{ "ticker": { "uuid": "8441914a-4c2f-4713-a0dd-baf4ca0cdfe2", "symbol": "DINO", "name": "HF Sinclair Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/8441914a-4c2f-4713-a0dd-baf4ca0cdfe2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8441914a-4c2f-4713-a0dd-baf4ca0cdfe2/" }, "latest_snapshot": { "ticker": { "uuid": "8441914a-4c2f-4713-a0dd-baf4ca0cdfe2", "symbol": "DINO", "name": "HF Sinclair Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/8441914a-4c2f-4713-a0dd-baf4ca0cdfe2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8441914a-4c2f-4713-a0dd-baf4ca0cdfe2/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.9, "value": 0.9, "quality": 0.31, "momentum": 0.91, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 88.59, "market_cap": 15970600963.83, "pe_ratio": 12.9737, "earnings_yield": 0.0986, "ebitda_to_ev": 0.1489, "shareholder_yield": 0.0495, "roe": 0.1274, "piotroski_f_score": 6, "momentum_12_1": 0.5215, "volatility_252d": 0.4148 }, "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": 12.9737, "ev_ebitda": 6.7141, "earnings_yield": 0.0986, "fcf_yield": 0.1538, "shareholder_yield": 0.0495 }, "quality": { "roe": 0.1274, "roic": 0.1195, "gross_margin": 0.1102, "fcf_margin": 0.101, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0108, "eps_growth_1y": null, "fcf_growth_1y": 1.3826 }, "momentum": { "price_return_12m": 1.0898, "momentum_12_1": 0.5215, "relative_strength": 0.9408 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.31, "momentum_percentile": 0.91, "growth_composite": 77, "yield_composite": 24, "overall_composite": 10, "os_score": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 71.39, "os": 0.96, "value": 0.94, "quality": 0.63, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.4548, "earnings_yield": 0.1189, "shareholder_yield": 0.0614, "roe": 0.1274, "momentum_12_1": 1.0288 }, { "week_end_date": "2026-06-14", "price": 71.26, "os": 0.92, "value": 0.94, "quality": 0.33, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.4358, "earnings_yield": 0.1191, "shareholder_yield": 0.0615, "roe": 0.1274, "momentum_12_1": 0.8573 }, { "week_end_date": "2026-06-21", "price": 64.5, "os": 0.91, "value": 0.95, "quality": 0.32, "momentum": 0.86, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.4458, "earnings_yield": 0.1296, "shareholder_yield": 0.068, "roe": 0.1274, "momentum_12_1": 0.7319 }, { "week_end_date": "2026-06-28", "price": 68.29, "os": 0.93, "value": 0.95, "quality": 0.35, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.0008, "earnings_yield": 0.1235, "shareholder_yield": 0.0642, "roe": 0.1274, "momentum_12_1": 0.7604 }, { "week_end_date": "2026-07-05", "price": 72.5, "os": 0.96, "value": 0.94, "quality": 0.63, "momentum": 0.89, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 10.6174, "earnings_yield": 0.1174, "shareholder_yield": 0.0605, "roe": 0.1274, "momentum_12_1": 0.676 }, { "week_end_date": "2026-07-12", "price": 78.07, "os": 0.9, "value": 0.93, "quality": 0.33, "momentum": 0.84, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 11.4331, "earnings_yield": 0.1101, "shareholder_yield": 0.0562, "roe": 0.1274, "momentum_12_1": 0.6356 }, { "week_end_date": "2026-07-19", "price": 88.59, "os": 0.9, "value": 0.9, "quality": 0.31, "momentum": 0.91, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 12.9737, "earnings_yield": 0.0986, "shareholder_yield": 0.0495, "roe": 0.1274, "momentum_12_1": 0.5215 } ], "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": 26869000000, "cost_of_revenue": 25477000000, "gross_profit": 1392000000, "ebit": 949000000, "ebitda": 1858000000, "pretax_income": 732000000, "tax_provision": 146000000, "net_income": 579000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 186465000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 1315000000, "capital_expenditure": 449000000, "free_cash_flow": 1764000000, "dividends_paid": 376000000, "share_repurchases": -354000000, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26869000000, "cost_of_revenue": 25477000000, "gross_profit": 1392000000, "ebit": 949000000, "ebitda": 1858000000, "pretax_income": 732000000, "tax_provision": 146000000, "net_income": 579000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 186465000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 1315000000, "capital_expenditure": 449000000, "free_cash_flow": 1764000000, "dividends_paid": 376000000, "share_repurchases": -354000000, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26869000000, "cost_of_revenue": 25477000000, "gross_profit": 1392000000, "ebit": 949000000, "ebitda": 1858000000, "pretax_income": 732000000, "tax_provision": 146000000, "net_income": 579000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 186465000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 1315000000, "capital_expenditure": 449000000, "free_cash_flow": 1764000000, "dividends_paid": 376000000, "share_repurchases": -354000000, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26869000000, "cost_of_revenue": 25477000000, "gross_profit": 1392000000, "ebit": 949000000, "ebitda": 1858000000, "pretax_income": 732000000, "tax_provision": 146000000, "net_income": 579000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 186465000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 1315000000, "capital_expenditure": 449000000, "free_cash_flow": 1764000000, "dividends_paid": 376000000, "share_repurchases": -354000000, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26869000000, "cost_of_revenue": 25477000000, "gross_profit": 1392000000, "ebit": 949000000, "ebitda": 1858000000, "pretax_income": 732000000, "tax_provision": 146000000, "net_income": 579000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 186465000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 1315000000, "capital_expenditure": 449000000, "free_cash_flow": 1764000000, "dividends_paid": 376000000, "share_repurchases": -354000000, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26869000000, "cost_of_revenue": 25477000000, "gross_profit": 1392000000, "ebit": 949000000, "ebitda": 1858000000, "pretax_income": 732000000, "tax_provision": 146000000, "net_income": 579000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 186465000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 1315000000, "capital_expenditure": 449000000, "free_cash_flow": 1764000000, "dividends_paid": 376000000, "share_repurchases": -354000000, "shares_issued": null, "net_debt_issued": 137000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28580000000, "cost_of_revenue": 25371000000, "gross_profit": 3209000000, "ebit": 383000000, "ebitda": 1215000000, "pretax_income": 218000000, "tax_provision": 34000000, "net_income": 177000000, "net_income_to_common": 177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 800000000, "total_current_assets": 5014000000, "total_assets": 16643000000, "short_term_debt": 438000000, "long_term_debt": 2288000000, "total_debt": 3098000000, "total_liabilities": 7297000000, "total_equity": 9278000000, "shares_outstanding": 192073000, "goodwill_and_intangibles": 3328000000 }, "cash_flow": { "operating_cash_flow": 1110000000, "capital_expenditure": 470000000, "free_cash_flow": 1580000000, "dividends_paid": 386000000, "share_repurchases": -672000000, "shares_issued": null, "net_debt_issued": -117000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28580000000, "cost_of_revenue": 25371000000, "gross_profit": 3209000000, "ebit": 383000000, "ebitda": 1215000000, "pretax_income": 218000000, "tax_provision": 34000000, "net_income": 177000000, "net_income_to_common": 177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 800000000, "total_current_assets": 5014000000, "total_assets": 16643000000, "short_term_debt": 438000000, "long_term_debt": 2288000000, "total_debt": 3098000000, "total_liabilities": 7297000000, "total_equity": 9278000000, "shares_outstanding": 192073000, "goodwill_and_intangibles": 3328000000 }, "cash_flow": { "operating_cash_flow": 1110000000, "capital_expenditure": 470000000, "free_cash_flow": 1580000000, "dividends_paid": 386000000, "share_repurchases": -672000000, "shares_issued": null, "net_debt_issued": -117000000 } } ], "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": 7123000000, "cost_of_revenue": 6101000000, "gross_profit": 1022000000, "ebit": 883000000, "ebitda": 1112000000, "pretax_income": 839000000, "tax_provision": 191000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_assets": 18172000000, "short_term_debt": 107000000, "long_term_debt": 2771000000, "total_debt": 3254000000, "total_liabilities": 8443000000, "total_equity": 9664000000, "shares_outstanding": 180653000, "goodwill_and_intangibles": 3688000000 }, "cash_flow": { "operating_cash_flow": 457000000, "capital_expenditure": 102000000, "free_cash_flow": 559000000, "dividends_paid": 91000000, "share_repurchases": -76000000, "shares_issued": null, "net_debt_issued": 46000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7123000000, "cost_of_revenue": 6101000000, "gross_profit": 1022000000, "ebit": 883000000, "ebitda": 1112000000, "pretax_income": 839000000, "tax_provision": 191000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_assets": 18172000000, "short_term_debt": 107000000, "long_term_debt": 2771000000, "total_debt": 3254000000, "total_liabilities": 8443000000, "total_equity": 9664000000, "shares_outstanding": 180653000, "goodwill_and_intangibles": 3688000000 }, "cash_flow": { "operating_cash_flow": 457000000, "capital_expenditure": 102000000, "free_cash_flow": 559000000, "dividends_paid": 91000000, "share_repurchases": -76000000, "shares_issued": null, "net_debt_issued": 46000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7123000000, "cost_of_revenue": 6101000000, "gross_profit": 1022000000, "ebit": 883000000, "ebitda": 1112000000, "pretax_income": 839000000, "tax_provision": 191000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_assets": 18172000000, "short_term_debt": 107000000, "long_term_debt": 2771000000, "total_debt": 3254000000, "total_liabilities": 8443000000, "total_equity": 9664000000, "shares_outstanding": 180653000, "goodwill_and_intangibles": 3688000000 }, "cash_flow": { "operating_cash_flow": 457000000, "capital_expenditure": 102000000, "free_cash_flow": 559000000, "dividends_paid": 91000000, "share_repurchases": -76000000, "shares_issued": null, "net_debt_issued": 46000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7123000000, "cost_of_revenue": 6101000000, "gross_profit": 1022000000, "ebit": 883000000, "ebitda": 1112000000, "pretax_income": 839000000, "tax_provision": 191000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_assets": 18172000000, "short_term_debt": 107000000, "long_term_debt": 2771000000, "total_debt": 3254000000, "total_liabilities": 8443000000, "total_equity": 9664000000, "shares_outstanding": 180653000, "goodwill_and_intangibles": 3688000000 }, "cash_flow": { "operating_cash_flow": 457000000, "capital_expenditure": 102000000, "free_cash_flow": 559000000, "dividends_paid": 91000000, "share_repurchases": -76000000, "shares_issued": null, "net_debt_issued": 46000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7123000000, "cost_of_revenue": 6101000000, "gross_profit": 1022000000, "ebit": 883000000, "ebitda": 1112000000, "pretax_income": 839000000, "tax_provision": 191000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_assets": 18172000000, "short_term_debt": 107000000, "long_term_debt": 2771000000, "total_debt": 3254000000, "total_liabilities": 8443000000, "total_equity": 9664000000, "shares_outstanding": 180653000, "goodwill_and_intangibles": 3688000000 }, "cash_flow": { "operating_cash_flow": 457000000, "capital_expenditure": 102000000, "free_cash_flow": 559000000, "dividends_paid": 91000000, "share_repurchases": -76000000, "shares_issued": null, "net_debt_issued": 46000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7123000000, "cost_of_revenue": 6101000000, "gross_profit": 1022000000, "ebit": 907000000, "ebitda": 1136000000, "pretax_income": 839000000, "tax_provision": 191000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1148000000, "total_current_assets": 6439000000, "total_assets": 18172000000, "short_term_debt": 107000000, "long_term_debt": 2771000000, "total_debt": 3254000000, "total_liabilities": 8443000000, "total_equity": 9664000000, "shares_outstanding": 180653000, "goodwill_and_intangibles": 3688000000 }, "cash_flow": { "operating_cash_flow": 457000000, "capital_expenditure": 102000000, "free_cash_flow": 559000000, "dividends_paid": 91000000, "share_repurchases": -76000000, "shares_issued": null, "net_debt_issued": 46000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6464000000, "cost_of_revenue": 6333000000, "gross_profit": 131000000, "ebit": 33000000, "ebitda": 261000000, "pretax_income": -41000000, "tax_provision": -14000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 182835000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 595000000, "free_cash_flow": 603000000, "dividends_paid": 281000000, "share_repurchases": -138000000, "shares_issued": null, "net_debt_issued": -78000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6464000000, "cost_of_revenue": 6333000000, "gross_profit": 131000000, "ebit": 33000000, "ebitda": 261000000, "pretax_income": -41000000, "tax_provision": -14000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 182835000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 595000000, "free_cash_flow": 603000000, "dividends_paid": 281000000, "share_repurchases": -138000000, "shares_issued": null, "net_debt_issued": -78000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6464000000, "cost_of_revenue": 6333000000, "gross_profit": 131000000, "ebit": 33000000, "ebitda": 261000000, "pretax_income": -41000000, "tax_provision": -14000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 182835000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 595000000, "free_cash_flow": 603000000, "dividends_paid": 281000000, "share_repurchases": -138000000, "shares_issued": null, "net_debt_issued": -78000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6464000000, "cost_of_revenue": 6333000000, "gross_profit": 131000000, "ebit": 33000000, "ebitda": 261000000, "pretax_income": -41000000, "tax_provision": -14000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 182835000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 595000000, "free_cash_flow": 603000000, "dividends_paid": 281000000, "share_repurchases": -138000000, "shares_issued": null, "net_debt_issued": -78000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6464000000, "cost_of_revenue": 6333000000, "gross_profit": 131000000, "ebit": 33000000, "ebitda": 261000000, "pretax_income": -41000000, "tax_provision": -14000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 182835000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 595000000, "free_cash_flow": 603000000, "dividends_paid": 281000000, "share_repurchases": -138000000, "shares_issued": null, "net_debt_issued": -78000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6464000000, "cost_of_revenue": 6333000000, "gross_profit": 131000000, "ebit": 33000000, "ebitda": 261000000, "pretax_income": -41000000, "tax_provision": -14000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 978000000, "total_current_assets": 4812000000, "total_assets": 16729000000, "short_term_debt": 99000000, "long_term_debt": 2769000000, "total_debt": 3232000000, "total_liabilities": 7480000000, "total_equity": 9184000000, "shares_outstanding": 182835000, "goodwill_and_intangibles": 3279000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 595000000, "free_cash_flow": 603000000, "dividends_paid": 281000000, "share_repurchases": -138000000, "shares_issued": null, "net_debt_issued": -78000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }