{ "ticker": { "uuid": "83ac93e6-26df-44e2-9006-60c2edf2a037", "symbol": "LINE", "name": "Lineage, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/83ac93e6-26df-44e2-9006-60c2edf2a037/", "api_url": "https://sharemaestro.com/factors/api/tickers/83ac93e6-26df-44e2-9006-60c2edf2a037/" }, "latest_snapshot": { "ticker": { "uuid": "83ac93e6-26df-44e2-9006-60c2edf2a037", "symbol": "LINE", "name": "Lineage, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/83ac93e6-26df-44e2-9006-60c2edf2a037/", "api_url": "https://sharemaestro.com/factors/api/tickers/83ac93e6-26df-44e2-9006-60c2edf2a037/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.09, "value": 0.32, "quality": 0.13, "momentum": 0.26, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 41.42, "market_cap": 9430272198.3, "pe_ratio": null, "earnings_yield": 0.0239, "ebitda_to_ev": 0.0733, "shareholder_yield": 0.0599, "roe": -0.0181, "piotroski_f_score": 3, "momentum_12_1": 0.0419, "volatility_252d": 0.3685 }, "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": 13.6408, "earnings_yield": 0.0239, "fcf_yield": 0.0926, "shareholder_yield": 0.0599 }, "quality": { "roe": -0.0181, "roic": 0.0204, "gross_margin": 0.1108, "fcf_margin": 0.32, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.0106, "eps_growth_1y": null, "fcf_growth_1y": 0.1976 }, "momentum": { "price_return_12m": -0.0066, "momentum_12_1": 0.0419, "relative_strength": -0.2229 }, "scores": { "value_percentile": 0.32, "quality_percentile": 0.13, "momentum_percentile": 0.26, "growth_composite": 74, "yield_composite": 11, "overall_composite": 91, "os_score": 0.09, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 42.11, "os": 0.08, "value": 0.31, "quality": 0.14, "momentum": 0.23, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0237, "shareholder_yield": 0.0588, "roe": -0.0181, "momentum_12_1": -0.0673 }, { "week_end_date": "2026-06-14", "price": 43.88, "os": 0.07, "value": 0.3, "quality": 0.13, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0232, "shareholder_yield": 0.0565, "roe": -0.0181, "momentum_12_1": -0.0791 }, { "week_end_date": "2026-06-21", "price": 40.88, "os": 0.08, "value": 0.32, "quality": 0.14, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.024, "shareholder_yield": 0.0606, "roe": -0.0181, "momentum_12_1": -0.0452 }, { "week_end_date": "2026-06-28", "price": 43.45, "os": 0.08, "value": 0.31, "quality": 0.14, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0233, "shareholder_yield": 0.057, "roe": -0.0181, "momentum_12_1": 0.053 }, { "week_end_date": "2026-07-05", "price": 44, "os": 0.09, "value": 0.31, "quality": 0.14, "momentum": 0.28, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0231, "shareholder_yield": 0.0564, "roe": -0.0181, "momentum_12_1": 0.0116 }, { "week_end_date": "2026-07-12", "price": 43.12, "os": 0.21, "value": 0.32, "quality": 0.15, "momentum": 0.66, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0234, "shareholder_yield": 0.0576, "roe": -0.0181, "momentum_12_1": 0.068 }, { "week_end_date": "2026-07-19", "price": 44.59, "os": 0.09, "value": 0.3, "quality": 0.14, "momentum": 0.31, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.023, "shareholder_yield": 0.0557, "roe": -0.0181, "momentum_12_1": 0.0324 }, { "week_end_date": "2026-07-26", "price": 41.42, "os": 0.09, "value": 0.32, "quality": 0.13, "momentum": 0.26, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0239, "shareholder_yield": 0.0599, "roe": -0.0181, "momentum_12_1": 0.0419 } ], "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": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": -82000000, "shares_issued": 0, "net_debt_issued": 841000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": -82000000, "shares_issued": 0, "net_debt_issued": 841000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": -82000000, "shares_issued": 0, "net_debt_issued": 841000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": -82000000, "shares_issued": 0, "net_debt_issued": 841000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": -82000000, "shares_issued": 0, "net_debt_issued": 841000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": -82000000, "shares_issued": 0, "net_debt_issued": 841000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": -82000000, "shares_issued": 0, "net_debt_issued": 841000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": -82000000, "shares_issued": 0, "net_debt_issued": 841000000 } } ], "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": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 41000000, "ebitda": 274000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 8194000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 174000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 41000000, "ebitda": 274000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 8194000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 174000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 41000000, "ebitda": 274000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 8194000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 174000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 41000000, "ebitda": 274000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 8194000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 174000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 41000000, "ebitda": 274000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 8194000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 174000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 41000000, "ebitda": 274000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 8194000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 174000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 41000000, "ebitda": 274000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 8194000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 174000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 43000000, "ebitda": 276000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 8194000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 174000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1336000000, "cost_of_revenue": 1801000000, "gross_profit": -465000000, "ebit": 350000000, "ebitda": 579000000, "pretax_income": -8000000, "tax_provision": -14000000, "net_income": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 316000000, "capital_expenditure": 238000000, "free_cash_flow": 554000000, "dividends_paid": 135000000, "share_repurchases": -54000000, "shares_issued": 0, "net_debt_issued": 132000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1336000000, "cost_of_revenue": 1801000000, "gross_profit": -465000000, "ebit": 350000000, "ebitda": 579000000, "pretax_income": -8000000, "tax_provision": -14000000, "net_income": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 316000000, "capital_expenditure": 238000000, "free_cash_flow": 554000000, "dividends_paid": 135000000, "share_repurchases": -54000000, "shares_issued": 0, "net_debt_issued": 132000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1336000000, "cost_of_revenue": 1801000000, "gross_profit": -465000000, "ebit": 350000000, "ebitda": 579000000, "pretax_income": -8000000, "tax_provision": -14000000, "net_income": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 316000000, "capital_expenditure": 238000000, "free_cash_flow": 554000000, "dividends_paid": 135000000, "share_repurchases": -54000000, "shares_issued": 0, "net_debt_issued": 132000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1336000000, "cost_of_revenue": 1801000000, "gross_profit": -465000000, "ebit": 350000000, "ebitda": 579000000, "pretax_income": -8000000, "tax_provision": -14000000, "net_income": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 8657000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 316000000, "capital_expenditure": 238000000, "free_cash_flow": 554000000, "dividends_paid": 135000000, "share_repurchases": -54000000, "shares_issued": 0, "net_debt_issued": 132000000 } } ] }, "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 } }