{ "ticker": { "uuid": "63111705-83f5-4b54-8acd-5ac03e555cd1", "symbol": "MGA", "name": "Magna International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/63111705-83f5-4b54-8acd-5ac03e555cd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/63111705-83f5-4b54-8acd-5ac03e555cd1/" }, "latest_snapshot": { "ticker": { "uuid": "63111705-83f5-4b54-8acd-5ac03e555cd1", "symbol": "MGA", "name": "Magna International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/63111705-83f5-4b54-8acd-5ac03e555cd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/63111705-83f5-4b54-8acd-5ac03e555cd1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.85, "value": 0.86, "quality": 0.22, "momentum": 0.88, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 65.66, "market_cap": 17874263953, "pe_ratio": 26.6323, "earnings_yield": 0.0586, "ebitda_to_ev": 0.1359, "shareholder_yield": 0.047, "roe": 0.0562, "piotroski_f_score": 5, "momentum_12_1": 0.5721, "volatility_252d": 0.3879 }, "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": 26.6323, "ev_ebitda": 7.3603, "earnings_yield": 0.0586, "fcf_yield": 0.2423, "shareholder_yield": 0.047 }, "quality": { "roe": 0.0562, "roic": 0.05, "gross_margin": 0.1257, "fcf_margin": 0.1335, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0098, "eps_growth_1y": -0.4144, "fcf_growth_1y": 0.046 }, "momentum": { "price_return_12m": 0.5989, "momentum_12_1": 0.5721, "relative_strength": 0.4306 }, "scores": { "value_percentile": 0.86, "quality_percentile": 0.22, "momentum_percentile": 0.88, "growth_composite": 97, "yield_composite": 23, "overall_composite": 15, "os_score": 0.85, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 66.09, "os": 0.86, "value": 0.85, "quality": 0.26, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 26.8067, "earnings_yield": 0.0583, "shareholder_yield": 0.0467, "roe": 0.0562, "momentum_12_1": 0.7733 }, { "week_end_date": "2026-06-14", "price": 66.73, "os": 0.86, "value": 0.86, "quality": 0.25, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 27.0663, "earnings_yield": 0.0579, "shareholder_yield": 0.0462, "roe": 0.0562, "momentum_12_1": 0.6789 }, { "week_end_date": "2026-06-21", "price": 65.35, "os": 0.86, "value": 0.86, "quality": 0.25, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 26.5065, "earnings_yield": 0.0588, "shareholder_yield": 0.0472, "roe": 0.0562, "momentum_12_1": 0.8009 }, { "week_end_date": "2026-06-28", "price": 64.56, "os": 0.88, "value": 0.87, "quality": 0.25, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 26.1861, "earnings_yield": 0.0594, "shareholder_yield": 0.0478, "roe": 0.0562, "momentum_12_1": 0.7472 }, { "week_end_date": "2026-07-05", "price": 62.69, "os": 0.86, "value": 0.88, "quality": 0.25, "momentum": 0.87, "confidence": 0.991, "coverage": 1, "pe_ratio": 25.4276, "earnings_yield": 0.0607, "shareholder_yield": 0.0492, "roe": 0.0562, "momentum_12_1": 0.6473 }, { "week_end_date": "2026-07-12", "price": 64.27, "os": 0.85, "value": 0.87, "quality": 0.24, "momentum": 0.81, "confidence": 0.98, "coverage": 1, "pe_ratio": 26.0685, "earnings_yield": 0.0596, "shareholder_yield": 0.048, "roe": 0.0562, "momentum_12_1": 0.6498 }, { "week_end_date": "2026-07-19", "price": 66.46, "os": 0.86, "value": 0.86, "quality": 0.22, "momentum": 0.89, "confidence": 0.969, "coverage": 1, "pe_ratio": 26.9567, "earnings_yield": 0.0581, "shareholder_yield": 0.0464, "roe": 0.0562, "momentum_12_1": 0.6375 }, { "week_end_date": "2026-07-26", "price": 65.66, "os": 0.85, "value": 0.86, "quality": 0.22, "momentum": 0.88, "confidence": 0.958, "coverage": 1, "pe_ratio": 26.6323, "earnings_yield": 0.0586, "shareholder_yield": 0.047, "roe": 0.0562, "momentum_12_1": 0.5721 } ], "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": 42745407470, "cost_of_revenue": 38338591003, "gross_profit": 4406816466, "ebit": 1543555894, "ebitda": 3230580068, "pretax_income": 1330897238, "tax_provision": 432439851, "net_income": 843512087, "net_income_to_common": 843512087, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 282500000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 3660984910, "capital_expenditure": 1843720026, "free_cash_flow": 5504704936, "dividends_paid": 553523010, "share_repurchases": -137000000, "shares_issued": 2000000, "net_debt_issued": -349000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42745407470, "cost_of_revenue": 38338591003, "gross_profit": 4406816466, "ebit": 1543555894, "ebitda": 3230580068, "pretax_income": 1330897238, "tax_provision": 432439851, "net_income": 843512087, "net_income_to_common": 843512087, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 282500000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 3660984910, "capital_expenditure": 1843720026, "free_cash_flow": 5504704936, "dividends_paid": 553523010, "share_repurchases": -137000000, "shares_issued": 2000000, "net_debt_issued": -349000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42745407470, "cost_of_revenue": 38338591003, "gross_profit": 4406816466, "ebit": 1543555894, "ebitda": 3230580068, "pretax_income": 1330897238, "tax_provision": 432439851, "net_income": 843512087, "net_income_to_common": 843512087, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 282500000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 3660984910, "capital_expenditure": 1843720026, "free_cash_flow": 5504704936, "dividends_paid": 553523010, "share_repurchases": -137000000, "shares_issued": 2000000, "net_debt_issued": -349000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42745407470, "cost_of_revenue": 38338591003, "gross_profit": 4406816466, "ebit": 1543555894, "ebitda": 3230580068, "pretax_income": 1330897238, "tax_provision": 432439851, "net_income": 843512087, "net_income_to_common": 843512087, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 282500000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 3660984910, "capital_expenditure": 1843720026, "free_cash_flow": 5504704936, "dividends_paid": 553523010, "share_repurchases": -137000000, "shares_issued": 2000000, "net_debt_issued": -349000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42745407470, "cost_of_revenue": 38338591003, "gross_profit": 4406816466, "ebit": 1543555894, "ebitda": 3230580068, "pretax_income": 1330897238, "tax_provision": 432439851, "net_income": 843512087, "net_income_to_common": 843512087, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 282500000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 3660984910, "capital_expenditure": 1843720026, "free_cash_flow": 5504704936, "dividends_paid": 553523010, "share_repurchases": -137000000, "shares_issued": 2000000, "net_debt_issued": -349000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42745407470, "cost_of_revenue": 38338591003, "gross_profit": 4406816466, "ebit": 1543555894, "ebitda": 3230580068, "pretax_income": 1330897238, "tax_provision": 432439851, "net_income": 843512087, "net_income_to_common": 843512087, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 282500000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 3660984910, "capital_expenditure": 1843720026, "free_cash_flow": 5504704936, "dividends_paid": 553523010, "share_repurchases": -137000000, "shares_issued": 2000000, "net_debt_issued": -349000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42745407470, "cost_of_revenue": 38338591003, "gross_profit": 4406816466, "ebit": 2146936676, "ebitda": 3833960850, "pretax_income": 1330897238, "tax_provision": 432439851, "net_income": 843512087, "net_income_to_common": 843512087, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 282500000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 3660984910, "capital_expenditure": 1843720026, "free_cash_flow": 5504704936, "dividends_paid": 553523010, "share_repurchases": -137000000, "shares_issued": 2000000, "net_debt_issued": -349000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42836000000, "cost_of_revenue": 37037000000, "gross_profit": 5799000000, "ebit": 1851000000, "ebitda": 3779000000, "pretax_income": 1542000000, "tax_provision": 446000000, "net_income": 1009000000, "net_income_to_common": 1009000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1247000000, "total_current_assets": 13118000000, "total_assets": 31039000000, "short_term_debt": 1272000000, "long_term_debt": 4134000000, "total_debt": 7068000000, "total_liabilities": 19099000000, "total_equity": 11522000000, "shares_outstanding": 286900000, "goodwill_and_intangibles": 3412000000 }, "cash_flow": { "operating_cash_flow": 3634000000, "capital_expenditure": 2178000000, "free_cash_flow": 5812000000, "dividends_paid": 539000000, "share_repurchases": -207000000, "shares_issued": 30000000, "net_debt_issued": -37000000 } } ], "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": 10237205187, "cost_of_revenue": 9250070769, "gross_profit": 987134417, "ebit": 122282384, "ebitda": 596619701, "pretax_income": 85794899, "tax_provision": 86781047, "net_income": -11833779, "net_income_to_common": -11833779, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1633354176, "total_current_assets": 14552704131, "total_assets": 31764123597, "short_term_debt": 485591782, "long_term_debt": 4643000000, "total_debt": 6722035000, "total_liabilities": 19451763370, "total_equity": 11952179545, "shares_outstanding": 278100000, "goodwill_and_intangibles": 2927596734 }, "cash_flow": { "operating_cash_flow": 667622378, "capital_expenditure": 215966475, "free_cash_flow": 883588853, "dividends_paid": 133130016, "share_repurchases": -440000000, "shares_issued": 86000000, "net_debt_issued": 135000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10237205187, "cost_of_revenue": 9250070769, "gross_profit": 987134417, "ebit": 122282384, "ebitda": 596619701, "pretax_income": 85794899, "tax_provision": 86781047, "net_income": -11833779, "net_income_to_common": -11833779, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1633354176, "total_current_assets": 14552704131, "total_assets": 31764123597, "short_term_debt": 485591782, "long_term_debt": 4643000000, "total_debt": 6722035000, "total_liabilities": 19451763370, "total_equity": 11952179545, "shares_outstanding": 278100000, "goodwill_and_intangibles": 2927596734 }, "cash_flow": { "operating_cash_flow": 667622378, "capital_expenditure": 215966475, "free_cash_flow": 883588853, "dividends_paid": 133130016, "share_repurchases": -440000000, "shares_issued": 86000000, "net_debt_issued": 135000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10237205187, "cost_of_revenue": 9250070769, "gross_profit": 987134417, "ebit": 122282384, "ebitda": 596619701, "pretax_income": 85794899, "tax_provision": 86781047, "net_income": -11833779, "net_income_to_common": -11833779, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1633354176, "total_current_assets": 14552704131, "total_assets": 31764123597, "short_term_debt": 485591782, "long_term_debt": 4643000000, "total_debt": 6722035000, "total_liabilities": 19451763370, "total_equity": 11952179545, "shares_outstanding": 278100000, "goodwill_and_intangibles": 2927596734 }, "cash_flow": { "operating_cash_flow": 667622378, "capital_expenditure": 215966475, "free_cash_flow": 883588853, "dividends_paid": 133130016, "share_repurchases": -440000000, "shares_issued": 86000000, "net_debt_issued": 135000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10237205187, "cost_of_revenue": 9250070769, "gross_profit": 987134417, "ebit": 122282384, "ebitda": 596619701, "pretax_income": 85794899, "tax_provision": 86781047, "net_income": -11833779, "net_income_to_common": -11833779, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1633354176, "total_current_assets": 14552704131, "total_assets": 31764123597, "short_term_debt": 485591782, "long_term_debt": 4643000000, "total_debt": 6722035000, "total_liabilities": 19451763370, "total_equity": 11952179545, "shares_outstanding": 278100000, "goodwill_and_intangibles": 2927596734 }, "cash_flow": { "operating_cash_flow": 667622378, "capital_expenditure": 215966475, "free_cash_flow": 883588853, "dividends_paid": 133130016, "share_repurchases": -440000000, "shares_issued": 86000000, "net_debt_issued": 135000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10237205187, "cost_of_revenue": 9250070769, "gross_profit": 987134417, "ebit": 122282384, "ebitda": 596619701, "pretax_income": 85794899, "tax_provision": 86781047, "net_income": -11833779, "net_income_to_common": -11833779, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1633354176, "total_current_assets": 14552704131, "total_assets": 31764123597, "short_term_debt": 485591782, "long_term_debt": 4643000000, "total_debt": 6722035000, "total_liabilities": 19451763370, "total_equity": 11952179545, "shares_outstanding": 278100000, "goodwill_and_intangibles": 2927596734 }, "cash_flow": { "operating_cash_flow": 667622378, "capital_expenditure": 215966475, "free_cash_flow": 883588853, "dividends_paid": 133130016, "share_repurchases": -440000000, "shares_issued": 86000000, "net_debt_issued": 135000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10237205187, "cost_of_revenue": 9250070769, "gross_profit": 987134417, "ebit": 122282384, "ebitda": 596619701, "pretax_income": 85794899, "tax_provision": 86781047, "net_income": -11833779, "net_income_to_common": -11833779, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1633354176, "total_current_assets": 14552704131, "total_assets": 31764123597, "short_term_debt": 485591782, "long_term_debt": 4643000000, "total_debt": 6722035000, "total_liabilities": 19451763370, "total_equity": 11952179545, "shares_outstanding": 278100000, "goodwill_and_intangibles": 2927596734 }, "cash_flow": { "operating_cash_flow": 667622378, "capital_expenditure": 215966475, "free_cash_flow": 883588853, "dividends_paid": 133130016, "share_repurchases": -440000000, "shares_issued": 86000000, "net_debt_issued": 135000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10237205187, "cost_of_revenue": 9250070769, "gross_profit": 987134417, "ebit": 437849831, "ebitda": 912187148, "pretax_income": 85794899, "tax_provision": 86781047, "net_income": -11833779, "net_income_to_common": -11833779, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1633354176, "total_current_assets": 14552704131, "total_assets": 31764123597, "short_term_debt": 485591782, "long_term_debt": 4643000000, "total_debt": 6722035000, "total_liabilities": 19451763370, "total_equity": 11952179545, "shares_outstanding": 278100000, "goodwill_and_intangibles": 2927596734 }, "cash_flow": { "operating_cash_flow": 667622378, "capital_expenditure": 215966475, "free_cash_flow": 883588853, "dividends_paid": 133130016, "share_repurchases": -440000000, "shares_issued": 86000000, "net_debt_issued": 135000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11014747553, "cost_of_revenue": 9670395990, "gross_profit": 1344351563, "ebit": 158397917, "ebitda": 595007563, "pretax_income": 115752324, "tax_provision": 112706211, "net_income": -1015371, "net_income_to_common": -1015371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 281200000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 2015762946, "capital_expenditure": 700412934, "free_cash_flow": 2716175880, "dividends_paid": 137127104, "share_repurchases": -86000000, "shares_issued": 2000000, "net_debt_issued": -310000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11014747553, "cost_of_revenue": 9670395990, "gross_profit": 1344351563, "ebit": 158397917, "ebitda": 595007563, "pretax_income": 115752324, "tax_provision": 112706211, "net_income": -1015371, "net_income_to_common": -1015371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 281200000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 2015762946, "capital_expenditure": 700412934, "free_cash_flow": 2716175880, "dividends_paid": 137127104, "share_repurchases": -86000000, "shares_issued": 2000000, "net_debt_issued": -310000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11014747553, "cost_of_revenue": 9670395990, "gross_profit": 1344351563, "ebit": 158397917, "ebitda": 595007563, "pretax_income": 115752324, "tax_provision": 112706211, "net_income": -1015371, "net_income_to_common": -1015371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 281200000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 2015762946, "capital_expenditure": 700412934, "free_cash_flow": 2716175880, "dividends_paid": 137127104, "share_repurchases": -86000000, "shares_issued": 2000000, "net_debt_issued": -310000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11014747553, "cost_of_revenue": 9670395990, "gross_profit": 1344351563, "ebit": 158397917, "ebitda": 595007563, "pretax_income": 115752324, "tax_provision": 112706211, "net_income": -1015371, "net_income_to_common": -1015371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 281200000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 2015762946, "capital_expenditure": 700412934, "free_cash_flow": 2716175880, "dividends_paid": 137127104, "share_repurchases": -86000000, "shares_issued": 2000000, "net_debt_issued": -310000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11014747553, "cost_of_revenue": 9670395990, "gross_profit": 1344351563, "ebit": 158397917, "ebitda": 595007563, "pretax_income": 115752324, "tax_provision": 112706211, "net_income": -1015371, "net_income_to_common": -1015371, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609066000, "total_current_assets": 13712999000, "total_assets": 31359826000, "short_term_debt": 354354000, "long_term_debt": 4685000000, "total_debt": 8322826000, "total_liabilities": 18544191000, "total_equity": 12470265000, "shares_outstanding": 281200000, "goodwill_and_intangibles": 2996537000 }, "cash_flow": { "operating_cash_flow": 2015762946, "capital_expenditure": 700412934, "free_cash_flow": 2716175880, "dividends_paid": 137127104, "share_repurchases": -86000000, "shares_issued": 2000000, "net_debt_issued": -310000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "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 } }