{ "ticker": { "uuid": "59836737-6b08-45ba-b4ee-a54fe6f4e9c8", "symbol": "NXST", "name": "Nexstar Broadcasting Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/59836737-6b08-45ba-b4ee-a54fe6f4e9c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/59836737-6b08-45ba-b4ee-a54fe6f4e9c8/" }, "latest_snapshot": { "ticker": { "uuid": "59836737-6b08-45ba-b4ee-a54fe6f4e9c8", "symbol": "NXST", "name": "Nexstar Broadcasting Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/59836737-6b08-45ba-b4ee-a54fe6f4e9c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/59836737-6b08-45ba-b4ee-a54fe6f4e9c8/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.11, "value": 0.31, "quality": 0.3, "momentum": 0.23, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 183.31, "market_cap": 5598097674.15, "pe_ratio": 33.9279, "earnings_yield": 0.0324, "ebitda_to_ev": 0.098, "shareholder_yield": 0.0495, "roe": 0.0761, "piotroski_f_score": 5, "momentum_12_1": -0.103, "volatility_252d": 0.3382 }, "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": 33.9279, "ev_ebitda": 10.2074, "earnings_yield": 0.0324, "fcf_yield": 0.056, "shareholder_yield": 0.0495 }, "quality": { "roe": 0.0761, "roic": 0.0357, "gross_margin": 0.4525, "fcf_margin": 0.1913, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0456, "eps_growth_1y": -0.7481, "fcf_growth_1y": -0.3241 }, "momentum": { "price_return_12m": 0.0026, "momentum_12_1": -0.103, "relative_strength": -0.2137 }, "scores": { "value_percentile": 0.31, "quality_percentile": 0.3, "momentum_percentile": 0.23, "growth_composite": 100, "yield_composite": 17, "overall_composite": 89, "os_score": 0.11, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 182.02, "os": 0.15, "value": 0.3, "quality": 0.31, "momentum": 0.35, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.6891, "earnings_yield": 0.0325, "shareholder_yield": 0.0499, "roe": 0.0761, "momentum_12_1": 0.2326 }, { "week_end_date": "2026-06-14", "price": 174.5, "os": 0.13, "value": 0.32, "quality": 0.28, "momentum": 0.27, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 32.2973, "earnings_yield": 0.033, "shareholder_yield": 0.052, "roe": 0.0761, "momentum_12_1": 0.2166 }, { "week_end_date": "2026-06-21", "price": 164.16, "os": 0.13, "value": 0.32, "quality": 0.32, "momentum": 0.27, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.3835, "earnings_yield": 0.0336, "shareholder_yield": 0.0553, "roe": 0.0761, "momentum_12_1": 0.1389 }, { "week_end_date": "2026-06-28", "price": 164, "os": 0.12, "value": 0.34, "quality": 0.29, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.3539, "earnings_yield": 0.0336, "shareholder_yield": 0.0553, "roe": 0.0761, "momentum_12_1": 0.0727 }, { "week_end_date": "2026-07-05", "price": 181.09, "os": 0.13, "value": 0.32, "quality": 0.28, "momentum": 0.28, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 33.517, "earnings_yield": 0.0326, "shareholder_yield": 0.0501, "roe": 0.0761, "momentum_12_1": 0.0413 }, { "week_end_date": "2026-07-12", "price": 174.05, "os": 0.17, "value": 0.33, "quality": 0.31, "momentum": 0.34, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 32.214, "earnings_yield": 0.033, "shareholder_yield": 0.0522, "roe": 0.0761, "momentum_12_1": 0.0052 }, { "week_end_date": "2026-07-19", "price": 183.71, "os": 0.11, "value": 0.3, "quality": 0.3, "momentum": 0.24, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 34.0019, "earnings_yield": 0.0324, "shareholder_yield": 0.0494, "roe": 0.0761, "momentum_12_1": -0.0791 }, { "week_end_date": "2026-07-26", "price": 183.31, "os": 0.11, "value": 0.31, "quality": 0.3, "momentum": 0.23, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 33.9279, "earnings_yield": 0.0324, "shareholder_yield": 0.0495, "roe": 0.0761, "momentum_12_1": -0.103 } ], "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": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "ebit": 529000000, "ebitda": 1314000000, "pretax_income": 150000000, "tax_provision": 67000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 148000000, "free_cash_flow": 1039000000, "dividends_paid": 169000000, "share_repurchases": -125000000, "shares_issued": 0, "net_debt_issued": -202000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "ebit": 529000000, "ebitda": 1314000000, "pretax_income": 150000000, "tax_provision": 67000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 148000000, "free_cash_flow": 1039000000, "dividends_paid": 169000000, "share_repurchases": -125000000, "shares_issued": 0, "net_debt_issued": -202000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "ebit": 529000000, "ebitda": 1314000000, "pretax_income": 150000000, "tax_provision": 67000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 148000000, "free_cash_flow": 1039000000, "dividends_paid": 169000000, "share_repurchases": -125000000, "shares_issued": 0, "net_debt_issued": -202000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "ebit": 529000000, "ebitda": 1314000000, "pretax_income": 150000000, "tax_provision": 67000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 148000000, "free_cash_flow": 1039000000, "dividends_paid": 169000000, "share_repurchases": -125000000, "shares_issued": 0, "net_debt_issued": -202000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "ebit": 529000000, "ebitda": 1314000000, "pretax_income": 150000000, "tax_provision": 67000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 148000000, "free_cash_flow": 1039000000, "dividends_paid": 169000000, "share_repurchases": -125000000, "shares_issued": 0, "net_debt_issued": -202000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "ebit": 529000000, "ebitda": 1314000000, "pretax_income": 150000000, "tax_provision": 67000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 148000000, "free_cash_flow": 1039000000, "dividends_paid": 169000000, "share_repurchases": -125000000, "shares_issued": 0, "net_debt_issued": -202000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4949000000, "cost_of_revenue": 3020000000, "gross_profit": 1929000000, "ebit": 529000000, "ebitda": 1314000000, "pretax_income": 150000000, "tax_provision": 67000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30707000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 891000000, "capital_expenditure": 148000000, "free_cash_flow": 1039000000, "dividends_paid": 169000000, "share_repurchases": -125000000, "shares_issued": 0, "net_debt_issued": -202000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5407000000, "cost_of_revenue": 2221000000, "gross_profit": 3186000000, "ebit": 1403000000, "ebitda": 2211000000, "pretax_income": 959000000, "tax_provision": 276000000, "net_income": 722000000, "net_income_to_common": 722000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144000000, "total_current_assets": 1297000000, "total_assets": 11468000000, "short_term_debt": 161000000, "long_term_debt": 6399000000, "total_debt": 6813000000, "total_liabilities": 9200000000, "total_equity": 2257000000, "shares_outstanding": 32796000, "goodwill_and_intangibles": 7698000000 }, "cash_flow": { "operating_cash_flow": 1250000000, "capital_expenditure": 145000000, "free_cash_flow": 1395000000, "dividends_paid": 219000000, "share_repurchases": -601000000, "shares_issued": 10000000, "net_debt_issued": -327000000 } } ], "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": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "ebit": 273000000, "ebitda": 466000000, "pretax_income": 153000000, "tax_provision": -7000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_assets": 18103000000, "short_term_debt": 326000000, "long_term_debt": 11878000000, "total_debt": 12256000000, "total_liabilities": 15935000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "goodwill_and_intangibles": 13138000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 22000000, "free_cash_flow": 311000000, "dividends_paid": 56000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3355000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "ebit": 273000000, "ebitda": 466000000, "pretax_income": 153000000, "tax_provision": -7000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_assets": 18103000000, "short_term_debt": 326000000, "long_term_debt": 11878000000, "total_debt": 12256000000, "total_liabilities": 15935000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "goodwill_and_intangibles": 13138000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 22000000, "free_cash_flow": 311000000, "dividends_paid": 56000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3355000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "ebit": 273000000, "ebitda": 466000000, "pretax_income": 153000000, "tax_provision": -7000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_assets": 18103000000, "short_term_debt": 326000000, "long_term_debt": 11878000000, "total_debt": 12256000000, "total_liabilities": 15935000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "goodwill_and_intangibles": 13138000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 22000000, "free_cash_flow": 311000000, "dividends_paid": 56000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3355000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "ebit": 273000000, "ebitda": 466000000, "pretax_income": 153000000, "tax_provision": -7000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_assets": 18103000000, "short_term_debt": 326000000, "long_term_debt": 11878000000, "total_debt": 12256000000, "total_liabilities": 15935000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "goodwill_and_intangibles": 13138000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 22000000, "free_cash_flow": 311000000, "dividends_paid": 56000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3355000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "ebit": 273000000, "ebitda": 466000000, "pretax_income": 153000000, "tax_provision": -7000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_assets": 18103000000, "short_term_debt": 326000000, "long_term_debt": 11878000000, "total_debt": 12256000000, "total_liabilities": 15935000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "goodwill_and_intangibles": 13138000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 22000000, "free_cash_flow": 311000000, "dividends_paid": 56000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3355000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "ebit": 273000000, "ebitda": 466000000, "pretax_income": 153000000, "tax_provision": -7000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_assets": 18103000000, "short_term_debt": 326000000, "long_term_debt": 11878000000, "total_debt": 12256000000, "total_liabilities": 15935000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "goodwill_and_intangibles": 13138000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 22000000, "free_cash_flow": 311000000, "dividends_paid": 56000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3355000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396000000, "cost_of_revenue": 732000000, "gross_profit": 664000000, "ebit": 265000000, "ebitda": 458000000, "pretax_income": 153000000, "tax_provision": -7000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 2282000000, "total_assets": 18103000000, "short_term_debt": 326000000, "long_term_debt": 11878000000, "total_debt": 12256000000, "total_liabilities": 15935000000, "total_equity": 2168000000, "shares_outstanding": 31166000, "goodwill_and_intangibles": 13138000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 22000000, "free_cash_flow": 311000000, "dividends_paid": 56000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 3355000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289000000, "cost_of_revenue": 758000000, "gross_profit": 531000000, "ebit": -123000000, "ebitda": 70000000, "pretax_income": -214000000, "tax_provision": -44000000, "net_income": -166000000, "net_income_to_common": -166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30326000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 190000000, "capital_expenditure": 54000000, "free_cash_flow": 244000000, "dividends_paid": 57000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289000000, "cost_of_revenue": 758000000, "gross_profit": 531000000, "ebit": -123000000, "ebitda": 70000000, "pretax_income": -214000000, "tax_provision": -44000000, "net_income": -166000000, "net_income_to_common": -166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30326000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 190000000, "capital_expenditure": 54000000, "free_cash_flow": 244000000, "dividends_paid": 57000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289000000, "cost_of_revenue": 758000000, "gross_profit": 531000000, "ebit": -123000000, "ebitda": 70000000, "pretax_income": -214000000, "tax_provision": -44000000, "net_income": -166000000, "net_income_to_common": -166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30326000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 190000000, "capital_expenditure": 54000000, "free_cash_flow": 244000000, "dividends_paid": 57000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289000000, "cost_of_revenue": 758000000, "gross_profit": 531000000, "ebit": -123000000, "ebitda": 70000000, "pretax_income": -214000000, "tax_provision": -44000000, "net_income": -166000000, "net_income_to_common": -166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30326000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 190000000, "capital_expenditure": 54000000, "free_cash_flow": 244000000, "dividends_paid": 57000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289000000, "cost_of_revenue": 758000000, "gross_profit": 531000000, "ebit": -123000000, "ebitda": 70000000, "pretax_income": -214000000, "tax_provision": -44000000, "net_income": -166000000, "net_income_to_common": -166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280000000, "total_current_assets": 1473000000, "total_assets": 10986000000, "short_term_debt": 152000000, "long_term_debt": 6222000000, "total_debt": 6858000000, "total_liabilities": 8924000000, "total_equity": 2064000000, "shares_outstanding": 30326000, "goodwill_and_intangibles": 7446000000 }, "cash_flow": { "operating_cash_flow": 190000000, "capital_expenditure": 54000000, "free_cash_flow": 244000000, "dividends_paid": 57000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -27000000 } } ] }, "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/" }, { "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 } }