{ "ticker": { "uuid": "4ac27739-d73c-44cf-a3db-182a9b959463", "symbol": "WKC", "name": "World Kinect Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/4ac27739-d73c-44cf-a3db-182a9b959463/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ac27739-d73c-44cf-a3db-182a9b959463/" }, "latest_snapshot": { "ticker": { "uuid": "4ac27739-d73c-44cf-a3db-182a9b959463", "symbol": "WKC", "name": "World Kinect Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/4ac27739-d73c-44cf-a3db-182a9b959463/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ac27739-d73c-44cf-a3db-182a9b959463/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.16, "value": 0.24, "quality": 0.05, "momentum": 0.78, "coverage": 0.909, "confidence": 0.909, "delta": 43 }, "headline_factors": { "price": 38.14, "market_cap": 1958696901.14, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0122, "shareholder_yield": 0.0652, "roe": -0.1412, "piotroski_f_score": 5, "momentum_12_1": 0.216, "volatility_252d": 0.3004 }, "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": 81.8031, "earnings_yield": null, "fcf_yield": 0.0427, "shareholder_yield": 0.0652 }, "quality": { "roe": -0.1412, "roic": -0.0069, "gross_margin": 0.0195, "fcf_margin": 0.0026, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0792, "eps_growth_1y": null, "fcf_growth_1y": -0.6217 }, "momentum": { "price_return_12m": 0.385, "momentum_12_1": 0.216, "relative_strength": 0.2167 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.05, "momentum_percentile": 0.78, "growth_composite": 34, "yield_composite": 13, "overall_composite": 84, "os_score": 0.16, "factor_coverage": 0.909, "signal_confidence": 0.909 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.62, "os": 0.41, "value": 0.71, "quality": 0.05, "momentum": 0.3, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1256, "roe": -0.4707, "momentum_12_1": -0.0102 }, { "week_end_date": "2026-06-14", "price": 31.5, "os": 0.6, "value": 0.7, "quality": 0.06, "momentum": 0.67, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1181, "roe": -0.4707, "momentum_12_1": 0.0417 }, { "week_end_date": "2026-06-21", "price": 30.9, "os": 0.41, "value": 0.7, "quality": 0.05, "momentum": 0.32, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1139, "roe": -0.4707, "momentum_12_1": 0.0799 }, { "week_end_date": "2026-06-28", "price": 33.49, "os": 0.6, "value": 0.68, "quality": 0.06, "momentum": 0.7, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1051, "roe": -0.4707, "momentum_12_1": 0.0408 }, { "week_end_date": "2026-07-05", "price": 33.21, "os": 0.39, "value": 0.69, "quality": 0.04, "momentum": 0.34, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1129, "roe": -0.4707, "momentum_12_1": 0.0245 }, { "week_end_date": "2026-07-12", "price": 35.32, "os": 0.37, "value": 0.67, "quality": 0.05, "momentum": 0.33, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1062, "roe": -0.4707, "momentum_12_1": 0.1055 }, { "week_end_date": "2026-07-19", "price": 36.5, "os": 0.59, "value": 0.67, "quality": 0.05, "momentum": 0.73, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1028, "roe": -0.4707, "momentum_12_1": 0.1274 }, { "week_end_date": "2026-07-26", "price": 38.14, "os": 0.16, "value": 0.24, "quality": 0.05, "momentum": 0.78, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0652, "roe": -0.1412, "momentum_12_1": 0.216 } ], "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": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "ebit": -630200000, "ebitda": -532000000, "pretax_income": -739700000, "tax_provision": -127900000, "net_income": -614000000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556000000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 65599999, "free_cash_flow": 358499999, "dividends_paid": 41300000, "share_repurchases": -85000000, "shares_issued": 0, "net_debt_issued": -171700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "ebit": -630200000, "ebitda": -532000000, "pretax_income": -739700000, "tax_provision": -127900000, "net_income": -614000000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556000000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 65599999, "free_cash_flow": 358499999, "dividends_paid": 41300000, "share_repurchases": -85000000, "shares_issued": 0, "net_debt_issued": -171700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "ebit": -630200000, "ebitda": -532000000, "pretax_income": -739700000, "tax_provision": -127900000, "net_income": -614000000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556000000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 65599999, "free_cash_flow": 358499999, "dividends_paid": 41300000, "share_repurchases": -85000000, "shares_issued": 0, "net_debt_issued": -171700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "ebit": -630200000, "ebitda": -532000000, "pretax_income": -739700000, "tax_provision": -127900000, "net_income": -614000000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556000000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 65599999, "free_cash_flow": 358499999, "dividends_paid": 41300000, "share_repurchases": -85000000, "shares_issued": 0, "net_debt_issued": -171700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "ebit": -630200000, "ebitda": -532000000, "pretax_income": -739700000, "tax_provision": -127900000, "net_income": -614000000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556000000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 65599999, "free_cash_flow": 358499999, "dividends_paid": 41300000, "share_repurchases": -85000000, "shares_issued": 0, "net_debt_issued": -171700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "ebit": -630200000, "ebitda": -532000000, "pretax_income": -739700000, "tax_provision": -127900000, "net_income": -614000000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556000000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 65599999, "free_cash_flow": 358499999, "dividends_paid": 41300000, "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": 36928000000, "cost_of_revenue": 36393400000, "gross_profit": 534599999, "ebit": -630200000, "ebitda": -532000000, "pretax_income": -739700000, "tax_provision": -127900000, "net_income": -614000000, "net_income_to_common": -614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556000000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 65599999, "free_cash_flow": 358499999, "dividends_paid": 41300000, "share_repurchases": -85000000, "shares_issued": 0, "net_debt_issued": -171700000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42297200000, "cost_of_revenue": 41582500000, "gross_profit": 714699999, "ebit": 226000000, "ebitda": 332400000, "pretax_income": 95500000, "tax_provision": 27600000, "net_income": 67400000, "net_income_to_common": 67400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382900000, "total_current_assets": 3959200000, "total_assets": 6731800000, "short_term_debt": 116100000, "long_term_debt": 796800000, "total_debt": 1057000000, "total_liabilities": 4775900000, "total_equity": 1948700000, "shares_outstanding": 59500000, "goodwill_and_intangibles": 1442900000 }, "cash_flow": { "operating_cash_flow": 259900000, "capital_expenditure": 68200000, "free_cash_flow": 328100000, "dividends_paid": 38500000, "share_repurchases": -100000000, "shares_issued": 0, "net_debt_issued": -32200000 } } ], "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": 13705800000, "cost_of_revenue": 13304200000, "gross_profit": 401600000, "ebit": 132500000, "ebitda": 112500000, "pretax_income": 66300000, "tax_provision": 16600000, "net_income": 49700000, "net_income_to_common": 49700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135300000, "total_current_assets": 4216000000, "total_assets": 6598900000, "short_term_debt": 8700000, "long_term_debt": null, "total_debt": 745300000, "total_liabilities": 5331800000, "total_equity": 1257600000, "shares_outstanding": 51800000, "goodwill_and_intangibles": 1036400000 }, "cash_flow": { "operating_cash_flow": -57000000, "capital_expenditure": 13800000, "free_cash_flow": -43200000, "dividends_paid": 10200000, "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": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "ebit": 58500000, "ebitda": 78500000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_assets": 6803000000, "short_term_debt": 9100000, "long_term_debt": 789600000, "total_debt": 798700000, "total_liabilities": 5591200000, "total_equity": 1203700000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 1044600000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 13800000, "free_cash_flow": -32600000, "dividends_paid": 10700000, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": 102100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "ebit": 58500000, "ebitda": 78500000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_assets": 6803000000, "short_term_debt": 9100000, "long_term_debt": 789600000, "total_debt": 798700000, "total_liabilities": 5591200000, "total_equity": 1203700000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 1044600000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 13800000, "free_cash_flow": -32600000, "dividends_paid": 10700000, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": 102100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "ebit": 58500000, "ebitda": 78500000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_assets": 6803000000, "short_term_debt": 9100000, "long_term_debt": 789600000, "total_debt": 798700000, "total_liabilities": 5591200000, "total_equity": 1203700000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 1044600000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 13800000, "free_cash_flow": -32600000, "dividends_paid": 10700000, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": 102100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "ebit": 58500000, "ebitda": 78500000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_assets": 6803000000, "short_term_debt": 9100000, "long_term_debt": 789600000, "total_debt": 798700000, "total_liabilities": 5591200000, "total_equity": 1203700000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 1044600000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 13800000, "free_cash_flow": -32600000, "dividends_paid": 10700000, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": 102100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "ebit": 58500000, "ebitda": 78500000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_assets": 6803000000, "short_term_debt": 9100000, "long_term_debt": 789600000, "total_debt": 798700000, "total_liabilities": 5591200000, "total_equity": 1203700000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 1044600000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 13800000, "free_cash_flow": -32600000, "dividends_paid": 10700000, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": 102100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "ebit": 58500000, "ebitda": 78500000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_assets": 6803000000, "short_term_debt": 9100000, "long_term_debt": 789600000, "total_debt": 798700000, "total_liabilities": 5591200000, "total_equity": 1203700000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 1044600000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 13800000, "free_cash_flow": -32600000, "dividends_paid": 10700000, "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": 9685000000, "cost_of_revenue": 9544600000, "gross_profit": 140400000, "ebit": 63000000, "ebitda": 83000000, "pretax_income": 32200000, "tax_provision": 6600000, "net_income": 26300000, "net_income_to_common": 26300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151100000, "total_current_assets": 4390700000, "total_assets": 6803000000, "short_term_debt": 9100000, "long_term_debt": 789600000, "total_debt": 798700000, "total_liabilities": 5591200000, "total_equity": 1203700000, "shares_outstanding": 52000000, "goodwill_and_intangibles": 1044600000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 13800000, "free_cash_flow": -32600000, "dividends_paid": 10700000, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": 102100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9029000000, "cost_of_revenue": 8908100000, "gross_profit": 120900000, "ebit": -275400000, "ebitda": -250200000, "pretax_income": -301700000, "tax_provision": -22200000, "net_income": -279300000, "net_income_to_common": -279300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556100000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 34200000, "capital_expenditure": 21400000, "free_cash_flow": 55600000, "dividends_paid": 11000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -91000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9029000000, "cost_of_revenue": 8908100000, "gross_profit": 120900000, "ebit": -275400000, "ebitda": -250200000, "pretax_income": -301700000, "tax_provision": -22200000, "net_income": -279300000, "net_income_to_common": -279300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556100000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 34200000, "capital_expenditure": 21400000, "free_cash_flow": 55600000, "dividends_paid": 11000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -91000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9029000000, "cost_of_revenue": 8908100000, "gross_profit": 120900000, "ebit": -275400000, "ebitda": -250200000, "pretax_income": -301700000, "tax_provision": -22200000, "net_income": -279300000, "net_income_to_common": -279300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556100000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 34200000, "capital_expenditure": 21400000, "free_cash_flow": 55600000, "dividends_paid": 11000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -91000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9029000000, "cost_of_revenue": 8908100000, "gross_profit": 120900000, "ebit": -275400000, "ebitda": -250200000, "pretax_income": -301700000, "tax_provision": -22200000, "net_income": -279300000, "net_income_to_common": -279300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193500000, "total_current_assets": 3500500000, "total_assets": 5863900000, "short_term_debt": 11900000, "long_term_debt": 685200000, "total_debt": 697100000, "total_liabilities": 4556100000, "total_equity": 1299100000, "shares_outstanding": 54800000, "goodwill_and_intangibles": 1049200000 }, "cash_flow": { "operating_cash_flow": 34200000, "capital_expenditure": 21400000, "free_cash_flow": 55600000, "dividends_paid": 11000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -91000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }