{"symbol":"VST","cik":1692819,"entity_name":"Vistra Operations Company LLC","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. `reconciliation.repaired` lists periods where a full-year figure was filed in a quarter slot: that row was dropped and the quarter rebuilt from the annual figure. `reconciliation.quarantined` lists periods where four filed quarters do not sum to the filed year \u2014 those quarterly values are withheld, so a blank there is a withholding rather than an absence of reporting.","reconciliation":{"repaired":[{"section":"income","fiscal_year":"FY2017","item":"operating_income","qsum_over_fy":2.2828}],"quarantined":[]},"generated_at":"2026-10-31T04:02:13.882270+00:00","concepts_used":{"income":{"revenue":["Revenues"],"opex_sga":["SellingGeneralAndAdministrativeExpense"],"operating_income":["OperatingIncomeLoss"],"other_income":["OtherNonoperatingIncomeExpense"],"pretax_income":["IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"],"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"],"total_liabilities":["Liabilities"],"stockholders_equity":["StockholdersEquity"],"shares_outstanding":["dei:EntityCommonStockSharesOutstanding"]},"cashflow":{"cfo":["NetCashProvidedByUsedInOperatingActivities"],"capex":["PaymentsToAcquireProductiveAssets","PaymentsToAcquirePropertyPlantAndEquipment"],"buybacks":["PaymentsForRepurchaseOfCommonStock"],"dividends":["PaymentsOfDividends","PaymentsOfDividendsCommonStock"],"depreciation_amortization":["DepreciationDepletionAndAmortization"]}},"annual":[{"label":"FY2016","end":"2016-12-31","income":{},"balance":{"cash_and_equivalents":843000000,"total_current_assets":2473000000,"total_assets":15167000000,"total_current_liabilities":1504000000,"total_liabilities":8570000000,"stockholders_equity":6597000000},"cashflow":{},"derived":[],"adjusted":[],"filed":"2018-02-26","first_filed":"2017-05-18"},{"label":"FY2017","end":"2017-12-31","income":{"revenue":5430000000,"opex_sga":600000000,"operating_income":198000000,"pretax_income":250000000,"income_tax":504000000,"net_income":-254000000,"eps_diluted":-0.59,"shares_diluted":427761460},"balance":{"cash_and_equivalents":1487000000,"total_current_assets":2673000000,"total_assets":14600000000,"total_current_liabilities":1351000000,"total_liabilities":8258000000,"stockholders_equity":6342000000,"shares_outstanding":428447631.0},"cashflow":{"cfo":1386000000,"capex":114000000,"buybacks":0,"dividends":0,"depreciation_amortization":699000000,"fcf":1272000000},"derived":[],"adjusted":[],"filed":"2020-02-28","filed_exceptions":{"balance.cash_and_equivalents":"2019-02-28","balance.shares_outstanding":"2018-02-26","balance.stockholders_equity":"2019-02-28","balance.total_assets":"2019-02-28","balance.total_current_assets":"2019-02-28","balance.total_current_liabilities":"2019-02-28","balance.total_liabilities":"2019-02-28"},"first_filed":"2018-02-26"},{"label":"FY2018","end":"2018-12-31","income":{"revenue":9144000000,"opex_sga":926000000,"operating_income":491000000,"pretax_income":-101000000,"income_tax":-45000000,"net_income":-54000000,"eps_diluted":-0.11,"shares_diluted":504954371},"balance":{"cash_and_equivalents":636000000,"total_current_assets":3435000000,"total_assets":26024000000,"total_current_liabilities":3625000000,"total_liabilities":18157000000,"stockholders_equity":7863000000,"shares_outstanding":485894408.0},"cashflow":{"cfo":1471000000,"capex":530000000,"buybacks":763000000,"dividends":0,"depreciation_amortization":1394000000,"fcf":941000000},"derived":[],"adjusted":[],"filed":"2021-02-26","filed_exceptions":{"balance.cash_and_equivalents":"2020-02-28","balance.shares_outstanding":"2019-02-28","balance.stockholders_equity":"2020-02-28","balance.total_assets":"2020-02-28","balance.total_current_assets":"2020-02-28","balance.total_current_liabilities":"2020-02-28","balance.total_liabilities":"2020-02-28"},"first_filed":"2019-02-28"},{"label":"FY2019","end":"2019-12-31","income":{"revenue":11809000000,"opex_sga":904000000,"operating_income":1993000000,"pretax_income":1216000000,"income_tax":290000000,"net_income":928000000,"eps_diluted":1.86,"shares_diluted":499935490},"balance":{"cash_and_equivalents":300000000,"total_current_assets":4114000000,"total_assets":26616000000,"total_current_liabilities":4574000000,"total_liabilities":18656000000,"stockholders_equity":7959000000,"shares_outstanding":487734006.0},"cashflow":{"cfo":2736000000,"capex":713000000,"buybacks":656000000,"dividends":243000000,"depreciation_amortization":1640000000,"fcf":2023000000},"derived":[],"adjusted":[],"filed":"2022-02-25","filed_exceptions":{"balance.cash_and_equivalents":"2021-02-26","balance.shares_outstanding":"2020-02-28","balance.stockholders_equity":"2021-02-26","balance.total_assets":"2021-02-26","balance.total_current_assets":"2021-02-26","balance.total_current_liabilities":"2021-02-26","balance.total_liabilities":"2021-02-26"},"first_filed":"2020-02-28"},{"label":"FY2020","end":"2020-12-31","income":{"revenue":11443000000,"opex_sga":1035000000,"operating_income":1519000000,"pretax_income":890000000,"income_tax":266000000,"net_income":636000000,"eps_diluted":1.3,"shares_diluted":491090468},"balance":{"cash_and_equivalents":406000000,"total_current_assets":3429000000,"total_assets":25208000000,"total_current_liabilities":3036000000,"total_liabilities":16847000000,"stockholders_equity":8371000000,"shares_outstanding":483716012.0},"cashflow":{"cfo":3337000000,"capex":1259000000,"buybacks":0,"dividends":266000000,"depreciation_amortization":1737000000,"fcf":2078000000},"derived":[],"adjusted":[],"filed":"2023-03-01","filed_exceptions":{"balance.cash_and_equivalents":"2022-02-25","balance.shares_outstanding":"2021-02-26","balance.stockholders_equity":"2022-02-25","balance.total_assets":"2022-02-25","balance.total_current_assets":"2022-02-25","balance.total_current_liabilities":"2022-02-25","balance.total_liabilities":"2022-02-25"},"first_filed":"2021-02-26"},{"label":"FY2021","end":"2021-12-31","income":{"revenue":12077000000,"opex_sga":1040000000,"operating_income":-1515000000,"pretax_income":-1722000000,"income_tax":-458000000,"net_income":-1274000000,"eps_diluted":-2.69,"shares_diluted":482214544},"balance":{"cash_and_equivalents":1325000000,"total_current_assets":7883000000,"total_assets":29683000000,"total_current_liabilities":5843000000,"total_liabilities":21391000000,"stockholders_equity":8291000000,"shares_outstanding":448803986.0},"cashflow":{"cfo":-206000000,"capex":1033000000,"buybacks":471000000,"dividends":290000000,"depreciation_amortization":1753000000,"fcf":-1239000000},"derived":[],"adjusted":[],"filed":"2024-02-29","filed_exceptions":{"balance.cash_and_equivalents":"2023-03-01","balance.shares_outstanding":"2022-02-25","balance.stockholders_equity":"2023-03-01","balance.total_assets":"2023-03-01","balance.total_current_assets":"2023-03-01","balance.total_current_liabilities":"2023-03-01","balance.total_liabilities":"2023-03-01"},"first_filed":"2022-02-25"},{"label":"FY2022","end":"2022-12-31","income":{"revenue":13728000000,"opex_sga":1189000000,"operating_income":-1177000000,"pretax_income":-1560000000,"income_tax":-350000000,"net_income":-1227000000,"eps_diluted":-3.26,"shares_diluted":422447074},"balance":{"cash_and_equivalents":455000000,"total_current_assets":11116000000,"total_assets":32787000000,"total_current_liabilities":10337000000,"total_liabilities":27869000000,"stockholders_equity":4902000000,"shares_outstanding":381453001.0},"cashflow":{"cfo":485000000,"capex":1301000000,"buybacks":1949000000,"dividends":302000000,"depreciation_amortization":1596000000,"fcf":-816000000},"derived":[],"adjusted":[],"filed":"2025-02-28","filed_exceptions":{"balance.cash_and_equivalents":"2024-02-29","balance.shares_outstanding":"2023-03-01","balance.stockholders_equity":"2024-02-29","balance.total_assets":"2024-02-29","balance.total_current_assets":"2024-02-29","balance.total_current_liabilities":"2024-02-29","balance.total_liabilities":"2024-02-29"},"first_filed":"2023-03-01"},{"label":"FY2023","end":"2023-12-31","income":{"revenue":14779000000,"opex_sga":1308000000,"operating_income":2661000000,"pretax_income":2000000000,"income_tax":508000000,"net_income":1493000000,"eps_diluted":3.58,"shares_diluted":375193110},"balance":{"cash_and_equivalents":3485000000,"total_current_assets":11637000000,"total_assets":32966000000,"total_current_liabilities":9823000000,"long_term_debt":14402000000,"total_liabilities":27644000000,"stockholders_equity":5307000000,"shares_outstanding":347885110.0},"cashflow":{"cfo":5453000000,"capex":1676000000,"buybacks":1245000000,"dividends":313000000,"depreciation_amortization":1502000000,"fcf":3777000000},"derived":[],"adjusted":[],"filed":"2026-02-27","filed_exceptions":{"balance.cash_and_equivalents":"2025-02-28","balance.long_term_debt":"2025-02-28","balance.shares_outstanding":"2024-02-29","balance.stockholders_equity":"2025-02-28","balance.total_assets":"2025-02-28","balance.total_current_assets":"2025-02-28","balance.total_current_liabilities":"2025-02-28","balance.total_liabilities":"2025-02-28"},"first_filed":"2024-02-29"},{"label":"FY2024","end":"2024-12-31","income":{"revenue":17224000000,"opex_sga":1601000000,"operating_income":4081000000,"pretax_income":3467000000,"income_tax":655000000,"net_income":2659000000,"eps_diluted":7,"shares_diluted":352567060},"balance":{"cash_and_equivalents":1188000000,"total_current_assets":8119000000,"total_assets":37770000000,"total_current_liabilities":8432000000,"long_term_debt":16298000000,"total_liabilities":32187000000,"stockholders_equity":5570000000,"shares_outstanding":338963642.0},"cashflow":{"cfo":4563000000,"capex":2078000000,"buybacks":1266000000,"dividends":305000000,"depreciation_amortization":1843000000,"fcf":2485000000},"derived":[],"adjusted":[],"filed":"2026-02-27","filed_exceptions":{"balance.shares_outstanding":"2025-02-28"},"first_filed":"2025-02-28"},{"label":"FY2025","end":"2025-12-31","income":{"revenue":17738000000,"opex_sga":1714000000,"operating_income":1906000000,"pretax_income":1123000000,"income_tax":179000000,"net_income":944000000,"eps_diluted":2.18,"shares_diluted":345656067},"balance":{"cash_and_equivalents":785000000,"total_current_assets":9179000000,"total_assets":41550000000,"total_current_liabilities":11814000000,"long_term_debt":17043000000,"total_liabilities":36440000000,"stockholders_equity":5097000000,"shares_outstanding":336954256.0},"cashflow":{"cfo":4070000000,"capex":2752000000,"buybacks":1028000000,"dividends":306000000,"depreciation_amortization":1986000000,"fcf":1318000000},"derived":[],"adjusted":[],"filed":"2026-02-27","filed_exceptions":{"balance.cash_and_equivalents":"2026-08-10","balance.long_term_debt":"2026-08-10","balance.stockholders_equity":"2026-08-10","balance.total_assets":"2026-08-10","balance.total_current_assets":"2026-08-10","balance.total_current_liabilities":"2026-08-10","balance.total_liabilities":"2026-08-10"},"first_filed":"2026-02-27"}],"quarterly":[{"label":"Q4 FY2016","end":"2016-12-31","income":{"revenue":1191000000,"opex_sga":208000000,"operating_income":-161000000,"pretax_income":-233000000,"income_tax":-70000000},"balance":{"cash_and_equivalents":843000000,"total_current_assets":2473000000,"total_assets":15167000000,"total_current_liabilities":1504000000,"total_liabilities":8570000000,"stockholders_equity":6597000000},"cashflow":{"cfo":81000000,"capex":48000000,"dividends":992000000,"depreciation_amortization":216000000,"fcf":33000000},"derived":[],"adjusted":[],"filed":"2019-02-28","filed_exceptions":{"balance.cash_and_equivalents":"2018-02-26","balance.stockholders_equity":"2018-02-26","balance.total_assets":"2018-02-26","balance.total_current_assets":"2018-02-26","balance.total_current_liabilities":"2018-02-26","balance.total_liabilities":"2018-02-26"},"first_filed":"2017-05-18"},{"label":"Q1 FY2017","end":"2017-03-31","income":{"revenue":1357000000,"opex_sga":135000000,"operating_income":155000000,"pretax_income":119000000,"income_tax":41000000,"eps_diluted":0.18,"shares_diluted":427800350},"balance":{"cash_and_equivalents":916000000,"total_current_assets":2185000000,"total_assets":14715000000,"total_current_liabilities":981000000,"total_liabilities":8035000000,"shares_outstanding":427587401.0},"cashflow":{"cfo":141000000,"capex":31000000,"depreciation_amortization":170000000,"fcf":110000000},"derived":[],"adjusted":[],"filed":"2018-05-04","filed_exceptions":{"balance.cash_and_equivalents":"2017-05-18","balance.shares_outstanding":"2017-05-18","balance.total_assets":"2017-05-18","balance.total_current_assets":"2017-05-18","balance.total_current_liabilities":"2017-05-18","balance.total_liabilities":"2017-05-18"},"first_filed":"2017-05-18"},{"label":"Q2 FY2017","end":"2017-06-30","income":{"revenue":1296000000,"opex_sga":147000000,"operating_income":53000000,"pretax_income":-34000000,"income_tax":-8000000,"net_income":-26000000,"eps_diluted":-0.06,"shares_diluted":427587401},"balance":{"cash_and_equivalents":986000000,"total_current_assets":2397000000,"total_assets":14784000000,"total_current_liabilities":1008000000,"total_liabilities":8126000000,"shares_outstanding":427589702.0},"cashflow":{"cfo":192000000,"capex":32000000,"depreciation_amortization":172000000,"fcf":160000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2018-08-06","filed_exceptions":{"balance.cash_and_equivalents":"2017-08-04","balance.shares_outstanding":"2017-08-04","balance.total_assets":"2017-08-04","balance.total_current_assets":"2017-08-04","balance.total_current_liabilities":"2017-08-04","balance.total_liabilities":"2017-08-04"},"first_filed":"2017-08-04"},{"label":"Q3 FY2017","end":"2017-09-30","income":{"revenue":1833000000,"opex_sga":147000000,"operating_income":451000000,"pretax_income":524000000,"income_tax":251000000,"net_income":273000000,"eps_diluted":0.64,"shares_diluted":428312438},"balance":{"cash_and_equivalents":1054000000,"total_current_assets":2440000000,"total_assets":15000000000,"total_current_liabilities":1119000000,"total_liabilities":8065000000,"shares_outstanding":428210147.0},"cashflow":{"cfo":512000000,"capex":23000000,"buybacks":0,"depreciation_amortization":178000000,"fcf":489000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","income.operating_income"],"adjusted":[],"filed":"2018-11-02","filed_exceptions":{"balance.cash_and_equivalents":"2017-11-03","balance.shares_outstanding":"2017-11-03","balance.total_assets":"2017-11-03","balance.total_current_assets":"2017-11-03","balance.total_current_liabilities":"2017-11-03","balance.total_liabilities":"2017-11-03"},"first_filed":"2017-11-03"},{"label":"Q4 FY2017","end":"2017-12-31","income":{"revenue":943000000,"opex_sga":166000000,"operating_income":-460000000,"pretax_income":-359000000,"income_tax":220000000,"net_income":-579000000},"balance":{"cash_and_equivalents":1487000000,"total_current_assets":2673000000,"total_assets":14600000000,"total_current_liabilities":1351000000,"total_liabilities":8258000000,"stockholders_equity":6342000000,"shares_outstanding":428447631.0},"cashflow":{"cfo":541000000,"capex":28000000,"buybacks":0,"depreciation_amortization":180000000,"fcf":513000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2019-02-28","filed_exceptions":{"balance.shares_outstanding":"2018-02-26"},"first_filed":"2018-02-26"},{"label":"Q1 FY2018","end":"2018-03-31","income":{"revenue":765000000,"opex_sga":162000000,"operating_income":-394000000,"pretax_income":-395000000,"income_tax":-89000000,"net_income":-306000000,"eps_diluted":-0.71,"shares_diluted":428450384},"balance":{"cash_and_equivalents":1379000000,"total_current_assets":2699000000,"total_assets":14776000000,"total_current_liabilities":1557000000,"total_liabilities":8716000000,"stockholders_equity":4000000,"shares_outstanding":522955994.0},"cashflow":{"cfo":-22000000,"capex":39000000,"buybacks":0,"dividends":0,"depreciation_amortization":153000000,"fcf":-61000000},"derived":[],"adjusted":[],"filed":"2019-05-03","filed_exceptions":{"balance.cash_and_equivalents":"2018-05-04","balance.shares_outstanding":"2018-05-04","balance.total_assets":"2018-05-04","balance.total_current_assets":"2018-05-04","balance.total_current_liabilities":"2018-05-04","balance.total_liabilities":"2018-05-04","income.eps_diluted":"2020-02-28","income.net_income":"2020-02-28","income.operating_income":"2020-02-28","income.revenue":"2020-02-28"},"first_filed":"2018-05-04"},{"label":"Q2 FY2018","end":"2018-06-30","income":{"revenue":2574000000,"opex_sga":352000000,"operating_income":231000000,"pretax_income":31000000,"income_tax":-74000000,"net_income":108000000,"eps_diluted":0.2,"shares_diluted":533786824},"balance":{"cash_and_equivalents":757000000,"total_current_assets":3374000000,"total_assets":26470000000,"total_current_liabilities":2646000000,"total_liabilities":18050000000,"stockholders_equity":8413000000,"shares_outstanding":518617157.0},"cashflow":{"cfo":-7000000,"capex":114000000,"buybacks":63000000,"dividends":0,"depreciation_amortization":389000000,"fcf":-121000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2019-08-02","filed_exceptions":{"balance.cash_and_equivalents":"2018-08-06","balance.shares_outstanding":"2018-08-06","balance.stockholders_equity":"2018-08-06","balance.total_assets":"2018-08-06","balance.total_current_assets":"2018-08-06","balance.total_current_liabilities":"2018-08-06","balance.total_liabilities":"2018-08-06","income.eps_diluted":"2020-02-28","income.net_income":"2020-02-28","income.operating_income":"2020-02-28","income.revenue":"2020-02-28"},"first_filed":"2018-08-06"},{"label":"Q3 FY2018","end":"2018-09-30","income":{"revenue":3243000000,"opex_sga":194000000,"operating_income":650000000,"pretax_income":525000000,"income_tax":194000000,"net_income":330000000,"eps_diluted":0.61,"shares_diluted":540972802},"balance":{"cash_and_equivalents":811000000,"total_current_assets":3276000000,"total_assets":25888000000,"total_current_liabilities":3102000000,"total_liabilities":17483000000,"stockholders_equity":8399000000,"shares_outstanding":504446340.0},"cashflow":{"cfo":892000000,"capex":56000000,"buybacks":351000000,"dividends":0,"depreciation_amortization":426000000,"fcf":836000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2019-11-05","filed_exceptions":{"balance.cash_and_equivalents":"2018-11-02","balance.shares_outstanding":"2018-11-02","balance.stockholders_equity":"2018-11-02","balance.total_assets":"2018-11-02","balance.total_current_assets":"2018-11-02","balance.total_current_liabilities":"2018-11-02","balance.total_liabilities":"2018-11-02","income.eps_diluted":"2020-02-28","income.net_income":"2020-02-28","income.operating_income":"2020-02-28","income.revenue":"2020-02-28"},"first_filed":"2018-11-02"},{"label":"Q4 FY2018","end":"2018-12-31","income":{"revenue":2562000000,"opex_sga":215000000,"operating_income":4000000,"pretax_income":-262000000,"income_tax":-76000000,"net_income":-186000000,"eps_diluted":-0.35},"balance":{"cash_and_equivalents":636000000,"total_current_assets":3435000000,"total_assets":26024000000,"total_current_liabilities":3625000000,"total_liabilities":18157000000,"stockholders_equity":7863000000,"shares_outstanding":485894408.0},"cashflow":{"cfo":608000000,"capex":321000000,"buybacks":349000000,"dividends":0,"depreciation_amortization":427000000,"fcf":287000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.opex_sga","income.pretax_income"],"adjusted":[],"filed":"2020-02-28","filed_exceptions":{"balance.shares_outstanding":"2019-02-28"},"first_filed":"2019-02-28"},{"label":"Q1 FY2019","end":"2019-03-31","income":{"revenue":2923000000,"opex_sga":182000000,"operating_income":490000000,"pretax_income":301000000,"income_tax":77000000,"net_income":225000000,"eps_diluted":0.44,"shares_diluted":509139988},"balance":{"cash_and_equivalents":546000000,"total_current_assets":3324000000,"total_assets":25568000000,"total_current_liabilities":3238000000,"total_liabilities":17762000000,"stockholders_equity":7804000000,"shares_outstanding":482614988.0},"cashflow":{"cfo":388000000,"capex":153000000,"buybacks":248000000,"dividends":61000000,"depreciation_amortization":405000000,"fcf":235000000},"derived":[],"adjusted":[],"filed":"2020-05-05","filed_exceptions":{"balance.cash_and_equivalents":"2019-05-03","balance.shares_outstanding":"2019-05-03","balance.stockholders_equity":"2019-05-03","balance.total_assets":"2019-05-03","balance.total_current_assets":"2019-05-03","balance.total_current_liabilities":"2019-05-03","balance.total_liabilities":"2019-05-03"},"first_filed":"2019-05-03"},{"label":"Q2 FY2019","end":"2019-06-30","income":{"revenue":2832000000,"opex_sga":210000000,"operating_income":729000000,"pretax_income":502000000,"income_tax":148000000,"net_income":356000000,"eps_diluted":0.7,"shares_diluted":507500383},"balance":{"cash_and_equivalents":964000000,"total_current_assets":4539000000,"total_assets":26520000000,"total_current_liabilities":3657000000,"total_liabilities":18616000000,"stockholders_equity":7904000000,"shares_outstanding":491679984.0},"cashflow":{"cfo":494000000,"capex":150000000,"buybacks":209000000,"dividends":59000000,"depreciation_amortization":384000000,"fcf":344000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2020-08-05","filed_exceptions":{"balance.cash_and_equivalents":"2019-08-02","balance.shares_outstanding":"2019-08-02","balance.stockholders_equity":"2019-08-02","balance.total_assets":"2019-08-02","balance.total_current_assets":"2019-08-02","balance.total_current_liabilities":"2019-08-02","balance.total_liabilities":"2019-08-02"},"first_filed":"2019-08-02"},{"label":"Q3 FY2019","end":"2019-09-30","income":{"revenue":3194000000,"opex_sga":246000000,"operating_income":440000000,"pretax_income":159000000,"income_tax":45000000,"net_income":113000000,"eps_diluted":0.23,"shares_diluted":493670295},"balance":{"cash_and_equivalents":707000000,"total_current_assets":4128000000,"total_assets":26443000000,"total_current_liabilities":3915000000,"total_liabilities":18651000000,"stockholders_equity":7792000000,"shares_outstanding":487394276.0},"cashflow":{"cfo":941000000,"capex":171000000,"buybacks":175000000,"dividends":61000000,"depreciation_amortization":424000000,"fcf":770000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2020-11-04","filed_exceptions":{"balance.cash_and_equivalents":"2019-11-05","balance.shares_outstanding":"2019-11-05","balance.stockholders_equity":"2019-11-05","balance.total_assets":"2019-11-05","balance.total_current_assets":"2019-11-05","balance.total_current_liabilities":"2019-11-05","balance.total_liabilities":"2019-11-05"},"first_filed":"2019-11-05"},{"label":"Q4 FY2019","end":"2019-12-31","income":{"revenue":2860000000,"opex_sga":267000000,"operating_income":334000000,"pretax_income":254000000,"income_tax":20000000,"net_income":234000000,"eps_diluted":0.49},"balance":{"cash_and_equivalents":300000000,"total_current_assets":4114000000,"total_assets":26616000000,"total_current_liabilities":4574000000,"total_liabilities":18656000000,"stockholders_equity":7959000000,"shares_outstanding":487734006.0},"cashflow":{"cfo":913000000,"capex":239000000,"buybacks":24000000,"dividends":62000000,"depreciation_amortization":427000000,"fcf":674000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.opex_sga","income.pretax_income"],"adjusted":[],"filed":"2021-02-26","filed_exceptions":{"balance.shares_outstanding":"2020-02-28","income.eps_diluted":"2020-02-28","income.net_income":"2020-02-28","income.operating_income":"2020-02-28","income.revenue":"2020-02-28"},"first_filed":"2020-02-28"},{"label":"Q1 FY2020","end":"2020-03-31","income":{"revenue":2858000000,"opex_sga":252000000,"operating_income":391000000,"pretax_income":62000000,"income_tax":17000000,"net_income":56000000,"eps_diluted":0.11,"shares_diluted":490638626},"balance":{"cash_and_equivalents":717000000,"total_current_assets":4559000000,"total_assets":26669000000,"total_current_liabilities":4604000000,"total_liabilities":18743000000,"stockholders_equity":7936000000,"shares_outstanding":488578428.0},"cashflow":{"cfo":552000000,"capex":261000000,"buybacks":0,"dividends":66000000,"depreciation_amortization":419000000,"fcf":291000000},"derived":[],"adjusted":[],"filed":"2021-05-04","filed_exceptions":{"balance.cash_and_equivalents":"2020-05-05","balance.shares_outstanding":"2020-05-05","balance.stockholders_equity":"2020-05-05","balance.total_assets":"2020-05-05","balance.total_current_assets":"2020-05-05","balance.total_current_liabilities":"2020-05-05","balance.total_liabilities":"2020-05-05"},"first_filed":"2020-05-05"},{"label":"Q2 FY2020","end":"2020-06-30","income":{"revenue":2509000000,"opex_sga":236000000,"operating_income":377000000,"pretax_income":232000000,"income_tax":68000000,"net_income":166000000,"eps_diluted":0.34,"shares_diluted":490468735},"balance":{"cash_and_equivalents":382000000,"total_current_assets":4037000000,"total_assets":26307000000,"total_current_liabilities":4631000000,"total_liabilities":18263000000,"stockholders_equity":8056000000,"shares_outstanding":488780072.0},"cashflow":{"cfo":757000000,"capex":327000000,"buybacks":0,"dividends":66000000,"depreciation_amortization":455000000,"fcf":430000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2021-08-05","filed_exceptions":{"balance.cash_and_equivalents":"2020-08-05","balance.shares_outstanding":"2020-08-05","balance.stockholders_equity":"2020-08-05","balance.total_assets":"2020-08-05","balance.total_current_assets":"2020-08-05","balance.total_current_liabilities":"2020-08-05","balance.total_liabilities":"2020-08-05"},"first_filed":"2020-08-05"},{"label":"Q3 FY2020","end":"2020-09-30","income":{"revenue":3552000000,"opex_sga":268000000,"operating_income":676000000,"pretax_income":641000000,"income_tax":199000000,"net_income":443000000,"eps_diluted":0.9,"shares_diluted":491025940},"balance":{"cash_and_equivalents":500000000,"total_current_assets":3757000000,"total_assets":25499000000,"total_current_liabilities":3383000000,"total_liabilities":17068000000,"stockholders_equity":8444000000,"shares_outstanding":489133516.0},"cashflow":{"cfo":1041000000,"capex":250000000,"buybacks":0,"dividends":66000000,"depreciation_amortization":410000000,"fcf":791000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2021-11-05","filed_exceptions":{"balance.cash_and_equivalents":"2020-11-04","balance.shares_outstanding":"2020-11-04","balance.stockholders_equity":"2020-11-04","balance.total_assets":"2020-11-04","balance.total_current_assets":"2020-11-04","balance.total_current_liabilities":"2020-11-04","balance.total_liabilities":"2020-11-04"},"first_filed":"2020-11-04"},{"label":"Q4 FY2020","end":"2020-12-31","income":{"revenue":2524000000,"opex_sga":280000000,"operating_income":76000000,"pretax_income":-44000000,"income_tax":-17000000,"net_income":-29000000},"balance":{"cash_and_equivalents":406000000,"total_current_assets":3429000000,"total_assets":25208000000,"total_current_liabilities":3036000000,"total_liabilities":16847000000,"stockholders_equity":8371000000,"shares_outstanding":483716012.0},"cashflow":{"cfo":987000000,"capex":421000000,"buybacks":0,"dividends":68000000,"depreciation_amortization":453000000,"fcf":566000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2022-02-25","filed_exceptions":{"balance.shares_outstanding":"2021-02-26"},"first_filed":"2021-02-26"},{"label":"Q1 FY2021","end":"2021-03-31","income":{"revenue":3207000000,"opex_sga":251000000,"operating_income":-2583000000,"pretax_income":-2525000000,"income_tax":-485000000,"net_income":-2043000000,"eps_diluted":-4.21,"shares_diluted":484699267},"balance":{"cash_and_equivalents":561000000,"total_current_assets":3688000000,"total_assets":25886000000,"total_current_liabilities":5406000000,"total_liabilities":19793000000,"stockholders_equity":6100000000,"shares_outstanding":482055018.0},"cashflow":{"cfo":-1653000000,"capex":192000000,"buybacks":175000000,"dividends":74000000,"depreciation_amortization":423000000,"fcf":-1845000000},"derived":[],"adjusted":[],"filed":"2022-05-06","filed_exceptions":{"balance.cash_and_equivalents":"2021-05-04","balance.shares_outstanding":"2021-05-04","balance.stockholders_equity":"2021-05-04","balance.total_assets":"2021-05-04","balance.total_current_assets":"2021-05-04","balance.total_current_liabilities":"2021-05-04","balance.total_liabilities":"2021-05-04"},"first_filed":"2021-05-04"},{"label":"Q2 FY2021","end":"2021-06-30","income":{"revenue":2565000000,"opex_sga":252000000,"operating_income":62000000,"pretax_income":-80000000,"income_tax":-115000000,"net_income":36000000,"eps_diluted":0.07,"shares_diluted":487366226},"balance":{"cash_and_equivalents":444000000,"total_current_assets":4749000000,"total_assets":27015000000,"total_current_liabilities":5223000000,"total_liabilities":20947000000,"stockholders_equity":6076000000,"shares_outstanding":482518768.0},"cashflow":{"cfo":596000000,"capex":354000000,"buybacks":0,"dividends":73000000,"depreciation_amortization":464000000,"fcf":242000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2022-08-05","filed_exceptions":{"balance.cash_and_equivalents":"2021-08-05","balance.shares_outstanding":"2021-08-05","balance.stockholders_equity":"2021-08-05","balance.total_assets":"2021-08-05","balance.total_current_assets":"2021-08-05","balance.total_current_liabilities":"2021-08-05","balance.total_liabilities":"2021-08-05"},"first_filed":"2021-08-05"},{"label":"Q3 FY2021","end":"2021-09-30","income":{"revenue":2991000000,"opex_sga":269000000,"operating_income":119000000,"pretax_income":41000000,"income_tax":31000000,"net_income":7000000,"eps_diluted":0.01,"shares_diluted":484494546},"balance":{"cash_and_equivalents":351000000,"total_current_assets":7846000000,"total_assets":29932000000,"total_current_liabilities":7922000000,"total_liabilities":23901000000,"stockholders_equity":6036000000,"shares_outstanding":482627520.0},"cashflow":{"cfo":564000000,"capex":244000000,"buybacks":0,"dividends":72000000,"depreciation_amortization":468000000,"fcf":320000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2022-11-04","filed_exceptions":{"balance.cash_and_equivalents":"2021-11-05","balance.shares_outstanding":"2021-11-05","balance.stockholders_equity":"2021-11-05","balance.total_assets":"2021-11-05","balance.total_current_assets":"2021-11-05","balance.total_current_liabilities":"2021-11-05","balance.total_liabilities":"2021-11-05"},"first_filed":"2021-11-05"},{"label":"Q4 FY2021","end":"2021-12-31","income":{"revenue":3314000000,"opex_sga":269000000,"operating_income":886000000,"pretax_income":841000000,"income_tax":111000000,"net_income":726000000},"balance":{"cash_and_equivalents":1325000000,"total_current_assets":7883000000,"total_assets":29683000000,"total_current_liabilities":5843000000,"total_liabilities":21391000000,"stockholders_equity":8291000000,"shares_outstanding":448803986.0},"cashflow":{"cfo":287000000,"capex":243000000,"buybacks":296000000,"dividends":71000000,"depreciation_amortization":398000000,"fcf":44000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2023-03-01","filed_exceptions":{"balance.shares_outstanding":"2022-02-25"},"first_filed":"2022-02-25"},{"label":"Q1 FY2022","end":"2022-03-31","income":{"revenue":3125000000,"opex_sga":288000000,"operating_income":-288000000,"pretax_income":-375000000,"income_tax":-91000000,"net_income":-285000000,"eps_diluted":-0.72,"shares_diluted":451603354},"balance":{"cash_and_equivalents":1022000000,"total_current_assets":10913000000,"total_assets":32833000000,"total_current_liabilities":9865000000,"total_liabilities":25531000000,"stockholders_equity":7300000000,"shares_outstanding":431822253.0},"cashflow":{"cfo":591000000,"capex":373000000,"buybacks":710000000,"dividends":77000000,"depreciation_amortization":430000000,"fcf":218000000},"derived":[],"adjusted":[],"filed":"2023-05-09","filed_exceptions":{"balance.cash_and_equivalents":"2022-05-06","balance.shares_outstanding":"2022-05-06","balance.stockholders_equity":"2022-05-06","balance.total_assets":"2022-05-06","balance.total_current_assets":"2022-05-06","balance.total_current_liabilities":"2022-05-06","balance.total_liabilities":"2022-05-06"},"first_filed":"2022-05-06"},{"label":"Q2 FY2022","end":"2022-06-30","income":{"revenue":1588000000,"opex_sga":280000000,"operating_income":-1683000000,"pretax_income":-1764000000,"income_tax":-407000000,"net_income":-1365000000,"eps_diluted":-3.27,"shares_diluted":429193031},"balance":{"cash_and_equivalents":1871000000,"total_current_assets":15153000000,"total_assets":37468000000,"total_current_liabilities":14499000000,"total_liabilities":32065000000,"stockholders_equity":5392000000,"shares_outstanding":416348199.0},"cashflow":{"cfo":-1314000000,"capex":240000000,"buybacks":484000000,"dividends":75000000,"depreciation_amortization":394000000,"fcf":-1554000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2023-08-09","filed_exceptions":{"balance.cash_and_equivalents":"2022-08-05","balance.shares_outstanding":"2022-08-05","balance.stockholders_equity":"2022-08-05","balance.total_assets":"2022-08-05","balance.total_current_assets":"2022-08-05","balance.total_current_liabilities":"2022-08-05","balance.total_liabilities":"2022-08-05"},"first_filed":"2022-08-05"},{"label":"Q3 FY2022","end":"2022-09-30","income":{"revenue":5146000000,"opex_sga":323000000,"operating_income":894000000,"pretax_income":914000000,"income_tax":236000000,"net_income":668000000,"eps_diluted":1.51,"shares_diluted":417482511},"balance":{"cash_and_equivalents":535000000,"total_current_assets":13145000000,"total_assets":35175000000,"total_current_liabilities":11911000000,"total_liabilities":29574000000,"stockholders_equity":5582000000,"shares_outstanding":397953513.0},"cashflow":{"cfo":815000000,"capex":296000000,"buybacks":396000000,"dividends":75000000,"depreciation_amortization":390000000,"fcf":519000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2023-11-07","filed_exceptions":{"balance.cash_and_equivalents":"2022-11-04","balance.shares_outstanding":"2022-11-04","balance.stockholders_equity":"2022-11-04","balance.total_assets":"2022-11-04","balance.total_current_assets":"2022-11-04","balance.total_current_liabilities":"2022-11-04","balance.total_liabilities":"2022-11-04"},"first_filed":"2022-11-04"},{"label":"Q4 FY2022","end":"2022-12-31","income":{"revenue":3869000000,"opex_sga":295000000,"operating_income":-98000000,"pretax_income":-336000000,"income_tax":-88000000,"net_income":-246000000},"balance":{"cash_and_equivalents":455000000,"total_current_assets":11116000000,"total_assets":32787000000,"total_current_liabilities":10337000000,"total_liabilities":27869000000,"stockholders_equity":4902000000,"shares_outstanding":381453001.0},"cashflow":{"cfo":393000000,"capex":392000000,"buybacks":359000000,"dividends":75000000,"depreciation_amortization":382000000,"fcf":1000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2024-02-29","filed_exceptions":{"balance.shares_outstanding":"2023-03-01"},"first_filed":"2023-03-01"},{"label":"Q1 FY2023","end":"2023-03-31","income":{"revenue":4425000000,"opex_sga":288000000,"operating_income":1131000000,"pretax_income":876000000,"income_tax":178000000,"net_income":699000000,"eps_diluted":1.71,"shares_diluted":387553379},"balance":{"cash_and_equivalents":518000000,"total_current_assets":9512000000,"total_assets":31117000000,"total_current_liabilities":8162000000,"total_liabilities":25901000000,"stockholders_equity":5201000000,"shares_outstanding":373027363.0},"cashflow":{"cfo":1435000000,"capex":484000000,"buybacks":301000000,"dividends":77000000,"depreciation_amortization":366000000,"fcf":951000000},"derived":[],"adjusted":[],"filed":"2024-05-10","filed_exceptions":{"balance.cash_and_equivalents":"2023-05-09","balance.shares_outstanding":"2023-05-09","balance.stockholders_equity":"2023-05-09","balance.total_assets":"2023-05-09","balance.total_current_assets":"2023-05-09","balance.total_current_liabilities":"2023-05-09","balance.total_liabilities":"2023-05-09"},"first_filed":"2023-05-09"},{"label":"Q2 FY2023","end":"2023-06-30","income":{"revenue":3189000000,"opex_sga":309000000,"operating_income":591000000,"pretax_income":599000000,"income_tax":123000000,"net_income":476000000,"eps_diluted":1.17,"shares_diluted":376794258},"balance":{"cash_and_equivalents":643000000,"total_current_assets":8911000000,"total_assets":30472000000,"total_current_liabilities":7626000000,"total_liabilities":25098000000,"stockholders_equity":5359000000,"shares_outstanding":367570248.0},"cashflow":{"cfo":1577000000,"capex":442000000,"buybacks":251000000,"dividends":76000000,"depreciation_amortization":369000000,"fcf":1135000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2024-08-09","filed_exceptions":{"balance.cash_and_equivalents":"2023-08-09","balance.shares_outstanding":"2023-08-09","balance.stockholders_equity":"2023-08-09","balance.total_assets":"2023-08-09","balance.total_current_assets":"2023-08-09","balance.total_current_liabilities":"2023-08-09","balance.total_liabilities":"2023-08-09"},"first_filed":"2023-08-09"},{"label":"Q3 FY2023","end":"2023-09-30","income":{"revenue":4086000000,"opex_sga":357000000,"operating_income":834000000,"pretax_income":671000000,"income_tax":169000000,"net_income":502000000,"eps_diluted":1.25,"shares_diluted":372149099},"balance":{"cash_and_equivalents":3170000000,"total_current_assets":10699000000,"total_assets":31945000000,"total_current_liabilities":8748000000,"total_liabilities":26424000000,"stockholders_equity":5506000000,"shares_outstanding":357552337.0},"cashflow":{"cfo":1560000000,"capex":336000000,"buybacks":314000000,"dividends":75000000,"depreciation_amortization":375000000,"fcf":1224000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2024-11-08","filed_exceptions":{"balance.cash_and_equivalents":"2023-11-07","balance.shares_outstanding":"2023-11-07","balance.stockholders_equity":"2023-11-07","balance.total_assets":"2023-11-07","balance.total_current_assets":"2023-11-07","balance.total_current_liabilities":"2023-11-07","balance.total_liabilities":"2023-11-07"},"first_filed":"2023-11-07"},{"label":"Q4 FY2023","end":"2023-12-31","income":{"revenue":3078000000,"opex_sga":355000000,"operating_income":102000000,"pretax_income":-146000000,"income_tax":38000000,"net_income":-184000000},"balance":{"cash_and_equivalents":3485000000,"total_current_assets":11637000000,"total_assets":32966000000,"total_current_liabilities":9823000000,"long_term_debt":14402000000,"total_liabilities":27644000000,"stockholders_equity":5307000000,"shares_outstanding":347885110.0},"cashflow":{"cfo":881000000,"capex":414000000,"buybacks":379000000,"dividends":85000000,"depreciation_amortization":393000000,"fcf":467000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2025-02-28","filed_exceptions":{"balance.shares_outstanding":"2024-02-29"},"first_filed":"2024-02-29"},{"label":"Q1 FY2024","end":"2024-03-31","income":{"revenue":3054000000,"opex_sga":351000000,"operating_income":86000000,"other_income":87000000,"pretax_income":-2000000,"income_tax":-20000000,"net_income":-35000000,"eps_diluted":-0.24,"shares_diluted":348966197},"balance":{"cash_and_equivalents":1070000000,"total_current_assets":9433000000,"total_assets":38178000000,"total_current_liabilities":8775000000,"total_liabilities":30894000000,"stockholders_equity":5656000000,"shares_outstanding":347460001.0},"cashflow":{"cfo":312000000,"capex":465000000,"buybacks":291000000,"dividends":77000000,"depreciation_amortization":403000000,"fcf":-153000000},"derived":[],"adjusted":[],"filed":"2025-05-08","filed_exceptions":{"balance.cash_and_equivalents":"2024-05-10","balance.shares_outstanding":"2024-05-10","balance.stockholders_equity":"2024-05-10","balance.total_assets":"2024-05-10","balance.total_current_assets":"2024-05-10","balance.total_current_liabilities":"2024-05-10","balance.total_liabilities":"2024-05-10"},"first_filed":"2024-05-10"},{"label":"Q2 FY2024","end":"2024-06-30","income":{"revenue":3845000000,"opex_sga":375000000,"operating_income":808000000,"other_income":59000000,"pretax_income":626000000,"income_tax":159000000,"net_income":365000000,"eps_diluted":0.9,"shares_diluted":354327393},"balance":{"cash_and_equivalents":1624000000,"total_current_assets":9826000000,"total_assets":39125000000,"total_current_liabilities":10057000000,"long_term_debt":15886000000,"total_liabilities":31818000000,"stockholders_equity":5593000000,"shares_outstanding":343561403.0},"cashflow":{"cfo":1196000000,"capex":498000000,"buybacks":331000000,"dividends":73000000,"depreciation_amortization":437000000,"fcf":698000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2025-08-08","filed_exceptions":{"balance.cash_and_equivalents":"2024-08-09","balance.long_term_debt":"2024-08-09","balance.shares_outstanding":"2024-08-09","balance.stockholders_equity":"2024-08-09","balance.total_assets":"2024-08-09","balance.total_current_assets":"2024-08-09","balance.total_current_liabilities":"2024-08-09","balance.total_liabilities":"2024-08-09"},"first_filed":"2024-08-09"},{"label":"Q3 FY2024","end":"2024-09-30","income":{"revenue":6288000000,"opex_sga":411000000,"operating_income":2588000000,"pretax_income":2392000000,"income_tax":555000000,"net_income":1888000000,"eps_diluted":5.25,"shares_diluted":350203692},"balance":{"cash_and_equivalents":905000000,"total_current_assets":8531000000,"total_assets":37878000000,"total_current_liabilities":7660000000,"long_term_debt":14730000000,"total_liabilities":29225000000,"stockholders_equity":5441000000,"shares_outstanding":340226219.0},"cashflow":{"cfo":1702000000,"capex":685000000,"buybacks":399000000,"dividends":80000000,"depreciation_amortization":466000000,"fcf":1017000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2025-11-07","filed_exceptions":{"balance.cash_and_equivalents":"2024-11-08","balance.long_term_debt":"2024-11-08","balance.shares_outstanding":"2024-11-08","balance.stockholders_equity":"2024-11-08","balance.total_assets":"2024-11-08","balance.total_current_assets":"2024-11-08","balance.total_current_liabilities":"2024-11-08","balance.total_liabilities":"2024-11-08"},"first_filed":"2024-11-08"},{"label":"Q4 FY2024","end":"2024-12-31","income":{"revenue":4037000000,"opex_sga":464000000,"operating_income":599000000,"pretax_income":451000000,"income_tax":-39000000,"net_income":441000000},"balance":{"cash_and_equivalents":1188000000,"total_current_assets":8119000000,"total_assets":37770000000,"total_current_liabilities":8432000000,"long_term_debt":16298000000,"total_liabilities":32187000000,"stockholders_equity":5570000000,"shares_outstanding":338963642.0},"cashflow":{"cfo":1353000000,"capex":430000000,"buybacks":245000000,"dividends":75000000,"depreciation_amortization":537000000,"fcf":923000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-02-27","filed_exceptions":{"balance.shares_outstanding":"2025-02-28"},"first_filed":"2025-02-28"},{"label":"Q1 FY2025","end":"2025-03-31","income":{"revenue":3933000000,"opex_sga":391000000,"operating_income":-120000000,"other_income":-5000000,"pretax_income":-444000000,"income_tax":-176000000,"net_income":-268000000,"eps_diluted":-0.93,"shares_diluted":339799989},"balance":{"cash_and_equivalents":561000000,"total_current_assets":8430000000,"total_assets":38228000000,"total_current_liabilities":9753000000,"long_term_debt":16305000000,"total_liabilities":33390000000,"stockholders_equity":4825000000,"shares_outstanding":339331954.0},"cashflow":{"cfo":599000000,"capex":768000000,"buybacks":337000000,"dividends":83000000,"depreciation_amortization":522000000,"fcf":-169000000},"derived":[],"adjusted":[],"filed":"2026-05-08","filed_exceptions":{"balance.cash_and_equivalents":"2025-05-08","balance.long_term_debt":"2025-05-08","balance.shares_outstanding":"2025-05-08","balance.stockholders_equity":"2025-05-08","balance.total_assets":"2025-05-08","balance.total_current_assets":"2025-05-08","balance.total_current_liabilities":"2025-05-08","balance.total_liabilities":"2025-05-08","income.other_income":"2025-05-08"},"first_filed":"2025-05-08"},{"label":"Q2 FY2025","end":"2025-06-30","income":{"revenue":4250000000,"opex_sga":419000000,"operating_income":515000000,"other_income":191000000,"pretax_income":403000000,"income_tax":76000000,"net_income":327000000,"eps_diluted":0.81,"shares_diluted":345505188},"balance":{"cash_and_equivalents":458000000,"total_current_assets":8484000000,"total_assets":38146000000,"total_current_liabilities":9434000000,"long_term_debt":15770000000,"total_liabilities":33310000000,"stockholders_equity":4823000000,"shares_outstanding":338820324.0},"cashflow":{"cfo":572000000,"capex":690000000,"buybacks":252000000,"dividends":69000000,"depreciation_amortization":541000000,"fcf":-118000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-08-10","filed_exceptions":{"balance.cash_and_equivalents":"2025-08-08","balance.long_term_debt":"2025-08-08","balance.shares_outstanding":"2025-08-08","balance.stockholders_equity":"2025-08-08","balance.total_assets":"2025-08-08","balance.total_current_assets":"2025-08-08","balance.total_current_liabilities":"2025-08-08","balance.total_liabilities":"2025-08-08"},"first_filed":"2025-08-08"},{"label":"Q3 FY2025","end":"2025-09-30","income":{"revenue":4971000000,"opex_sga":444000000,"operating_income":1037000000,"pretax_income":856000000,"income_tax":204000000,"net_income":652000000,"eps_diluted":1.75,"shares_diluted":345035160},"balance":{"cash_and_equivalents":602000000,"total_current_assets":8381000000,"total_assets":38020000000,"total_current_liabilities":8426000000,"long_term_debt":15988000000,"total_liabilities":32797000000,"stockholders_equity":5210000000,"shares_outstanding":338825490.0},"cashflow":{"cfo":1467000000,"capex":458000000,"buybacks":187000000,"dividends":77000000,"depreciation_amortization":460000000,"fcf":1009000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2025-11-07","first_filed":"2025-11-07"},{"label":"Q4 FY2025","end":"2025-12-31","income":{"revenue":4584000000,"opex_sga":460000000,"operating_income":474000000,"pretax_income":308000000,"income_tax":75000000,"net_income":233000000},"balance":{"cash_and_equivalents":785000000,"total_current_assets":9179000000,"total_assets":41550000000,"total_current_liabilities":11814000000,"long_term_debt":17043000000,"total_liabilities":36440000000,"stockholders_equity":5097000000,"shares_outstanding":336954256.0},"cashflow":{"cfo":1432000000,"capex":836000000,"buybacks":252000000,"dividends":77000000,"depreciation_amortization":463000000,"fcf":596000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","cashflow.dividends","income.income_tax","income.net_income","income.operating_income","income.opex_sga","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-08-10","filed_exceptions":{"balance.shares_outstanding":"2026-02-27"},"first_filed":"2026-02-27"},{"label":"Q1 FY2026","end":"2026-03-31","income":{"revenue":5640000000,"opex_sga":427000000,"operating_income":1499000000,"pretax_income":1212000000,"income_tax":183000000,"net_income":1029000000,"eps_diluted":2.87,"shares_diluted":341856774},"balance":{"cash_and_equivalents":634000000,"total_current_assets":9016000000,"total_assets":41308000000,"total_current_liabilities":10059000000,"long_term_debt":19163000000,"total_liabilities":35698000000,"stockholders_equity":5597000000,"shares_outstanding":337182468.0},"cashflow":{"cfo":1199000000,"capex":883000000,"buybacks":372000000,"dividends":77000000,"depreciation_amortization":484000000,"fcf":316000000},"derived":[],"adjusted":[],"filed":"2026-05-08","first_filed":"2026-05-08"},{"label":"Q2 FY2026","end":"2026-06-30","income":{"revenue":4017000000,"opex_sga":392000000,"operating_income":553000000,"other_income":186000000,"pretax_income":427000000,"income_tax":122000000,"net_income":305000000,"eps_diluted":0.76,"shares_diluted":339230976},"balance":{"cash_and_equivalents":435000000,"total_current_assets":10276000000,"total_assets":42603000000,"total_current_liabilities":10557000000,"long_term_debt":19595000000,"total_liabilities":37109000000,"stockholders_equity":5482000000,"shares_outstanding":335635195.0},"cashflow":{"cfo":1023000000,"capex":689000000,"buybacks":337000000,"dividends":77000000,"depreciation_amortization":445000000,"fcf":334000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.dividends"],"adjusted":[],"filed":"2026-08-10","first_filed":"2026-08-10"}]}