{ "ticker": { "uuid": "0208f5ce-4cd1-4d7a-b12f-7f8e3a7ddabd", "symbol": "BWA", "name": "BorgWarner Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/0208f5ce-4cd1-4d7a-b12f-7f8e3a7ddabd/", "api_url": "https://sharemaestro.com/factors/api/tickers/0208f5ce-4cd1-4d7a-b12f-7f8e3a7ddabd/" }, "latest_snapshot": { "ticker": { "uuid": "0208f5ce-4cd1-4d7a-b12f-7f8e3a7ddabd", "symbol": "BWA", "name": "BorgWarner Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/0208f5ce-4cd1-4d7a-b12f-7f8e3a7ddabd/", "api_url": "https://sharemaestro.com/factors/api/tickers/0208f5ce-4cd1-4d7a-b12f-7f8e3a7ddabd/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.88, "value": 0.67, "quality": 0.67, "momentum": 0.92, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 64.39, "market_cap": 13207351050.99, "pe_ratio": 36.4844, "earnings_yield": 0.0466, "ebitda_to_ev": 0.0928, "shareholder_yield": 0.0604, "roe": 0.0661, "piotroski_f_score": 7, "momentum_12_1": 0.9163, "volatility_252d": 0.3502 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 36.4844, "ev_ebitda": 10.7754, "earnings_yield": 0.0466, "fcf_yield": 0.1442, "shareholder_yield": 0.0604 }, "quality": { "roe": 0.0661, "roic": 0.0648, "gross_margin": 0.1891, "fcf_margin": 0.1542, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0236, "eps_growth_1y": 0.2526, "fcf_growth_1y": 0.0227 }, "momentum": { "price_return_12m": 0.8117, "momentum_12_1": 0.9163, "relative_strength": 0.6434 }, "scores": { "value_percentile": 0.67, "quality_percentile": 0.67, "momentum_percentile": 0.92, "growth_composite": 87, "yield_composite": 27, "overall_composite": 12, "os_score": 0.88, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 72.63, "os": 0.65, "value": 0.32, "quality": 0.67, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 41.1533, "earnings_yield": 0.0419, "shareholder_yield": 0.0535, "roe": 0.0661, "momentum_12_1": 0.9194 }, { "week_end_date": "2026-06-14", "price": 74.51, "os": 0.64, "value": 0.31, "quality": 0.66, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 42.2185, "earnings_yield": 0.041, "shareholder_yield": 0.0522, "roe": 0.0661, "momentum_12_1": 0.9325 }, { "week_end_date": "2026-06-21", "price": 71.84, "os": 0.66, "value": 0.32, "quality": 0.68, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 40.7057, "earnings_yield": 0.0423, "shareholder_yield": 0.0541, "roe": 0.0661, "momentum_12_1": 1.0288 }, { "week_end_date": "2026-06-28", "price": 68.11, "os": 0.72, "value": 0.37, "quality": 0.68, "momentum": 0.97, "confidence": 1, "coverage": 1, "pe_ratio": 38.5922, "earnings_yield": 0.0444, "shareholder_yield": 0.0571, "roe": 0.0661, "momentum_12_1": 1.1604 }, { "week_end_date": "2026-07-05", "price": 63.52, "os": 0.88, "value": 0.67, "quality": 0.67, "momentum": 0.92, "confidence": 0.991, "coverage": 1, "pe_ratio": 35.9914, "earnings_yield": 0.0471, "shareholder_yield": 0.0612, "roe": 0.0661, "momentum_12_1": 1.084 }, { "week_end_date": "2026-07-12", "price": 64.99, "os": 0.85, "value": 0.65, "quality": 0.65, "momentum": 0.86, "confidence": 0.98, "coverage": 1, "pe_ratio": 36.8244, "earnings_yield": 0.0462, "shareholder_yield": 0.0598, "roe": 0.0661, "momentum_12_1": 1.1325 }, { "week_end_date": "2026-07-19", "price": 62.44, "os": 0.88, "value": 0.69, "quality": 0.66, "momentum": 0.92, "confidence": 0.969, "coverage": 1, "pe_ratio": 35.3795, "earnings_yield": 0.0478, "shareholder_yield": 0.0623, "roe": 0.0661, "momentum_12_1": 1.0814 }, { "week_end_date": "2026-07-26", "price": 64.39, "os": 0.88, "value": 0.67, "quality": 0.67, "momentum": 0.92, "confidence": 0.958, "coverage": 1, "pe_ratio": 36.4844, "earnings_yield": 0.0466, "shareholder_yield": 0.0604, "roe": 0.0661, "momentum_12_1": 0.9163 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14316000000, "cost_of_revenue": 11642000000, "gross_profit": 2674000000, "ebit": 623000000, "ebitda": 1342000000, "pretax_income": 524000000, "tax_provision": 189000000, "net_income": 277000000, "net_income_to_common": 277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 216400000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 1648000000, "capital_expenditure": 469000000, "free_cash_flow": 2117000000, "dividends_paid": 119000000, "share_repurchases": -508000000, "shares_issued": null, "net_debt_issued": -414000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14316000000, "cost_of_revenue": 11642000000, "gross_profit": 2674000000, "ebit": 623000000, "ebitda": 1342000000, "pretax_income": 524000000, "tax_provision": 189000000, "net_income": 277000000, "net_income_to_common": 277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 216400000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 1648000000, "capital_expenditure": 469000000, "free_cash_flow": 2117000000, "dividends_paid": 119000000, "share_repurchases": -508000000, "shares_issued": null, "net_debt_issued": -414000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14316000000, "cost_of_revenue": 11642000000, "gross_profit": 2674000000, "ebit": 623000000, "ebitda": 1342000000, "pretax_income": 524000000, "tax_provision": 189000000, "net_income": 277000000, "net_income_to_common": 277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 216400000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 1648000000, "capital_expenditure": 469000000, "free_cash_flow": 2117000000, "dividends_paid": 119000000, "share_repurchases": -508000000, "shares_issued": null, "net_debt_issued": -414000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14316000000, "cost_of_revenue": 11642000000, "gross_profit": 2674000000, "ebit": 623000000, "ebitda": 1342000000, "pretax_income": 524000000, "tax_provision": 189000000, "net_income": 277000000, "net_income_to_common": 277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 216400000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 1648000000, "capital_expenditure": 469000000, "free_cash_flow": 2117000000, "dividends_paid": 119000000, "share_repurchases": -508000000, "shares_issued": null, "net_debt_issued": -414000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14316000000, "cost_of_revenue": 11642000000, "gross_profit": 2674000000, "ebit": 623000000, "ebitda": 1342000000, "pretax_income": 524000000, "tax_provision": 189000000, "net_income": 277000000, "net_income_to_common": 277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 216400000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 1648000000, "capital_expenditure": 469000000, "free_cash_flow": 2117000000, "dividends_paid": 119000000, "share_repurchases": -508000000, "shares_issued": null, "net_debt_issued": -414000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14316000000, "cost_of_revenue": 11642000000, "gross_profit": 2674000000, "ebit": 623000000, "ebitda": 1342000000, "pretax_income": 524000000, "tax_provision": 189000000, "net_income": 277000000, "net_income_to_common": 277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 216400000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 1648000000, "capital_expenditure": 469000000, "free_cash_flow": 2117000000, "dividends_paid": 119000000, "share_repurchases": -508000000, "shares_issued": null, "net_debt_issued": -414000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14316000000, "cost_of_revenue": 11642000000, "gross_profit": 2674000000, "ebit": 623000000, "ebitda": 1342000000, "pretax_income": 524000000, "tax_provision": 189000000, "net_income": 277000000, "net_income_to_common": 277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 216400000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 1648000000, "capital_expenditure": 469000000, "free_cash_flow": 2117000000, "dividends_paid": 119000000, "share_repurchases": -508000000, "shares_issued": null, "net_debt_issued": -414000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14083000000, "cost_of_revenue": 11471000000, "gross_profit": 2612000000, "ebit": 646000000, "ebitda": 1319000000, "pretax_income": 539000000, "tax_provision": 111000000, "net_income": 338000000, "net_income_to_common": 338000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2094000000, "total_current_assets": 6521000000, "total_assets": 13993000000, "short_term_debt": 436000000, "long_term_debt": 3763000000, "total_debt": 4343000000, "total_liabilities": 8287000000, "total_equity": 5532000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": 2831000000 }, "cash_flow": { "operating_cash_flow": 1352000000, "capital_expenditure": 671000000, "free_cash_flow": 2023000000, "dividends_paid": 98000000, "share_repurchases": -402000000, "shares_issued": null, "net_debt_issued": 483000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3533000000, "cost_of_revenue": 2856000000, "gross_profit": 677000000, "ebit": 339000000, "ebitda": 484000000, "pretax_income": 328000000, "tax_provision": 73000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2110000000, "total_current_assets": 6742000000, "total_assets": 13653000000, "short_term_debt": 42000000, "long_term_debt": 3876000000, "total_debt": 4073000000, "total_liabilities": 8011000000, "total_equity": 5479000000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 2420000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 143000000, "free_cash_flow": 295000000, "dividends_paid": 35000000, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3533000000, "cost_of_revenue": 2856000000, "gross_profit": 677000000, "ebit": 339000000, "ebitda": 484000000, "pretax_income": 328000000, "tax_provision": 73000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2110000000, "total_current_assets": 6742000000, "total_assets": 13653000000, "short_term_debt": 42000000, "long_term_debt": 3876000000, "total_debt": 4073000000, "total_liabilities": 8011000000, "total_equity": 5479000000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 2420000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 143000000, "free_cash_flow": 295000000, "dividends_paid": 35000000, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3533000000, "cost_of_revenue": 2856000000, "gross_profit": 677000000, "ebit": 339000000, "ebitda": 484000000, "pretax_income": 328000000, "tax_provision": 73000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2110000000, "total_current_assets": 6742000000, "total_assets": 13653000000, "short_term_debt": 42000000, "long_term_debt": 3876000000, "total_debt": 4073000000, "total_liabilities": 8011000000, "total_equity": 5479000000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 2420000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 143000000, "free_cash_flow": 295000000, "dividends_paid": 35000000, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3533000000, "cost_of_revenue": 2856000000, "gross_profit": 677000000, "ebit": 339000000, "ebitda": 484000000, "pretax_income": 328000000, "tax_provision": 73000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2110000000, "total_current_assets": 6742000000, "total_assets": 13653000000, "short_term_debt": 42000000, "long_term_debt": 3876000000, "total_debt": 4073000000, "total_liabilities": 8011000000, "total_equity": 5479000000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 2420000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 143000000, "free_cash_flow": 295000000, "dividends_paid": 35000000, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3533000000, "cost_of_revenue": 2856000000, "gross_profit": 677000000, "ebit": 339000000, "ebitda": 484000000, "pretax_income": 328000000, "tax_provision": 73000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2110000000, "total_current_assets": 6742000000, "total_assets": 13653000000, "short_term_debt": 42000000, "long_term_debt": 3876000000, "total_debt": 4073000000, "total_liabilities": 8011000000, "total_equity": 5479000000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 2420000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 143000000, "free_cash_flow": 295000000, "dividends_paid": 35000000, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3533000000, "cost_of_revenue": 2856000000, "gross_profit": 677000000, "ebit": 339000000, "ebitda": 484000000, "pretax_income": 328000000, "tax_provision": 73000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2110000000, "total_current_assets": 6742000000, "total_assets": 13653000000, "short_term_debt": 42000000, "long_term_debt": 3876000000, "total_debt": 4073000000, "total_liabilities": 8011000000, "total_equity": 5479000000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 2420000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 143000000, "free_cash_flow": 295000000, "dividends_paid": 35000000, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3533000000, "cost_of_revenue": 2856000000, "gross_profit": 677000000, "ebit": 349000000, "ebitda": 494000000, "pretax_income": 328000000, "tax_provision": 73000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2110000000, "total_current_assets": 6742000000, "total_assets": 13653000000, "short_term_debt": 42000000, "long_term_debt": 3876000000, "total_debt": 4073000000, "total_liabilities": 8011000000, "total_equity": 5479000000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 2420000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 143000000, "free_cash_flow": 295000000, "dividends_paid": 35000000, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3573000000, "cost_of_revenue": 2844000000, "gross_profit": 729000000, "ebit": -212000000, "ebitda": -46000000, "pretax_income": -240000000, "tax_provision": 1000000, "net_income": -262000000, "net_income_to_common": -262000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 212900000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 619000000, "capital_expenditure": 162000000, "free_cash_flow": 781000000, "dividends_paid": 35000000, "share_repurchases": -298000000, "shares_issued": 0, "net_debt_issued": -3000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3573000000, "cost_of_revenue": 2844000000, "gross_profit": 729000000, "ebit": -212000000, "ebitda": -46000000, "pretax_income": -240000000, "tax_provision": 1000000, "net_income": -262000000, "net_income_to_common": -262000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 212900000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 619000000, "capital_expenditure": 162000000, "free_cash_flow": 781000000, "dividends_paid": 35000000, "share_repurchases": -298000000, "shares_issued": 0, "net_debt_issued": -3000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3573000000, "cost_of_revenue": 2844000000, "gross_profit": 729000000, "ebit": -212000000, "ebitda": -46000000, "pretax_income": -240000000, "tax_provision": 1000000, "net_income": -262000000, "net_income_to_common": -262000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 212900000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 619000000, "capital_expenditure": 162000000, "free_cash_flow": 781000000, "dividends_paid": 35000000, "share_repurchases": -298000000, "shares_issued": 0, "net_debt_issued": -3000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3573000000, "cost_of_revenue": 2844000000, "gross_profit": 729000000, "ebit": -212000000, "ebitda": -46000000, "pretax_income": -240000000, "tax_provision": 1000000, "net_income": -262000000, "net_income_to_common": -262000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 212900000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 619000000, "capital_expenditure": 162000000, "free_cash_flow": 781000000, "dividends_paid": 35000000, "share_repurchases": -298000000, "shares_issued": 0, "net_debt_issued": -3000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3573000000, "cost_of_revenue": 2844000000, "gross_profit": 729000000, "ebit": -212000000, "ebitda": -46000000, "pretax_income": -240000000, "tax_provision": 1000000, "net_income": -262000000, "net_income_to_common": -262000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2313000000, "total_current_assets": 6795000000, "total_assets": 13769000000, "short_term_debt": 41000000, "long_term_debt": 3894000000, "total_debt": 4179000000, "total_liabilities": 8155000000, "total_equity": 5442000000, "shares_outstanding": 212900000, "goodwill_and_intangibles": 2449000000 }, "cash_flow": { "operating_cash_flow": 619000000, "capital_expenditure": 162000000, "free_cash_flow": 781000000, "dividends_paid": 35000000, "share_repurchases": -298000000, "shares_issued": 0, "net_debt_issued": -3000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }