38},"balance":{"cash_and_equivalents":367000000,"total_current_assets":2491000000,"total_assets":15970000000,"total_current_liabilities":2604000000,"long_term_debt":7109000000,"total_liabilities":9619000000,"stockholders_equity":5602000000},"cashflow":{"capex":35000000,"buybacks":275000000,"depreciation_amortization":86000000},"derived":["income.pretax_income","income.opex_sga","income.income_tax","income.cost_of_revenue","income.other_income","cashflow.buybacks","cashflow.capex","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2015","end":"2015-03-31","income":{"revenue":1537000000,"cost_of_revenue":565000000,"opex_sga":400000000,"operating_income":482000000,"other_income":-19000000,"pretax_income":375000000,"income_tax":125000000,"net_income":250000000},"balance":{"cash_and_equivalents":321000000,"total_current_assets":2469000000,"total_assets":15782000000,"total_current_liabilities":1765000000,"long_term_debt":7489000000,"total_liabilities":9739000000,"stockholders_equity":5289000000},"cashflow":{"capex":34000000,"depreciation_amortization":81000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2015","end":"2015-06-30","income":{"revenue":1654000000,"cost_of_revenue":564000000,"opex_sga":430000000,"operating_income":557000000,"other_income":-59000000,"pretax_income":428000000,"income_tax":139000000,"net_income":286000000},"balance":{"cash_and_equivalents":232000000,"total_current_assets":2468000000,"total_assets":15729000000,"total_current_liabilities":1712000000,"long_term_debt":7205000000,"total_liabilities":9489000000,"stockholders_equity":5485000000},"cashflow":{"capex":18000000,"depreciation_amortization":82000000},"derived":["cashflow.capex"],"adjusted":[]},{"label":"Q3 FY2015","end":"2015-09-30","income":{"revenue":1557000000,"cost_of_revenue":574000000,"opex_sga":394000000,"operating_income":505000000,"other_income":0,"pretax_income":413000000,"income_tax":130000000,"net_income":279000000},"balance":{"cash_and_equivalents":262000000,"total_current_assets":2719000000,"total_assets":15919000000,"total_current_liabilities":2108000000,"long_term_debt":7057000000,"total_liabilities":10033000000,"stockholders_equity":5645000000},"cashflow":{"capex":24000000,"depreciation_amortization":80000000},"derived":["cashflow.capex"],"adjusted":[]},{"label":"Q4 FY2015","end":"2015-12-31","income":{"revenue":1646000000,"cost_of_revenue":640000000,"opex_sga":445000000,"operating_income":441000000,"other_income":-19000000,"pretax_income":343000000,"income_tax":117000000,"net_income":219000000},"balance":{"cash_and_equivalents":390000000,"total_current_assets":2596000000,"total_assets":15864000000,"total_current_liabilities":1579000000,"long_term_debt":7735000000,"total_liabilities":10172000000,"stockholders_equity":5451000000},"cashflow":{"capex":27000000,"depreciation_amortization":87000000},"derived":["income.cost_of_revenue","income.other_income","income.pretax_income","income.opex_sga","income.income_tax","cashflow.capex","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2016","end":"2016-03-31","income":{"revenue":1561000000,"cost_of_revenue":592000000,"opex_sga":408000000,"operating_income":489000000,"other_income":-16000000,"pretax_income":380000000,"income_tax":111000000,"net_income":263000000},"balance":{"cash_and_equivalents":333000000,"total_current_assets":2667000000,"total_assets":15878000000,"total_current_liabilities":1375000000,"long_term_debt":7990000000,"total_liabilities":10264000000},"cashflow":{"capex":15000000,"depreciation_amortization":79000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2016","end":"2016-06-30","income":{"revenue":1708000000,"cost_of_revenue":603000000,"opex_sga":400000000,"operating_income":586000000,"other_income":38000000,"pretax_income":510000000,"income_tax":95000000,"net_income":408000000},"balance":{"cash_and_equivalents":185000000,"total_current_assets":2548000000,"total_assets":15690000000,"total_current_liabilities":1442000000,"long_term_debt":7939000000,"total_liabilities":10104000000},"cashflow":{"capex":28000000,"depreciation_amortization":80000000},"derived":["cashflow.capex"],"adjusted":[]},{"label":"Q3 FY2016","end":"2016-09-30","income":{"revenue":1556000000,"cost_of_revenue":592000000,"opex_sga":419000000,"operating_income":458000000,"other_income":-49000000,"pretax_income":321000000,"income_tax":96000000,"net_income":219000000},"balance":{"cash_and_equivalents":224000000,"total_current_assets":2683000000,"total_assets":15850000000,"total_current_liabilities":1522000000,"long_term_debt":7996000000,"total_liabilities":10399000000},"cashflow":{"capex":26000000,"depreciation_amortization":80000000},"derived":["cashflow.capex"],"adjusted":[]},{"label":"Q4 FY2016","end":"2016-12-31","income":{"revenue":1672000000,"cost_of_revenue":645000000,"opex_sga":463000000,"operating_income":525000000,"other_income":31000000,"pretax_income":460000000,"income_tax":151000000,"net_income":304000000},"balance":{"cash_and_equivalents":300000000,"total_current_assets":2502000000,"total_assets":15672000000,"total_current_liabilities":1561000000,"long_term_debt":7923000000,"total_liabilities":10262000000},"cashflow":{"capex":19000000,"depreciation_amortization":83000000},"derived":["income.income_tax","income.other_income","income.cost_of_revenue","income.pretax_income","income.opex_sga","cashflow.capex","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2017","end":"2017-03-31","income":{"revenue":1613000000,"cost_of_revenue":607000000,"opex_sga":415000000,"operating_income":487000000,"other_income":-13000000,"pretax_income":276000000,"income_tax":55000000,"net_income":215000000},"balance":{"cash_and_equivalents":267000000,"total_current_assets":2591000000,"total_assets":15862000000,"total_current_liabilities":1534000000,"long_term_debt":8102000000,"total_liabilities":10278000000},"cashflow":{"cfo":255000000,"capex":47000000,"depreciation_amortization":80000000,"fcf":208000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2017","end":"2017-06-30","income":{"revenue":1745000000,"cost_of_revenue":634000000,"opex_sga":389000000,"operating_income":630000000,"other_income":-24000000,"pretax_income":473000000,"income_tax":93000000,"net_income":374000000},"balance":{"cash_and_equivalents":206000000,"total_current_assets":2770000000,"total_assets":16149000000,"total_current_liabilities":1466000000,"long_term_debt":8263000000,"total_liabilities":10386000000},"cashflow":{"cfo":188000000,"capex":31000000,"depreciation_amortization":80000000,"fcf":157000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2017","end":"2017-09-30","income":{"revenue":1651000000,"cost_of_revenue":670000000,"opex_sga":457000000,"operating_income":433000000,"other_income":-106000000,"pretax_income":164000000,"income_tax":-59000000,"net_income":218000000},"balance":{"cash_and_equivalents":6994000000,"total_current_assets":9477000000,"total_assets":23143000000,"total_current_liabilities":1615000000,"long_term_debt":14708000000,"total_liabilities":17043000000},"cashflow":{"cfo":724000000,"capex":25000000,"depreciation_amortization":80000000,"fcf":699000000},"derived":["cashflow.cfo","cashflow.capex"],"adjusted":[]},{"label":"Q4 FY2017","end":"2017-12-31","income":{"revenue":1864000000,"cost_of_revenue":745000000,"opex_sga":507000000,"operating_income":-837000000,"other_income":33000000,"pretax_income":-1050000000,"income_tax":87000000,"net_income":-1144000000},"balance":{"cash_and_equivalents":7309000000,"total_current_assets":9991000000,"total_assets":22555000000,"total_current_liabilities":1871000000,"long_term_debt":14785000000,"total_liabilities":17532000000,"stockholders_equity":4610000000},"cashflow":{"cfo":462000000,"capex":32000000,"depreciation_amortization":90000000,"fcf":430000000},"derived":["income.income_tax","income.other_income","income.cost_of_revenue","income.pretax_income","income.opex_sga","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2018","end":"2018-03-31","income":{"revenue":2307000000,"cost_of_revenue":1060000000,"opex_sga":609000000,"operating_income":204000000,"other_income":-22000000,"pretax_income":-17000000,"income_tax":-20000000,"net_income":-8000000},"balance":{"cash_and_equivalents":812000000,"total_current_assets":4521000000,"total_assets":34658000000,"total_current_liabilities":2465000000,"long_term_debt":19367000000,"total_liabilities":24645000000,"stockholders_equity":7889000000},"cashflow":{"cfo":160000000,"capex":48000000,"depreciation_amortization":193000000,"fcf":112000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2018","end":"2018-06-30","income":{"revenue":2845000000,"cost_of_revenue":995000000,"opex_sga":687000000,"operating_income":650000000,"other_income":-47000000,"pretax_income":367000000,"income_tax":123000000,"net_income":216000000},"balance":{"cash_and_equivalents":392000000,"total_current_assets":3906000000,"total_assets":33492000000,"total_current_liabilities":2696000000,"long_term_debt":18329000000,"total_liabilities":23456000000,"stockholders_equity":7936000000},"cashflow":{"cfo":556000000,"capex":34000000,"depreciation_amortization":410000000,"fcf":522000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2018","end":"2018-09-30","income":{"revenue":2592000000,"cost_of_revenue":934000000,"opex_sga":667000000,"operating_income":369000000,"other_income":-15000000,"pretax_income":178000000,"income_tax":43000000,"net_income":117000000},"balance":{"cash_and_equivalents":531000000,"total_current_assets":3914000000,"total_assets":32912000000,"total_current_liabilities":3860000000,"long_term_debt":17482000000,"total_liabilities":22679000000,"stockholders_equity":8116000000},"cashflow":{"cfo":931000000,"capex":24000000,"depreciation_amortization":398000000,"fcf":907000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2018","end":"2018-12-31","income":{"revenue":2809000000,"cost_of_revenue":946000000,"opex_sga":657000000,"operating_income":711000000,"other_income":-36000000,"pretax_income":494000000,"income_tax":195000000,"net_income":269000000},"balance":{"cash_and_equivalents":986000000,"total_current_assets":4231000000,"total_assets":32550000000,"total_current_liabilities":3997000000,"long_term_debt":16793000000,"total_liabilities":22033000000,"stockholders_equity":8386000000},"cashflow":{"cfo":929000000,"capex":41000000,"depreciation_amortization":397000000,"fcf":888000000},"derived":["income.cost_of_revenue","income.pretax_income","income.opex_sga","income.income_tax","income.other_income","cashflow.depreciation_amortization","cashflow.cfo","cashflow.capex"],"adjusted":[]},{"label":"Q1 FY2019","end":"2019-03-31","income":{"revenue":2707000000,"cost_of_revenue":930000000,"opex_sga":626000000,"operating_income":774000000,"other_income":-27000000,"pretax_income":571000000,"income_tax":153000000,"net_income":384000000},"balance":{"cash_and_equivalents":745000000,"total_current_assets":4025000000,"total_assets":32444000000,"total_current_liabilities":3475000000,"long_term_debt":14956000000,"total_liabilities":21704000000,"stockholders_equity":8708000000},"cashflow":{"cfo":542000000,"capex":44000000,"depreciation_amortization":372000000,"fcf":498000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2019","end":"2019-06-30","income":{"revenue":2885000000,"cost_of_revenue":938000000,"opex_sga":709000000,"operating_income":911000000,"other_income":9000000,"pretax_income":716000000,"income_tax":-271000000,"net_income":947000000},"balance":{"cash_and_equivalents":1321000000,"total_current_assets":4932000000,"total_assets":33845000000,"total_current_liabilities":3874000000,"long_term_debt":14823000000,"total_liabilities":22180000000,"stockholders_equity":9621000000},"cashflow":{"cfo":674000000,"capex":78000000,"depreciation_amortization":320000000,"fcf":596000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2019","end":"2019-09-30","income":{"revenue":2678000000,"cost_of_revenue":914000000,"opex_sga":660000000,"operating_income":619000000,"other_income":-1000000,"pretax_income":444000000,"income_tax":147000000,"net_income":262000000},"balance":{"cash_and_equivalents":813000000,"total_current_assets":4313000000,"total_assets":32825000000,"total_current_liabilities":2837000000,"long_term_debt":14757000000,"total_liabilities":21246000000,"stockholders_equity":9518000000},"cashflow":{"cfo":951000000,"capex":67000000,"depreciation_amortization":322000000,"fcf":884000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2019","end":"2019-12-31","income":{"revenue":2874000000,"opex_sga":793000000,"operating_income":705000000,"other_income":2000000,"pretax_income":563000000,"income_tax":52000000,"net_income":476000000},"balance":{"cash_and_equivalents":1552000000,"total_current_assets":5217000000,"total_assets":33735000000,"total_current_liabilities":3239000000,"long_term_debt":15419000000,"total_liabilities":21769000000,"stockholders_equity":9891000000},"cashflow":{"cfo":1232000000,"capex":100000000,"depreciation_amortization":333000000,"fcf":1132000000},"derived":["income.pretax_income","income.opex_sga","income.income_tax","income.other_income","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2020","end":"2020-03-31","income":{"revenue":2683000000,"cost_of_revenue":918000000,"opex_sga":645000000,"operating_income":779000000,"other_income":-58000000,"pretax_income":537000000,"income_tax":130000000,"net_income":377000000},"balance":{"cash_and_equivalents":1453000000,"total_current_assets":4626000000,"total_assets":33390000000,"total_current_liabilities":2875000000,"long_term_debt":15267000000,"total_liabilities":21986000000,"stockholders_equity":9470000000},"cashflow":{"cfo":335000000,"capex":105000000,"depreciation_amortization":326000000,"fcf":230000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2020","end":"2020-06-30","income":{"revenue":2541000000,"cost_of_revenue":810000000,"opex_sga":635000000,"operating_income":717000000,"other_income":-6000000,"pretax_income":456000000,"income_tax":156000000,"net_income":271000000},"balance":{"cash_and_equivalents":1683000000,"total_current_assets":4717000000,"total_assets":33089000000,"total_current_liabilities":2576000000,"long_term_debt":14944000000,"total_liabilities":21289000000,"stockholders_equity":9867000000},"cashflow":{"cfo":991000000,"capex":112000000,"depreciation_amortization":334000000,"fcf":879000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2020","end":"2020-09-30","income":{"revenue":2561000000,"cost_of_revenue":1003000000,"opex_sga":633000000,"operating_income":531000000,"other_income":-28000000,"pretax_income":319000000,"income_tax":-11000000,"net_income":300000000},"balance":{"cash_and_equivalents":1893000000,"total_current_assets":5478000000,"total_assets":33438000000,"total_current_liabilities":2756000000,"long_term_debt":14981000000,"total_liabilities":21398000000,"stockholders_equity":10087000000},"cashflow":{"cfo":860000000,"capex":73000000,"depreciation_amortization":341000000,"fcf":787000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2020","end":"2020-12-31","income":{"revenue":2886000000,"opex_sga":809000000,"operating_income":488000000,"other_income":58000000,"pretax_income":416000000,"income_tax":98000000,"net_income":271000000},"balance":{"cash_and_equivalents":2091000000,"total_current_assets":6130000000,"total_assets":34087000000,"total_current_liabilities":3082000000,"long_term_debt":15404000000,"total_liabilities":21704000000,"stockholders_equity":10464000000},"cashflow":{"cfo":553000000,"capex":112000000,"depreciation_amortization":358000000,"fcf":441000000},"derived":["income.pretax_income","income.opex_sga","income.income_tax","income.operating_income","income.revenue","income.other_income","income.net_income","cashflow.depreciation_amortization","cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q1 FY2021","end":"2021-03-31","income":{"revenue":2792000000,"cost_of_revenue":969000000,"opex_sga":1051000000,"operating_income":396000000,"other_income":68000000,"pretax_income":297000000,"income_tax":106000000,"net_income":140000000,"eps_diluted":0.21,"shares_diluted":667000000},"balance":{"cash_and_equivalents":2008000000,"total_current_assets":5865000000,"total_assets":33625000000,"total_current_liabilities":3142000000,"long_term_debt":14675000000,"total_liabilities":21050000000,"stockholders_equity":10815000000},"cashflow":{"cfo":269000000,"capex":90000000,"depreciation_amortization":361000000,"fcf":179000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2021","end":"2021-06-30","income":{"revenue":3062000000,"cost_of_revenue":1055000000,"opex_sga":952000000,"operating_income":779000000,"other_income":105000000,"pretax_income":720000000,"income_tax":2000000,"net_income":672000000,"eps_diluted":1.01,"shares_diluted":664000000},"balance":{"cash_and_equivalents":2834000000,"total_current_assets":6728000000,"total_assets":34572000000,"total_current_liabilities":3565000000,"long_term_debt":14462000000,"total_liabilities":21264000000,"stockholders_equity":11538000000},"cashflow":{"cfo":834000000,"capex":77000000,"depreciation_amortization":341000000,"fcf":757000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2021","end":"2021-09-30","income":{"revenue":3150000000,"cost_of_revenue":1529000000,"opex_sga":944000000,"operating_income":329000000,"other_income":72000000,"pretax_income":233000000,"income_tax":36000000,"net_income":156000000,"eps_diluted":0.24,"shares_diluted":663000000},"balance":{"cash_and_equivalents":3116000000,"total_current_assets":6656000000,"total_assets":34318000000,"total_current_liabilities":3335000000,"long_term_debt":14436000000,"total_liabilities":20920000000,"stockholders_equity":11611000000},"cashflow":{"cfo":811000000,"capex":106000000,"depreciation_amortization":341000000,"fcf":705000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2021","end":"2021-12-31","income":{"revenue":3187000000,"opex_sga":1069000000,"operating_income":508000000,"other_income":-173000000,"pretax_income":183000000,"income_tax":92000000,"net_income":38000000},"balance":{"cash_and_equivalents":3905000000,"total_current_assets":7264000000,"total_assets":34427000000,"total_current_liabilities":3459000000,"long_term_debt":14759000000,"total_liabilities":21031000000,"stockholders_equity":11599000000},"cashflow":{"cfo":884000000,"capex":100000000,"depreciation_amortization":539000000,"fcf":784000000},"derived":["income.pretax_income","income.opex_sga","income.operating_income","income.revenue","income.income_tax","income.other_income","income.net_income","cashflow.cfo","cashflow.depreciation_amortization","cashflow.capex"],"adjusted":[]},{"label":"Q1 FY2022","end":"2022-03-31","income":{"revenue":3159000000,"cost_of_revenue":1236000000,"opex_sga":1040000000,"operating_income":353000000,"other_income":490000000,"pretax_income":676000000,"income_tax":201000000,"net_income":456000000,"eps_diluted":0.69,"shares_diluted":665000000},"balance":{"cash_and_equivalents":4162000000,"total_current_assets":7173000000,"total_assets":33799000000,"total_current_liabilities":3562000000,"long_term_debt":13605000000,"total_liabilities":20237000000,"stockholders_equity":11969000000},"cashflow":{"cfo":323000000,"capex":85000000,"depreciation_amortization":525000000,"fcf":238000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2022","end":"2022-06-30","income":{"revenue":9827000000,"cost_of_revenue":6625000000,"opex_sga":3538000000,"operating_income":-3639000000,"other_income":-51000000,"pretax_income":-4244000000,"income_tax":-836000000,"net_income":-3418000000,"eps_diluted":-1.5,"shares_diluted":2286000000},"balance":{"cash_and_equivalents":2575000000,"total_current_assets":15449000000,"total_assets":142240000000,"total_current_liabilities":14436000000,"long_term_debt":52485000000,"total_liabilities":89293000000,"stockholders_equity":51383000000},"cashflow":{"cfo":1011000000,"capex":222000000,"depreciation_amortization":2266000000,"fcf":789000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2022","end":"2022-09-30","income":{"revenue":9823000000,"cost_of_revenue":5627000000,"opex_sga":2589000000,"operating_income":-2190000000,"other_income":-28000000,"pretax_income":-2851000000,"income_tax":-566000000,"net_income":-2308000000,"eps_diluted":-0.95,"shares_diluted":2428000000},"balance":{"cash_and_equivalents":2422000000,"total_current_assets":12672000000,"total_assets":136049000000,"total_current_liabilities":14676000000,"long_term_debt":49869000000,"total_liabilities":85969000000,"stockholders_equity":48517000000},"cashflow":{"cfo":124000000,"capex":316000000,"depreciation_amortization":2233000000,"fcf":-192000000},"derived":["cashflow.cfo","cashflow.capex"],"adjusted":[]},{"label":"Q4 FY2022","end":"2022-12-31","income":{"revenue":11008000000,"opex_sga":2511000000,"operating_income":-1894000000,"other_income":-64000000,"pretax_income":-2541000000,"income_tax":-462000000,"net_income":-2101000000},"balance":{"cash_and_equivalents":3731000000,"total_current_assets":13999000000,"total_assets":134001000000,"total_current_liabilities":15017000000,"long_term_debt":48999000000,"total_liabilities":85334000000,"stockholders_equity":47095000000},"cashflow":{"cfo":2846000000,"capex":364000000,"depreciation_amortization":2169000000,"fcf":2482000000},"derived":["income.revenue","income.other_income","income.net_income","income.pretax_income","income.opex_sga","income.operating_income","income.income_tax","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2023","end":"2023-03-31","income":{"revenue":10700000000,"opex_sga":2388000000,"operating_income":-557000000,"other_income":-73000000,"pretax_income":-1238000000,"income_tax":-178000000,"net_income":-1069000000,"eps_diluted":-0.44,"shares_diluted":2432000000},"balance":{"cash_and_equivalents":2594000000,"total_current_assets":13727000000,"total_assets":130584000000,"total_current_liabilities":16380000000,"long_term_debt":48930000000,"total_liabilities":82742000000,"stockholders_equity":46496000000},"cashflow":{"cfo":-631000000,"capex":299000000,"depreciation_amortization":2058000000,"fcf":-930000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2023","end":"2023-06-30","income":{"revenue":10358000000,"opex_sga":2562000000,"operating_income":-906000000,"other_income":27000000,"pretax_income":-1480000000,"income_tax":-260000000,"net_income":-1240000000,"eps_diluted":-0.51,"shares_diluted":2437000000},"balance":{"cash_and_equivalents":3027000000,"total_current_assets":13773000000,"total_assets":128618000000,"total_current_liabilities":16906000000,"long_term_debt":47277000000,"total_liabilities":81833000000,"stockholders_equity":45452000000},"cashflow":{"cfo":2014000000,"capex":292000000,"depreciation_amortization":1914000000,"fcf":1722000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2023","end":"2023-09-30","income":{"revenue":9979000000,"opex_sga":2291000000,"operating_income":97000000,"other_income":-63000000,"pretax_income":-532000000,"income_tax":-125000000,"net_income":-417000000,"eps_diluted":-0.17,"shares_diluted":2438000000},"balance":{"cash_and_equivalents":2383000000,"total_current_assets":12831000000,"total_assets":123749000000,"total_current_liabilities":14588000000,"long_term_debt":44800000000,"total_liabilities":77607000000,"stockholders_equity":44774000000},"cashflow":{"cfo":2516000000,"capex":457000000,"depreciation_amortization":1989000000,"fcf":2059000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2023","end":"2023-12-31","income":{"revenue":10284000000,"opex_sga":2455000000,"operating_income":-182000000,"other_income":80000000,"pretax_income":-613000000,"income_tax":-221000000,"net_income":-400000000},"balance":{"cash_and_equivalents":3780000000,"total_current_assets":14218000000,"total_assets":122757000000,"total_current_liabilities":15332000000,"long_term_debt":43669000000,"total_liabilities":76285000000,"stockholders_equity":45226000000},"cashflow":{"cfo":3578000000,"capex":268000000,"depreciation_amortization":2024000000,"fcf":3310000000},"derived":["income.other_income","income.net_income","income.revenue","income.pretax_income","income.opex_sga","income.operating_income","income.income_tax","cashflow.capex","cashflow.depreciation_amortization","cashflow.cfo"],"adjusted":[]},{"label":"Q1 FY2024","end":"2024-03-31","income":{"revenue":9958000000,"opex_sga":2232000000,"operating_income":-267000000,"other_income":-14000000,"pretax_income":-819000000,"income_tax":136000000,"net_income":-966000000,"eps_diluted":-0.4,"shares_diluted":2443000000},"balance":{"cash_and_equivalents":2976000000,"total_current_assets":13902000000,"total_assets":119819000000,"total_current_liabilities":16956000000,"long_term_debt":42578000000,"total_liabilities":74525000000,"stockholders_equity":44151000000},"cashflow":{"cfo":585000000,"capex":195000000,"depreciation_amortization":1888000000,"fcf":390000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2024","end":"2024-06-30","income":{"revenue":9713000000,"opex_sga":2461000000,"operating_income":-10208000000,"other_income":172000000,"pretax_income":-10035000000,"income_tax":-7000000,"net_income":-9986000000,"eps_diluted":-4.07,"shares_diluted":2451000000},"balance":{"cash_and_equivalents":3613000000,"total_current_assets":13430000000,"total_assets":108029000000,"total_current_liabilities":17768000000,"long_term_debt":40958000000,"total_liabilities":72614000000,"stockholders_equity":34345000000},"cashflow":{"cfo":1228000000,"capex":252000000,"depreciation_amortization":1744000000,"fcf":976000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2024","end":"2024-09-30","income":{"revenue":9623000000,"opex_sga":2385000000,"operating_income":281000000,"other_income":30000000,"pretax_income":-178000000,"income_tax":-319000000,"net_income":135000000,"eps_diluted":0.05,"shares_diluted":2470000000},"balance":{"cash_and_equivalents":3336000000,"total_current_assets":12505000000,"total_assets":106333000000,"total_current_liabilities":15695000000,"long_term_debt":40209000000,"total_liabilities":70159000000,"stockholders_equity":35100000000},"cashflow":{"cfo":847000000,"capex":215000000,"depreciation_amortization":1762000000,"fcf":632000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2024","end":"2024-12-31","income":{"revenue":10027000000,"opex_sga":2218000000,"operating_income":162000000,"other_income":-38000000,"pretax_income":-356000000,"income_tax":284000000,"net_income":-494000000},"balance":{"cash_and_equivalents":5312000000,"total_current_assets":14078000000,"total_assets":104560000000,"total_current_liabilities":15810000000,"long_term_debt":39505000000,"total_liabilities":69622000000,"stockholders_equity":34037000000},"cashflow":{"cfo":2715000000,"capex":286000000,"depreciation_amortization":1643000000,"fcf":2429000000},"derived":["income.other_income","income.net_income","income.pretax_income","income.opex_sga","income.operating_income","income.revenue","income.income_tax","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2025","end":"2025-03-31","income":{"revenue":8979000000,"opex_sga":2194000000,"operating_income":-37000000,"other_income":82000000,"pretax_income":-434000000,"income_tax":15000000,"net_income":-453000000,"eps_diluted":-0.18,"shares_diluted":2462000000},"balance":{"cash_and_equivalents":3868000000,"total_current_assets":12782000000,"total_assets":101679000000,"total_current_liabilities":15286000000,"long_term_debt":37426000000,"total_liabilities":66508000000,"stockholders_equity":33836000000},"cashflow":{"cfo":553000000,"capex":251000000,"depreciation_amortization":1547000000,"fcf":302000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2025","end":"2025-06-30","income":{"revenue":9812000000,"opex_sga":2477000000,"operating_income":-185000000,"other_income":139000000,"pretax_income":2454000000,"income_tax":866000000,"net_income":1580000000,"eps_diluted":0.63,"shares_diluted":2499000000},"balance":{"cash_and_equivalents":4888000000,"total_current_assets":13611000000,"total_assets":101727000000,"total_current_liabilities":13040000000,"long_term_debt":34632000000,"total_liabilities":64381000000,"stockholders_equity":36049000000},"cashflow":{"cfo":983000000,"capex":281000000,"depreciation_amortization":1447000000,"fcf":702000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q3 FY2025","end":"2025-09-30","income":{"revenue":9045000000,"opex_sga":2361000000,"operating_income":611000000,"other_income":-30000000,"pretax_income":27000000,"income_tax":170000000,"net_income":-148000000,"eps_diluted":-0.06,"shares_diluted":2479000000},"balance":{"cash_and_equivalents":4294000000,"total_current_assets":13062000000,"total_assets":100519000000,"total_current_liabilities":12163000000,"long_term_debt":33521000000,"total_liabilities":63214000000,"stockholders_equity":36018000000},"cashflow":{"cfo":979000000,"capex":278000000,"depreciation_amortization":1375000000,"fcf":701000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]},{"label":"Q4 FY2025","end":"2025-12-31","income":{"revenue":9460000000,"opex_sga":2386000000,"operating_income":349000000,"other_income":-126000000,"pretax_income":-408000000,"income_tax":-161000000,"net_income":-252000000},"balance":{"cash_and_equivalents":4566000000,"total_current_assets":13206000000,"total_assets":100085000000,"total_current_liabilities":12500000000,"long_term_debt":32567000000,"total_liabilities":62919000000,"stockholders_equity":35919000000},"cashflow":{"cfo":1804000000,"capex":421000000,"depreciation_amortization":1315000000,"fcf":1383000000},"derived":["income.net_income","income.pretax_income","income.opex_sga","income.income_tax","income.operating_income","income.revenue","income.other_income","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization"],"adjusted":[]},{"label":"Q1 FY2026","end":"2026-03-31","income":{"revenue":8893000000,"opex_sga":2475000000,"operating_income":-2469000000,"other_income":-38000000,"pretax_income":-3120000000,"income_tax":-214000000,"net_income":-2916000000,"eps_diluted":-1.17,"shares_diluted":2492000000},"balance":{"cash_and_equivalents":3264000000,"total_current_assets":11741000000,"total_assets":97837000000,"total_current_liabilities":16115000000,"long_term_debt":32466000000,"total_liabilities":64130000000,"stockholders_equity":32578000000},"cashflow":{"cfo":-208000000,"capex":268000000,"depreciation_amortization":1226000000,"fcf":-476000000},"derived":[],"adjusted":[]},{"label":"Q2 FY2026","end":"2026-06-30","income":{"revenue":8717000000,"opex_sga":2564000000,"operating_income":237000000,"other_income":50000000,"pretax_income":-271000000,"income_tax":-433000000,"net_income":149000000,"eps_diluted":0.06,"shares_diluted":2575000000},"balance":{"cash_and_equivalents":3369000000,"total_current_assets":12539000000,"total_assets":97248000000,"total_current_liabilities":16143000000,"long_term_debt":32023000000,"total_liabilities":63253000000,"stockholders_equity":32838000000},"cashflow":{"cfo":848000000,"capex":276000000,"depreciation_amortization":1159000000,"fcf":572000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[]}]}