{ "ticker": { "uuid": "265ca408-8db5-45ca-8f01-050baf013a1f", "symbol": "BAX", "name": "Baxter International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/265ca408-8db5-45ca-8f01-050baf013a1f/", "api_url": "https://sharemaestro.com/factors/api/tickers/265ca408-8db5-45ca-8f01-050baf013a1f/" }, "latest_snapshot": { "ticker": { "uuid": "265ca408-8db5-45ca-8f01-050baf013a1f", "symbol": "BAX", "name": "Baxter International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/265ca408-8db5-45ca-8f01-050baf013a1f/", "api_url": "https://sharemaestro.com/factors/api/tickers/265ca408-8db5-45ca-8f01-050baf013a1f/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.1, "value": 0.36, "quality": 0.13, "momentum": 0.26, "coverage": 0.879, "confidence": 0.879, "delta": 20 }, "headline_factors": { "price": 26.16, "market_cap": 13524615333.84, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0356, "shareholder_yield": 0.0056, "roe": -0.1713, "piotroski_f_score": 4, "momentum_12_1": 0.0401, "volatility_252d": 0.4576 }, "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": null, "ev_ebitda": 28.0915, "earnings_yield": null, "fcf_yield": 0.093, "shareholder_yield": 0.0056 }, "quality": { "roe": -0.1713, "roic": -0.0111, "gross_margin": 0.3008, "fcf_margin": 0.1709, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0536, "eps_growth_1y": null, "fcf_growth_1y": 0.6374 }, "momentum": { "price_return_12m": 0.2013, "momentum_12_1": 0.0401, "relative_strength": -18.6041 }, "scores": { "value_percentile": 0.36, "quality_percentile": 0.13, "momentum_percentile": 0.26, "growth_composite": 68, "yield_composite": 34, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 0.879, "signal_confidence": 0.879 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.38, "os": 0.3, "value": 0.69, "quality": 0.13, "momentum": 0.08, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0075, "roe": -0.1817, "momentum_12_1": -0.4008 }, { "week_end_date": "2026-06-14", "price": 20.86, "os": 0.32, "value": 0.68, "quality": 0.13, "momentum": 0.13, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.007, "roe": -0.1817, "momentum_12_1": -0.4305 }, { "week_end_date": "2026-06-21", "price": 19.89, "os": 0.3, "value": 0.69, "quality": 0.13, "momentum": 0.08, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0073, "roe": -0.1817, "momentum_12_1": -0.3554 }, { "week_end_date": "2026-06-28", "price": 22.04, "os": 0.32, "value": 0.67, "quality": 0.14, "momentum": 0.15, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0066, "roe": -0.1817, "momentum_12_1": -0.3768 }, { "week_end_date": "2026-07-05", "price": 22.65, "os": 0.27, "value": 0.66, "quality": 0.14, "momentum": 0.1, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0064, "roe": -0.1817, "momentum_12_1": -0.3698 }, { "week_end_date": "2026-07-12", "price": 22.62, "os": 0.24, "value": 0.66, "quality": 0.14, "momentum": 0.06, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0064, "roe": -0.1817, "momentum_12_1": -0.267 }, { "week_end_date": "2026-07-19", "price": 22.61, "os": 0.31, "value": 0.67, "quality": 0.13, "momentum": 0.14, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0064, "roe": -0.1817, "momentum_12_1": -0.2777 }, { "week_end_date": "2026-07-26", "price": 22.4, "os": 0.3, "value": 0.67, "quality": 0.13, "momentum": 0.14, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0065, "roe": -0.1817, "momentum_12_1": -0.2393 }, { "week_end_date": "2026-08-02", "price": 26.16, "os": 0.1, "value": 0.36, "quality": 0.13, "momentum": 0.26, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0056, "roe": -0.1713, "momentum_12_1": 0.0401 } ], "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": 11244000000, "cost_of_revenue": 7865000000, "gross_profit": 3379000000, "ebit": -215000000, "ebitda": 766000000, "pretax_income": -505000000, "tax_provision": 395000000, "net_income": -957000000, "net_income_to_common": -957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 84000000, "long_term_debt": 9473000000, "total_debt": 10003000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 513000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 522000000, "free_cash_flow": 1367000000, "dividends_paid": 348000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -3791000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11244000000, "cost_of_revenue": 7865000000, "gross_profit": 3379000000, "ebit": -215000000, "ebitda": 766000000, "pretax_income": -505000000, "tax_provision": 395000000, "net_income": -957000000, "net_income_to_common": -957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 84000000, "long_term_debt": 9473000000, "total_debt": 10003000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 513000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 522000000, "free_cash_flow": 1367000000, "dividends_paid": 348000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -3791000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11244000000, "cost_of_revenue": 7865000000, "gross_profit": 3379000000, "ebit": -215000000, "ebitda": 766000000, "pretax_income": -505000000, "tax_provision": 395000000, "net_income": -957000000, "net_income_to_common": -957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 84000000, "long_term_debt": 9473000000, "total_debt": 10003000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 513000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 522000000, "free_cash_flow": 1367000000, "dividends_paid": 348000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -3791000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11244000000, "cost_of_revenue": 7865000000, "gross_profit": 3379000000, "ebit": -215000000, "ebitda": 766000000, "pretax_income": -505000000, "tax_provision": 395000000, "net_income": -957000000, "net_income_to_common": -957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 84000000, "long_term_debt": 9473000000, "total_debt": 10003000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 513000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 522000000, "free_cash_flow": 1367000000, "dividends_paid": 348000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -3791000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11244000000, "cost_of_revenue": 7865000000, "gross_profit": 3379000000, "ebit": -215000000, "ebitda": 766000000, "pretax_income": -505000000, "tax_provision": 395000000, "net_income": -957000000, "net_income_to_common": -957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 84000000, "long_term_debt": 9473000000, "total_debt": 10003000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 513000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 522000000, "free_cash_flow": 1367000000, "dividends_paid": 348000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -3791000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11244000000, "cost_of_revenue": 7865000000, "gross_profit": 3379000000, "ebit": -215000000, "ebitda": 766000000, "pretax_income": -505000000, "tax_provision": 395000000, "net_income": -957000000, "net_income_to_common": -957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 84000000, "long_term_debt": 9473000000, "total_debt": 10003000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 513000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 522000000, "free_cash_flow": 1367000000, "dividends_paid": 348000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -3791000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11244000000, "cost_of_revenue": 7865000000, "gross_profit": 3379000000, "ebit": -215000000, "ebitda": 766000000, "pretax_income": -505000000, "tax_provision": 395000000, "net_income": -957000000, "net_income_to_common": -957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 84000000, "long_term_debt": 9473000000, "total_debt": 10003000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 513000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 522000000, "free_cash_flow": 1367000000, "dividends_paid": 348000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -3791000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11244000000, "cost_of_revenue": 7865000000, "gross_profit": 3379000000, "ebit": -215000000, "ebitda": 766000000, "pretax_income": -505000000, "tax_provision": 395000000, "net_income": -957000000, "net_income_to_common": -957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 84000000, "long_term_debt": 9473000000, "total_debt": 10003000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 513000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 522000000, "free_cash_flow": 1367000000, "dividends_paid": 348000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -3791000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2960000000, "cost_of_revenue": 1928000000, "gross_profit": 1032000000, "ebit": 235000000, "ebitda": 474000000, "pretax_income": 158000000, "tax_provision": 23000000, "net_income": 126000000, "net_income_to_common": 126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150000000, "total_current_assets": 6989000000, "total_assets": 19791000000, "short_term_debt": 844000000, "long_term_debt": 8615000000, "total_debt": 9667000000, "total_liabilities": 13612000000, "total_equity": 6206000000, "shares_outstanding": 518000000, "goodwill_and_intangibles": 8959000000 }, "cash_flow": { "operating_cash_flow": 285000000, "capital_expenditure": 253000000, "free_cash_flow": 538000000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": 5000000, "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": 2701000000, "cost_of_revenue": 1810000000, "gross_profit": 891000000, "ebit": 60000000, "ebitda": 297000000, "pretax_income": -6000000, "tax_provision": 11000000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000000, "total_current_assets": 6847000000, "total_assets": 19846000000, "short_term_debt": 842000000, "long_term_debt": 8621000000, "total_debt": 9687000000, "total_liabilities": 13830000000, "total_equity": 6043000000, "shares_outstanding": 515000000, "goodwill_and_intangibles": 9117000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 137000000, "free_cash_flow": 350000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": 8000000, "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": 2701000000, "cost_of_revenue": 1810000000, "gross_profit": 891000000, "ebit": 60000000, "ebitda": 297000000, "pretax_income": -6000000, "tax_provision": 11000000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000000, "total_current_assets": 6847000000, "total_assets": 19846000000, "short_term_debt": 842000000, "long_term_debt": 8621000000, "total_debt": 9687000000, "total_liabilities": 13830000000, "total_equity": 6043000000, "shares_outstanding": 515000000, "goodwill_and_intangibles": 9117000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 137000000, "free_cash_flow": 350000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": 8000000, "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": 2701000000, "cost_of_revenue": 1810000000, "gross_profit": 891000000, "ebit": 60000000, "ebitda": 297000000, "pretax_income": -6000000, "tax_provision": 11000000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000000, "total_current_assets": 6847000000, "total_assets": 19846000000, "short_term_debt": 842000000, "long_term_debt": 8621000000, "total_debt": 9687000000, "total_liabilities": 13830000000, "total_equity": 6043000000, "shares_outstanding": 515000000, "goodwill_and_intangibles": 9117000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 137000000, "free_cash_flow": 350000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": 8000000, "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": 2701000000, "cost_of_revenue": 1810000000, "gross_profit": 891000000, "ebit": 60000000, "ebitda": 297000000, "pretax_income": -6000000, "tax_provision": 11000000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000000, "total_current_assets": 6847000000, "total_assets": 19846000000, "short_term_debt": 842000000, "long_term_debt": 8621000000, "total_debt": 9687000000, "total_liabilities": 13830000000, "total_equity": 6043000000, "shares_outstanding": 515000000, "goodwill_and_intangibles": 9117000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 137000000, "free_cash_flow": 350000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": 8000000, "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": 2701000000, "cost_of_revenue": 1810000000, "gross_profit": 891000000, "ebit": 60000000, "ebitda": 297000000, "pretax_income": -6000000, "tax_provision": 11000000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000000, "total_current_assets": 6847000000, "total_assets": 19846000000, "short_term_debt": 842000000, "long_term_debt": 8621000000, "total_debt": 9687000000, "total_liabilities": 13830000000, "total_equity": 6043000000, "shares_outstanding": 515000000, "goodwill_and_intangibles": 9117000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 137000000, "free_cash_flow": 350000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": 8000000, "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": 2701000000, "cost_of_revenue": 1810000000, "gross_profit": 891000000, "ebit": 60000000, "ebitda": 297000000, "pretax_income": -6000000, "tax_provision": 11000000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000000, "total_current_assets": 6847000000, "total_assets": 19846000000, "short_term_debt": 842000000, "long_term_debt": 8621000000, "total_debt": 9687000000, "total_liabilities": 13830000000, "total_equity": 6043000000, "shares_outstanding": 515000000, "goodwill_and_intangibles": 9117000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 137000000, "free_cash_flow": 350000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": 8000000, "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": 2701000000, "cost_of_revenue": 1810000000, "gross_profit": 891000000, "ebit": 60000000, "ebitda": 297000000, "pretax_income": -6000000, "tax_provision": 11000000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000000, "total_current_assets": 6847000000, "total_assets": 19846000000, "short_term_debt": 842000000, "long_term_debt": 8621000000, "total_debt": 9687000000, "total_liabilities": 13830000000, "total_equity": 6043000000, "shares_outstanding": 515000000, "goodwill_and_intangibles": 9117000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 137000000, "free_cash_flow": 350000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": 8000000, "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": 2701000000, "cost_of_revenue": 1810000000, "gross_profit": 891000000, "ebit": 66000000, "ebitda": 303000000, "pretax_income": -6000000, "tax_provision": 11000000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2017000000, "total_current_assets": 6847000000, "total_assets": 19846000000, "short_term_debt": 842000000, "long_term_debt": 8621000000, "total_debt": 9687000000, "total_liabilities": 13830000000, "total_equity": 6043000000, "shares_outstanding": 515000000, "goodwill_and_intangibles": 9117000000 }, "cash_flow": { "operating_cash_flow": 213000000, "capital_expenditure": 137000000, "free_cash_flow": 350000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": 8000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2974000000, "cost_of_revenue": 2397000000, "gross_profit": 577000000, "ebit": -687000000, "ebitda": -447000000, "pretax_income": -756000000, "tax_provision": 279000000, "net_income": -1128000000, "net_income_to_common": -1128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 82000000, "long_term_debt": 9473000000, "total_debt": 9780000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 514000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 584000000, "capital_expenditure": 140000000, "free_cash_flow": 724000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": 5000000, "net_debt_issued": -2284000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2974000000, "cost_of_revenue": 2397000000, "gross_profit": 577000000, "ebit": -687000000, "ebitda": -447000000, "pretax_income": -756000000, "tax_provision": 279000000, "net_income": -1128000000, "net_income_to_common": -1128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 82000000, "long_term_debt": 9473000000, "total_debt": 9780000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 514000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 584000000, "capital_expenditure": 140000000, "free_cash_flow": 724000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": 5000000, "net_debt_issued": -2284000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2974000000, "cost_of_revenue": 2397000000, "gross_profit": 577000000, "ebit": -687000000, "ebitda": -447000000, "pretax_income": -756000000, "tax_provision": 279000000, "net_income": -1128000000, "net_income_to_common": -1128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1966000000, "total_current_assets": 6872000000, "total_assets": 20055000000, "short_term_debt": 82000000, "long_term_debt": 9473000000, "total_debt": 9780000000, "total_liabilities": 13953000000, "total_equity": 6129000000, "shares_outstanding": 514000000, "goodwill_and_intangibles": 9298000000 }, "cash_flow": { "operating_cash_flow": 584000000, "capital_expenditure": 140000000, "free_cash_flow": 724000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": 5000000, "net_debt_issued": -2284000000 } } ] }, "strategy_matches": [ { "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": "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": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }