{ "ticker": { "uuid": "214f239b-8d89-46a5-9b69-b264599ad496", "symbol": "MOS", "name": "The Mosaic Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/214f239b-8d89-46a5-9b69-b264599ad496/", "api_url": "https://sharemaestro.com/factors/api/tickers/214f239b-8d89-46a5-9b69-b264599ad496/" }, "latest_snapshot": { "ticker": { "uuid": "214f239b-8d89-46a5-9b69-b264599ad496", "symbol": "MOS", "name": "The Mosaic Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/214f239b-8d89-46a5-9b69-b264599ad496/", "api_url": "https://sharemaestro.com/factors/api/tickers/214f239b-8d89-46a5-9b69-b264599ad496/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.67, "value": 0.97, "quality": 0.26, "momentum": 0.08, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 22.3, "market_cap": 7087980161.2, "pe_ratio": 9.7537, "earnings_yield": 0.1632, "ebitda_to_ev": 0.2949, "shareholder_yield": 0.0395, "roe": 0.0616, "piotroski_f_score": 8, "momentum_12_1": -0.3726, "volatility_252d": 0.423 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 9.7537, "ev_ebitda": 3.3911, "earnings_yield": 0.1632, "fcf_yield": 0.2771, "shareholder_yield": 0.0395 }, "quality": { "roe": 0.0616, "roic": 0.0713, "gross_margin": 0.1389, "fcf_margin": 0.1875, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0899, "eps_growth_1y": 0.9758, "fcf_growth_1y": -0.1407 }, "momentum": { "price_return_12m": -0.3748, "momentum_12_1": -0.3726, "relative_strength": -0.5431 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.26, "momentum_percentile": 0.08, "growth_composite": 31, "yield_composite": 22, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.24, "os": 0.68, "value": 0.97, "quality": 0.27, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 9.7274, "earnings_yield": 0.1623, "shareholder_yield": 0.0396, "roe": 0.0616, "momentum_12_1": -0.3469 }, { "week_end_date": "2026-06-14", "price": 22.69, "os": 0.69, "value": 0.97, "quality": 0.26, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 9.9242, "earnings_yield": 0.1595, "shareholder_yield": 0.0388, "roe": 0.0616, "momentum_12_1": -0.3767 }, { "week_end_date": "2026-06-21", "price": 22.9, "os": 0.67, "value": 0.97, "quality": 0.26, "momentum": 0.07, "confidence": 1, "coverage": 1, "pe_ratio": 10.0161, "earnings_yield": 0.1582, "shareholder_yield": 0.0384, "roe": 0.0616, "momentum_12_1": -0.3592 }, { "week_end_date": "2026-06-28", "price": 22.38, "os": 0.71, "value": 0.97, "quality": 0.28, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 9.7886, "earnings_yield": 0.1614, "shareholder_yield": 0.0393, "roe": 0.0616, "momentum_12_1": -0.3 }, { "week_end_date": "2026-07-05", "price": 21.13, "os": 0.67, "value": 0.97, "quality": 0.28, "momentum": 0.07, "confidence": 0.991, "coverage": 1, "pe_ratio": 9.2419, "earnings_yield": 0.1697, "shareholder_yield": 0.0416, "roe": 0.0616, "momentum_12_1": -0.3827 }, { "week_end_date": "2026-07-12", "price": 21.51, "os": 0.64, "value": 0.97, "quality": 0.27, "momentum": 0.02, "confidence": 0.98, "coverage": 1, "pe_ratio": 9.4081, "earnings_yield": 0.1683, "shareholder_yield": 0.0409, "roe": 0.0616, "momentum_12_1": -0.356 }, { "week_end_date": "2026-07-19", "price": 22.13, "os": 0.67, "value": 0.97, "quality": 0.26, "momentum": 0.08, "confidence": 0.969, "coverage": 1, "pe_ratio": 9.6793, "earnings_yield": 0.1642, "shareholder_yield": 0.0398, "roe": 0.0616, "momentum_12_1": -0.3463 }, { "week_end_date": "2026-07-26", "price": 22.3, "os": 0.67, "value": 0.97, "quality": 0.26, "momentum": 0.08, "confidence": 0.958, "coverage": 1, "pe_ratio": 9.7537, "earnings_yield": 0.1632, "shareholder_yield": 0.0395, "roe": 0.0616, "momentum_12_1": -0.3726 } ], "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": 12052400000, "cost_of_revenue": 10235500000, "gross_profit": 1816900000, "ebit": 1432900000, "ebitda": 2612900000, "pretax_income": 1215200000, "tax_provision": 639800000, "net_income": 540700000, "net_income_to_common": 540700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 318900000, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": 824800000, "capital_expenditure": 1359400000, "free_cash_flow": 2184200000, "dividends_paid": 280400000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 642500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12052400000, "cost_of_revenue": 10235500000, "gross_profit": 1816900000, "ebit": 1432900000, "ebitda": 2612900000, "pretax_income": 1215200000, "tax_provision": 639800000, "net_income": 540700000, "net_income_to_common": 540700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 318900000, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": 824800000, "capital_expenditure": 1359400000, "free_cash_flow": 2184200000, "dividends_paid": 280400000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 642500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12052400000, "cost_of_revenue": 10235500000, "gross_profit": 1816900000, "ebit": 1432900000, "ebitda": 2612900000, "pretax_income": 1215200000, "tax_provision": 639800000, "net_income": 540700000, "net_income_to_common": 540700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 318900000, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": 824800000, "capital_expenditure": 1359400000, "free_cash_flow": 2184200000, "dividends_paid": 280400000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 642500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12052400000, "cost_of_revenue": 10235500000, "gross_profit": 1816900000, "ebit": 1432900000, "ebitda": 2612900000, "pretax_income": 1215200000, "tax_provision": 639800000, "net_income": 540700000, "net_income_to_common": 540700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 318900000, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": 824800000, "capital_expenditure": 1359400000, "free_cash_flow": 2184200000, "dividends_paid": 280400000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 642500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12052400000, "cost_of_revenue": 10235500000, "gross_profit": 1816900000, "ebit": 1432900000, "ebitda": 2612900000, "pretax_income": 1215200000, "tax_provision": 639800000, "net_income": 540700000, "net_income_to_common": 540700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 318900000, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": 824800000, "capital_expenditure": 1359400000, "free_cash_flow": 2184200000, "dividends_paid": 280400000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 642500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12052400000, "cost_of_revenue": 10235500000, "gross_profit": 1816900000, "ebit": 1432900000, "ebitda": 2612900000, "pretax_income": 1215200000, "tax_provision": 639800000, "net_income": 540700000, "net_income_to_common": 540700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 318900000, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": 824800000, "capital_expenditure": 1359400000, "free_cash_flow": 2184200000, "dividends_paid": 280400000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 642500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12052400000, "cost_of_revenue": 10235500000, "gross_profit": 1816900000, "ebit": 1432900000, "ebitda": 2612900000, "pretax_income": 1215200000, "tax_provision": 639800000, "net_income": 540700000, "net_income_to_common": 540700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 318900000, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": 824800000, "capital_expenditure": 1359400000, "free_cash_flow": 2184200000, "dividends_paid": 280400000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 642500000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11122800000, "cost_of_revenue": 9610900000, "gross_profit": 1511900000, "ebit": 545400000, "ebitda": 1570900000, "pretax_income": 388700000, "tax_provision": 186700000, "net_income": 174900000, "net_income_to_common": 174900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272800000, "total_current_assets": 4498300000, "total_assets": 22924000000, "short_term_debt": 936300000, "long_term_debt": 3332300000, "total_debt": 4449800000, "total_liabilities": 11309300000, "total_equity": 11482400000, "shares_outstanding": 320700000, "goodwill_and_intangibles": 1061100000 }, "cash_flow": { "operating_cash_flow": 1299200000, "capital_expenditure": 1251800000, "free_cash_flow": 2551000000, "dividends_paid": 270700000, "share_repurchases": -235400000, "shares_issued": null, "net_debt_issued": 256300000 } } ], "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": 2998000000, "cost_of_revenue": 2762400000, "gross_profit": 235600000, "ebit": -220600000, "ebitda": 96000000, "pretax_income": -285900000, "tax_provision": -31000000, "net_income": -257600000, "net_income_to_common": -257600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281800000, "total_current_assets": 5340800000, "total_assets": 24568500000, "short_term_debt": 1202300000, "long_term_debt": 4271100000, "total_debt": 1202300000, "total_liabilities": 12610700000, "total_equity": 11804000000, "shares_outstanding": 317500000, "goodwill_and_intangibles": 988900000 }, "cash_flow": { "operating_cash_flow": 104200000, "capital_expenditure": 356800000, "free_cash_flow": 461000000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 2762400000, "gross_profit": 235600000, "ebit": -220600000, "ebitda": 96000000, "pretax_income": -285900000, "tax_provision": -31000000, "net_income": -257600000, "net_income_to_common": -257600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281800000, "total_current_assets": 5340800000, "total_assets": 24568500000, "short_term_debt": 1202300000, "long_term_debt": 4271100000, "total_debt": 1202300000, "total_liabilities": 12610700000, "total_equity": 11804000000, "shares_outstanding": 317500000, "goodwill_and_intangibles": 988900000 }, "cash_flow": { "operating_cash_flow": 104200000, "capital_expenditure": 356800000, "free_cash_flow": 461000000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 2762400000, "gross_profit": 235600000, "ebit": -220600000, "ebitda": 96000000, "pretax_income": -285900000, "tax_provision": -31000000, "net_income": -257600000, "net_income_to_common": -257600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281800000, "total_current_assets": 5340800000, "total_assets": 24568500000, "short_term_debt": 1202300000, "long_term_debt": 4271100000, "total_debt": 1202300000, "total_liabilities": 12610700000, "total_equity": 11804000000, "shares_outstanding": 317500000, "goodwill_and_intangibles": 988900000 }, "cash_flow": { "operating_cash_flow": 104200000, "capital_expenditure": 356800000, "free_cash_flow": 461000000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 2762400000, "gross_profit": 235600000, "ebit": -230600000, "ebitda": 86000000, "pretax_income": -285900000, "tax_provision": -31000000, "net_income": -257600000, "net_income_to_common": -257600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281800000, "total_current_assets": 5340800000, "total_assets": 24568500000, "short_term_debt": 1202300000, "long_term_debt": 4271100000, "total_debt": 1202300000, "total_liabilities": 12610700000, "total_equity": 11804000000, "shares_outstanding": 317500000, "goodwill_and_intangibles": 988900000 }, "cash_flow": { "operating_cash_flow": 104200000, "capital_expenditure": 356800000, "free_cash_flow": 461000000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 2762400000, "gross_profit": 235600000, "ebit": -230600000, "ebitda": 86000000, "pretax_income": -285900000, "tax_provision": -31000000, "net_income": -257600000, "net_income_to_common": -257600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281800000, "total_current_assets": 5340800000, "total_assets": 24568500000, "short_term_debt": 1202300000, "long_term_debt": 4271100000, "total_debt": 1202300000, "total_liabilities": 12610700000, "total_equity": 11804000000, "shares_outstanding": 317500000, "goodwill_and_intangibles": 988900000 }, "cash_flow": { "operating_cash_flow": 104200000, "capital_expenditure": 356800000, "free_cash_flow": 461000000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 2762400000, "gross_profit": 235600000, "ebit": -230600000, "ebitda": 86000000, "pretax_income": -285900000, "tax_provision": -31000000, "net_income": -257600000, "net_income_to_common": -257600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281800000, "total_current_assets": 5340800000, "total_assets": 24568500000, "short_term_debt": 1202300000, "long_term_debt": 4271100000, "total_debt": 1202300000, "total_liabilities": 12610700000, "total_equity": 11804000000, "shares_outstanding": 317500000, "goodwill_and_intangibles": 988900000 }, "cash_flow": { "operating_cash_flow": 104200000, "capital_expenditure": 356800000, "free_cash_flow": 461000000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 2762400000, "gross_profit": 235600000, "ebit": -372900000, "ebitda": -372900000, "pretax_income": -285900000, "tax_provision": -31000000, "net_income": -257600000, "net_income_to_common": -257600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281800000, "total_current_assets": 5340800000, "total_assets": 24568500000, "short_term_debt": 1202300000, "long_term_debt": 4271100000, "total_debt": 1202300000, "total_liabilities": 12610700000, "total_equity": 11804000000, "shares_outstanding": 317500000, "goodwill_and_intangibles": 988900000 }, "cash_flow": { "operating_cash_flow": 104200000, "capital_expenditure": 356800000, "free_cash_flow": 461000000, "dividends_paid": 70800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2603400000, "cost_of_revenue": 2234400000, "gross_profit": 369000000, "ebit": 263300000, "ebitda": 483300000, "pretax_income": 223200000, "tax_provision": 61100000, "net_income": 162200000, "net_income_to_common": 162200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 294909091, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": -56100000, "capital_expenditure": 349600000, "free_cash_flow": 293500000, "dividends_paid": 69900000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 486900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2603400000, "cost_of_revenue": 2234400000, "gross_profit": 369000000, "ebit": 263300000, "ebitda": 483300000, "pretax_income": 223200000, "tax_provision": 61100000, "net_income": 162200000, "net_income_to_common": 162200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 294909091, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": -56100000, "capital_expenditure": 349600000, "free_cash_flow": 293500000, "dividends_paid": 69900000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 486900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2603400000, "cost_of_revenue": 2234400000, "gross_profit": 369000000, "ebit": 263300000, "ebitda": 483300000, "pretax_income": 223200000, "tax_provision": 61100000, "net_income": 162200000, "net_income_to_common": 162200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 294909091, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": -56100000, "capital_expenditure": 349600000, "free_cash_flow": 293500000, "dividends_paid": 69900000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 486900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2603400000, "cost_of_revenue": 2234400000, "gross_profit": 369000000, "ebit": 263300000, "ebitda": 483300000, "pretax_income": 223200000, "tax_provision": 61100000, "net_income": 162200000, "net_income_to_common": 162200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 294909091, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": -56100000, "capital_expenditure": 349600000, "free_cash_flow": 293500000, "dividends_paid": 69900000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 486900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2603400000, "cost_of_revenue": 2234400000, "gross_profit": 369000000, "ebit": 263300000, "ebitda": 483300000, "pretax_income": 223200000, "tax_provision": 61100000, "net_income": 162200000, "net_income_to_common": 162200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276600000, "total_current_assets": 5237500000, "total_assets": 24480100000, "short_term_debt": 862600000, "long_term_debt": 4250900000, "total_debt": 5279500000, "total_liabilities": 12245900000, "total_equity": 12084900000, "shares_outstanding": 294909091, "goodwill_and_intangibles": 1005100000 }, "cash_flow": { "operating_cash_flow": -56100000, "capital_expenditure": 349600000, "free_cash_flow": 293500000, "dividends_paid": 69900000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 486900000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }