{ "ticker": { "uuid": "2c93a725-572b-4d63-af43-132ceaaaf899", "symbol": "VSH", "name": "Vishay Intertechnology Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/2c93a725-572b-4d63-af43-132ceaaaf899/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c93a725-572b-4d63-af43-132ceaaaf899/" }, "latest_snapshot": { "ticker": { "uuid": "2c93a725-572b-4d63-af43-132ceaaaf899", "symbol": "VSH", "name": "Vishay Intertechnology Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/2c93a725-572b-4d63-af43-132ceaaaf899/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c93a725-572b-4d63-af43-132ceaaaf899/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.14, "value": 0.08, "quality": 0.13, "momentum": 0.96, "coverage": 0.97, "confidence": 0.929, "delta": 1 }, "headline_factors": { "price": 38.21, "market_cap": 5860569711.84, "pe_ratio": 2572.6821, "earnings_yield": 0.0127, "ebitda_to_ev": 0.0481, "shareholder_yield": 0.0105, "roe": 0.0011, "piotroski_f_score": 5, "momentum_12_1": 2.3832, "volatility_252d": 0.6629 }, "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": 2572.6821, "ev_ebitda": 20.8051, "earnings_yield": 0.0127, "fcf_yield": 0.0855, "shareholder_yield": 0.0105 }, "quality": { "roe": 0.0011, "roic": 0.0016, "gross_margin": 0.1992, "fcf_margin": 0.1736, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0986, "eps_growth_1y": null, "fcf_growth_1y": 0.265 }, "momentum": { "price_return_12m": 1.2941, "momentum_12_1": 2.3832, "relative_strength": 1.1258 }, "scores": { "value_percentile": 0.08, "quality_percentile": 0.13, "momentum_percentile": 0.96, "growth_composite": 31, "yield_composite": 81, "overall_composite": 86, "os_score": 0.14, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.11, "os": 0.13, "value": 0.05, "quality": 0.15, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3412.3248, "earnings_yield": 0.0098, "shareholder_yield": 0.007, "roe": 0.0011, "momentum_12_1": 1.3179 }, { "week_end_date": "2026-06-14", "price": 59.29, "os": 0.13, "value": 0.05, "quality": 0.14, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3542.375, "earnings_yield": 0.0095, "shareholder_yield": 0.0067, "roe": 0.0011, "momentum_12_1": 1.5172 }, { "week_end_date": "2026-06-21", "price": 64.9, "os": 0.12, "value": 0.04, "quality": 0.15, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3877.6419, "earnings_yield": 0.0087, "shareholder_yield": 0.0062, "roe": 0.0011, "momentum_12_1": 2.1596 }, { "week_end_date": "2026-06-28", "price": 56.35, "os": 0.15, "value": 0.05, "quality": 0.17, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 3366.7969, "earnings_yield": 0.0099, "shareholder_yield": 0.0071, "roe": 0.0011, "momentum_12_1": 2.3235 }, { "week_end_date": "2026-07-05", "price": 45.92, "os": 0.15, "value": 0.06, "quality": 0.17, "momentum": 0.97, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 3091.7969, "earnings_yield": 0.0108, "shareholder_yield": 0.0087, "roe": 0.0011, "momentum_12_1": 2.3871 }, { "week_end_date": "2026-07-12", "price": 44.67, "os": 0.14, "value": 0.06, "quality": 0.17, "momentum": 0.94, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 3007.6343, "earnings_yield": 0.011, "shareholder_yield": 0.009, "roe": 0.0011, "momentum_12_1": 2.3901 }, { "week_end_date": "2026-07-19", "price": 37.81, "os": 0.15, "value": 0.09, "quality": 0.13, "momentum": 0.96, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 2545.75, "earnings_yield": 0.0128, "shareholder_yield": 0.0106, "roe": 0.0011, "momentum_12_1": 2.8423 }, { "week_end_date": "2026-07-26", "price": 38.21, "os": 0.14, "value": 0.08, "quality": 0.13, "momentum": 0.96, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 2572.6821, "earnings_yield": 0.0127, "shareholder_yield": 0.0105, "roe": 0.0011, "momentum_12_1": 2.3832 } ], "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": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "ebit": 64164000, "ebitda": 288902000, "pretax_income": 25513000, "tax_provision": 34491000, "net_income": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 135737000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 184308000, "capital_expenditure": 273293000, "free_cash_flow": 457601000, "dividends_paid": 49399000, "share_repurchases": -12528000, "shares_issued": null, "net_debt_issued": 41089000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "ebit": 64164000, "ebitda": 288902000, "pretax_income": 25513000, "tax_provision": 34491000, "net_income": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 135737000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 184308000, "capital_expenditure": 273293000, "free_cash_flow": 457601000, "dividends_paid": 49399000, "share_repurchases": -12528000, "shares_issued": null, "net_debt_issued": 41089000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "ebit": 64164000, "ebitda": 288902000, "pretax_income": 25513000, "tax_provision": 34491000, "net_income": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 135737000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 184308000, "capital_expenditure": 273293000, "free_cash_flow": 457601000, "dividends_paid": 49399000, "share_repurchases": -12528000, "shares_issued": null, "net_debt_issued": 41089000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "ebit": 64164000, "ebitda": 288902000, "pretax_income": 25513000, "tax_provision": 34491000, "net_income": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 135737000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 184308000, "capital_expenditure": 273293000, "free_cash_flow": 457601000, "dividends_paid": 49399000, "share_repurchases": -12528000, "shares_issued": null, "net_debt_issued": 41089000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "ebit": 64164000, "ebitda": 288902000, "pretax_income": 25513000, "tax_provision": 34491000, "net_income": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 135737000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 184308000, "capital_expenditure": 273293000, "free_cash_flow": 457601000, "dividends_paid": 49399000, "share_repurchases": -12528000, "shares_issued": null, "net_debt_issued": 41089000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "ebit": 64164000, "ebitda": 288902000, "pretax_income": 25513000, "tax_provision": 34491000, "net_income": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 135737000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 184308000, "capital_expenditure": 273293000, "free_cash_flow": 457601000, "dividends_paid": 49399000, "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": 3069048000, "cost_of_revenue": 2474165000, "gross_profit": 594883000, "ebit": 56868000, "ebitda": 281606000, "pretax_income": 25513000, "tax_provision": 34491000, "net_income": -8978000, "net_income_to_common": -8978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 135737000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 184308000, "capital_expenditure": 273293000, "free_cash_flow": 457601000, "dividends_paid": 49399000, "share_repurchases": -12528000, "shares_issued": null, "net_debt_issued": 41089000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2937587000, "cost_of_revenue": 2311295000, "gross_profit": 626292000, "ebit": 25091000, "ebitda": 235736000, "pretax_income": -2389000, "tax_provision": 27366000, "net_income": -31150000, "net_income_to_common": -31150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590286000, "total_current_assets": 1915507000, "total_assets": 4110696000, "short_term_debt": 25901000, "long_term_debt": 905019000, "total_debt": 1025138000, "total_liabilities": 2081734000, "total_equity": 2028962000, "shares_outstanding": 136964000, "goodwill_and_intangibles": 266228000 }, "cash_flow": { "operating_cash_flow": 173702000, "capital_expenditure": 320079000, "free_cash_flow": 493781000, "dividends_paid": 54672000, "share_repurchases": -50406000, "shares_issued": null, "net_debt_issued": 83040000 } } ], "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": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "ebit": 22825000, "ebitda": 81036000, "pretax_income": 12852000, "tax_provision": 5688000, "net_income": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_assets": 4262555000, "short_term_debt": 26166000, "long_term_debt": 983090000, "total_debt": 1101714000, "total_liabilities": 2186690000, "total_equity": 2075865000, "shares_outstanding": 137471000, "goodwill_and_intangibles": 254620000 }, "cash_flow": { "operating_cash_flow": 63669000, "capital_expenditure": 110661000, "free_cash_flow": 174330000, "dividends_paid": 13611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 31000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "ebit": 22825000, "ebitda": 81036000, "pretax_income": 12852000, "tax_provision": 5688000, "net_income": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_assets": 4262555000, "short_term_debt": 26166000, "long_term_debt": 983090000, "total_debt": 1101714000, "total_liabilities": 2186690000, "total_equity": 2075865000, "shares_outstanding": 137471000, "goodwill_and_intangibles": 254620000 }, "cash_flow": { "operating_cash_flow": 63669000, "capital_expenditure": 110661000, "free_cash_flow": 174330000, "dividends_paid": 13611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 31000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "ebit": 22825000, "ebitda": 81036000, "pretax_income": 12852000, "tax_provision": 5688000, "net_income": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_assets": 4262555000, "short_term_debt": 26166000, "long_term_debt": 983090000, "total_debt": 1101714000, "total_liabilities": 2186690000, "total_equity": 2075865000, "shares_outstanding": 137471000, "goodwill_and_intangibles": 254620000 }, "cash_flow": { "operating_cash_flow": 63669000, "capital_expenditure": 110661000, "free_cash_flow": 174330000, "dividends_paid": 13611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 31000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "ebit": 22825000, "ebitda": 81036000, "pretax_income": 12852000, "tax_provision": 5688000, "net_income": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_assets": 4262555000, "short_term_debt": 26166000, "long_term_debt": 983090000, "total_debt": 1101714000, "total_liabilities": 2186690000, "total_equity": 2075865000, "shares_outstanding": 137471000, "goodwill_and_intangibles": 254620000 }, "cash_flow": { "operating_cash_flow": 63669000, "capital_expenditure": 110661000, "free_cash_flow": 174330000, "dividends_paid": 13611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 31000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "ebit": 22825000, "ebitda": 81036000, "pretax_income": 12852000, "tax_provision": 5688000, "net_income": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_assets": 4262555000, "short_term_debt": 26166000, "long_term_debt": 983090000, "total_debt": 1101714000, "total_liabilities": 2186690000, "total_equity": 2075865000, "shares_outstanding": 137471000, "goodwill_and_intangibles": 254620000 }, "cash_flow": { "operating_cash_flow": 63669000, "capital_expenditure": 110661000, "free_cash_flow": 174330000, "dividends_paid": 13611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 31000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "ebit": 22825000, "ebitda": 81036000, "pretax_income": 12852000, "tax_provision": 5688000, "net_income": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_assets": 4262555000, "short_term_debt": 26166000, "long_term_debt": 983090000, "total_debt": 1101714000, "total_liabilities": 2186690000, "total_equity": 2075865000, "shares_outstanding": 137471000, "goodwill_and_intangibles": 254620000 }, "cash_flow": { "operating_cash_flow": 63669000, "capital_expenditure": 110661000, "free_cash_flow": 174330000, "dividends_paid": 13611000, "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": 839242000, "cost_of_revenue": 662630000, "gross_profit": 176612000, "ebit": 22124000, "ebitda": 22124000, "pretax_income": 12852000, "tax_provision": 5688000, "net_income": 7164000, "net_income_to_common": 7164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479357000, "total_current_assets": 1876983000, "total_assets": 4262555000, "short_term_debt": 26166000, "long_term_debt": 983090000, "total_debt": 1101714000, "total_liabilities": 2186690000, "total_equity": 2075865000, "shares_outstanding": 137471000, "goodwill_and_intangibles": 254620000 }, "cash_flow": { "operating_cash_flow": 63669000, "capital_expenditure": 110661000, "free_cash_flow": 174330000, "dividends_paid": 13611000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 31000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 800922000, "cost_of_revenue": 644135000, "gross_profit": 156787000, "ebit": 15325000, "ebitda": 73027000, "pretax_income": 5577000, "tax_provision": 4591000, "net_income": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 136730000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 149362000, "capital_expenditure": 94802000, "free_cash_flow": 244164000, "dividends_paid": 13559000, "share_repurchases": 10000, "shares_issued": 10000, "net_debt_issued": 30000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 800922000, "cost_of_revenue": 644135000, "gross_profit": 156787000, "ebit": 15325000, "ebitda": 73027000, "pretax_income": 5577000, "tax_provision": 4591000, "net_income": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 136730000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 149362000, "capital_expenditure": 94802000, "free_cash_flow": 244164000, "dividends_paid": 13559000, "share_repurchases": 10000, "shares_issued": 10000, "net_debt_issued": 30000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 800922000, "cost_of_revenue": 644135000, "gross_profit": 156787000, "ebit": 15325000, "ebitda": 73027000, "pretax_income": 5577000, "tax_provision": 4591000, "net_income": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 136730000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 149362000, "capital_expenditure": 94802000, "free_cash_flow": 244164000, "dividends_paid": 13559000, "share_repurchases": 10000, "shares_issued": 10000, "net_debt_issued": 30000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 800922000, "cost_of_revenue": 644135000, "gross_profit": 156787000, "ebit": 15325000, "ebitda": 73027000, "pretax_income": 5577000, "tax_provision": 4591000, "net_income": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 136730000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 149362000, "capital_expenditure": 94802000, "free_cash_flow": 244164000, "dividends_paid": 13559000, "share_repurchases": 10000, "shares_issued": 10000, "net_debt_issued": 30000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 800922000, "cost_of_revenue": 644135000, "gross_profit": 156787000, "ebit": 15325000, "ebitda": 73027000, "pretax_income": 5577000, "tax_provision": 4591000, "net_income": 986000, "net_income_to_common": 986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514966000, "total_current_assets": 1887240000, "total_assets": 4234160000, "short_term_debt": 26546000, "long_term_debt": 950893000, "total_debt": 1169037000, "total_liabilities": 2145887000, "total_equity": 2088273000, "shares_outstanding": 136730000, "goodwill_and_intangibles": 258877000 }, "cash_flow": { "operating_cash_flow": 149362000, "capital_expenditure": 94802000, "free_cash_flow": 244164000, "dividends_paid": 13559000, "share_repurchases": 10000, "shares_issued": 10000, "net_debt_issued": 30000000 } } ] }, "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": 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 } }