{ "ticker": { "uuid": "16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a", "symbol": "VST", "name": "Vistra Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Independent Power Producers", "page_url": "https://sharemaestro.com/factors/ticker/16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a/", "api_url": "https://sharemaestro.com/factors/api/tickers/16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a/" }, "latest_snapshot": { "ticker": { "uuid": "16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a", "symbol": "VST", "name": "Vistra Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Independent Power Producers", "page_url": "https://sharemaestro.com/factors/ticker/16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a/", "api_url": "https://sharemaestro.com/factors/api/tickers/16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.16, "value": 0.19, "quality": 0.77, "momentum": 0.18, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 163.38, "market_cap": 55088871621.84, "pe_ratio": 24.5823, "earnings_yield": 0.046, "ebitda_to_ev": 0.0846, "shareholder_yield": 0.0249, "roe": 0.4004, "piotroski_f_score": 5, "momentum_12_1": -0.1459, "volatility_252d": 0.3834 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 24.5823, "ev_ebitda": 11.8221, "earnings_yield": 0.046, "fcf_yield": 0.1069, "shareholder_yield": 0.0249 }, "quality": { "roe": 0.4004, "roic": 0.1148, "gross_margin": 0.1272, "fcf_margin": 0.5067, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.2547, "eps_growth_1y": -0.0763, "fcf_growth_1y": 0.1361 }, "momentum": { "price_return_12m": -0.1465, "momentum_12_1": -0.1459, "relative_strength": -0.3148 }, "scores": { "value_percentile": 0.19, "quality_percentile": 0.77, "momentum_percentile": 0.18, "growth_composite": 96, "yield_composite": 76, "overall_composite": 84, "os_score": 0.16, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 148.56, "os": 0.19, "value": 0.22, "quality": 0.79, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 22.3519, "earnings_yield": 0.0492, "shareholder_yield": 0.0273, "roe": 0.4004, "momentum_12_1": -0.1458 }, { "week_end_date": "2026-06-14", "price": 147.82, "os": 0.21, "value": 0.23, "quality": 0.78, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 22.2407, "earnings_yield": 0.0494, "shareholder_yield": 0.0275, "roe": 0.4004, "momentum_12_1": -0.1929 }, { "week_end_date": "2026-06-21", "price": 163.53, "os": 0.15, "value": 0.18, "quality": 0.77, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 24.6043, "earnings_yield": 0.046, "shareholder_yield": 0.0234, "roe": 0.4004, "momentum_12_1": -0.1535 }, { "week_end_date": "2026-06-28", "price": 163.49, "os": 0.18, "value": 0.19, "quality": 0.77, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 24.5988, "earnings_yield": 0.046, "shareholder_yield": 0.0248, "roe": 0.4004, "momentum_12_1": -0.1763 }, { "week_end_date": "2026-07-05", "price": 151.05, "os": 0.19, "value": 0.23, "quality": 0.78, "momentum": 0.14, "confidence": 0.991, "coverage": 1, "pe_ratio": 22.7271, "earnings_yield": 0.0487, "shareholder_yield": 0.0269, "roe": 0.4004, "momentum_12_1": -0.2239 }, { "week_end_date": "2026-07-12", "price": 158.86, "os": 0.16, "value": 0.21, "quality": 0.8, "momentum": 0.07, "confidence": 0.98, "coverage": 1, "pe_ratio": 23.9022, "earnings_yield": 0.047, "shareholder_yield": 0.0256, "roe": 0.4004, "momentum_12_1": -0.245 }, { "week_end_date": "2026-07-19", "price": 155.44, "os": 0.17, "value": 0.21, "quality": 0.77, "momentum": 0.15, "confidence": 0.969, "coverage": 1, "pe_ratio": 23.3876, "earnings_yield": 0.0477, "shareholder_yield": 0.0261, "roe": 0.4004, "momentum_12_1": -0.1493 }, { "week_end_date": "2026-07-26", "price": 163.38, "os": 0.16, "value": 0.19, "quality": 0.77, "momentum": 0.18, "confidence": 0.958, "coverage": 1, "pe_ratio": 24.5823, "earnings_yield": 0.046, "shareholder_yield": 0.0249, "roe": 0.4004, "momentum_12_1": -0.1459 } ], "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": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "ebit": 2302000000, "ebitda": 5252000000, "pretax_income": 1123000000, "tax_provision": 179000000, "net_income": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 4070000000, "capital_expenditure": 3941000000, "free_cash_flow": 8011000000, "dividends_paid": 498000000, "share_repurchases": -1028000000, "shares_issued": null, "net_debt_issued": 2197000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "ebit": 2302000000, "ebitda": 5252000000, "pretax_income": 1123000000, "tax_provision": 179000000, "net_income": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 4070000000, "capital_expenditure": 3941000000, "free_cash_flow": 8011000000, "dividends_paid": 498000000, "share_repurchases": -1028000000, "shares_issued": null, "net_debt_issued": 2197000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "ebit": 2302000000, "ebitda": 5252000000, "pretax_income": 1123000000, "tax_provision": 179000000, "net_income": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 4070000000, "capital_expenditure": 3941000000, "free_cash_flow": 8011000000, "dividends_paid": 498000000, "share_repurchases": -1028000000, "shares_issued": null, "net_debt_issued": 2197000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "ebit": 2302000000, "ebitda": 5252000000, "pretax_income": 1123000000, "tax_provision": 179000000, "net_income": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 4070000000, "capital_expenditure": 3941000000, "free_cash_flow": 8011000000, "dividends_paid": 498000000, "share_repurchases": -1028000000, "shares_issued": null, "net_debt_issued": 2197000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "ebit": 2302000000, "ebitda": 5252000000, "pretax_income": 1123000000, "tax_provision": 179000000, "net_income": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 4070000000, "capital_expenditure": 3941000000, "free_cash_flow": 8011000000, "dividends_paid": 498000000, "share_repurchases": -1028000000, "shares_issued": null, "net_debt_issued": 2197000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "ebit": 2302000000, "ebitda": 5252000000, "pretax_income": 1123000000, "tax_provision": 179000000, "net_income": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 4070000000, "capital_expenditure": 3941000000, "free_cash_flow": 8011000000, "dividends_paid": 498000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "ebit": 2302000000, "ebitda": 5252000000, "pretax_income": 1123000000, "tax_provision": 179000000, "net_income": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 4070000000, "capital_expenditure": 3941000000, "free_cash_flow": 8011000000, "dividends_paid": 498000000, "share_repurchases": -1028000000, "shares_issued": null, "net_debt_issued": 2197000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19377000000, "cost_of_revenue": 11684000000, "gross_profit": 7693000000, "ebit": 4561000000, "ebitda": 7192000000, "pretax_income": 3467000000, "tax_provision": 655000000, "net_income": 2659000000, "net_income_to_common": 2659000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1188000000, "total_current_assets": 8119000000, "total_assets": 37770000000, "short_term_debt": 1630000000, "long_term_debt": 15418000000, "total_debt": 17364000000, "total_liabilities": 32187000000, "total_equity": 5570000000, "shares_outstanding": 352567000, "goodwill_and_intangibles": 5020000000 }, "cash_flow": { "operating_cash_flow": 4563000000, "capital_expenditure": 2078000000, "free_cash_flow": 6641000000, "dividends_paid": 478000000, "share_repurchases": -1266000000, "shares_issued": null, "net_debt_issued": 2280000000 } } ], "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": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "ebit": 1491000000, "ebitda": 2209000000, "pretax_income": 1212000000, "tax_provision": 183000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "long_term_debt": 17264000000, "total_debt": 19913000000, "total_liabilities": 35698000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 1199000000, "capital_expenditure": 883000000, "free_cash_flow": 2082000000, "dividends_paid": 98000000, "share_repurchases": -372000000, "shares_issued": null, "net_debt_issued": -140000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "ebit": 1491000000, "ebitda": 2209000000, "pretax_income": 1212000000, "tax_provision": 183000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "long_term_debt": 17264000000, "total_debt": 19913000000, "total_liabilities": 35698000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 1199000000, "capital_expenditure": 883000000, "free_cash_flow": 2082000000, "dividends_paid": 98000000, "share_repurchases": -372000000, "shares_issued": null, "net_debt_issued": -140000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "ebit": 1491000000, "ebitda": 2209000000, "pretax_income": 1212000000, "tax_provision": 183000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "long_term_debt": 17264000000, "total_debt": 19913000000, "total_liabilities": 35698000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 1199000000, "capital_expenditure": 883000000, "free_cash_flow": 2082000000, "dividends_paid": 98000000, "share_repurchases": -372000000, "shares_issued": null, "net_debt_issued": -140000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "ebit": 1491000000, "ebitda": 2209000000, "pretax_income": 1212000000, "tax_provision": 183000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "long_term_debt": 17264000000, "total_debt": 19913000000, "total_liabilities": 35698000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 1199000000, "capital_expenditure": 883000000, "free_cash_flow": 2082000000, "dividends_paid": 98000000, "share_repurchases": -372000000, "shares_issued": null, "net_debt_issued": -140000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "ebit": 1491000000, "ebitda": 2209000000, "pretax_income": 1212000000, "tax_provision": 183000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "long_term_debt": 17264000000, "total_debt": 19913000000, "total_liabilities": 35698000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 1199000000, "capital_expenditure": 883000000, "free_cash_flow": 2082000000, "dividends_paid": 98000000, "share_repurchases": -372000000, "shares_issued": null, "net_debt_issued": -140000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "ebit": 1491000000, "ebitda": 2209000000, "pretax_income": 1212000000, "tax_provision": 183000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "long_term_debt": 17264000000, "total_debt": 19913000000, "total_liabilities": 35698000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 1199000000, "capital_expenditure": 883000000, "free_cash_flow": 2082000000, "dividends_paid": 98000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "ebit": 527000000, "ebitda": 1245000000, "pretax_income": 1212000000, "tax_provision": 183000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "long_term_debt": 17264000000, "total_debt": 19913000000, "total_liabilities": 35698000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 1199000000, "capital_expenditure": 1043000000, "free_cash_flow": 2242000000, "dividends_paid": 98000000, "share_repurchases": -372000000, "shares_issued": null, "net_debt_issued": -140000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2338000000, "cost_of_revenue": 3639000000, "gross_profit": -1301000000, "ebit": 579000000, "ebitda": 1304000000, "pretax_income": 308000000, "tax_provision": 75000000, "net_income": 233000000, "net_income_to_common": 233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 1432000000, "capital_expenditure": 1514000000, "free_cash_flow": 2946000000, "dividends_paid": 152000000, "share_repurchases": -252000000, "shares_issued": null, "net_debt_issued": 2062000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2338000000, "cost_of_revenue": 3639000000, "gross_profit": -1301000000, "ebit": 579000000, "ebitda": 1304000000, "pretax_income": 308000000, "tax_provision": 75000000, "net_income": 233000000, "net_income_to_common": 233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 1432000000, "capital_expenditure": 1514000000, "free_cash_flow": 2946000000, "dividends_paid": 152000000, "share_repurchases": -252000000, "shares_issued": null, "net_debt_issued": 2062000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2338000000, "cost_of_revenue": 3639000000, "gross_profit": -1301000000, "ebit": 579000000, "ebitda": 1304000000, "pretax_income": 308000000, "tax_provision": 75000000, "net_income": 233000000, "net_income_to_common": 233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 1432000000, "capital_expenditure": 1514000000, "free_cash_flow": 2946000000, "dividends_paid": 152000000, "share_repurchases": -252000000, "shares_issued": null, "net_debt_issued": 2062000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2338000000, "cost_of_revenue": 3639000000, "gross_profit": -1301000000, "ebit": 579000000, "ebitda": 1304000000, "pretax_income": 308000000, "tax_provision": 75000000, "net_income": 233000000, "net_income_to_common": 233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 1432000000, "capital_expenditure": 1514000000, "free_cash_flow": 2946000000, "dividends_paid": 152000000, "share_repurchases": -252000000, "shares_issued": null, "net_debt_issued": 2062000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2338000000, "cost_of_revenue": 3639000000, "gross_profit": -1301000000, "ebit": 579000000, "ebitda": 1304000000, "pretax_income": 308000000, "tax_provision": 75000000, "net_income": 233000000, "net_income_to_common": 233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20395000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 1432000000, "capital_expenditure": 1514000000, "free_cash_flow": 2946000000, "dividends_paid": 152000000, "share_repurchases": -252000000, "shares_issued": null, "net_debt_issued": 2062000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }