{ "ticker": { "uuid": "8f488a21-606e-46e2-9d00-8a9c71690824", "symbol": "EMBJ", "name": "Embraer S.A.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/8f488a21-606e-46e2-9d00-8a9c71690824/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f488a21-606e-46e2-9d00-8a9c71690824/" }, "latest_snapshot": { "ticker": { "uuid": "8f488a21-606e-46e2-9d00-8a9c71690824", "symbol": "EMBJ", "name": "Embraer S.A.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/8f488a21-606e-46e2-9d00-8a9c71690824/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f488a21-606e-46e2-9d00-8a9c71690824/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.89, "value": 0.95, "quality": 0.28, "momentum": 0.8, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 64.93, "market_cap": 11554828198.55, "pe_ratio": 6.8757, "earnings_yield": 0.1002, "ebitda_to_ev": 0.1646, "shareholder_yield": 0.0197, "roe": 0.0996, "piotroski_f_score": 6, "momentum_12_1": 0.3479, "volatility_252d": 0.3676 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 6.8757, "ev_ebitda": 6.075, "earnings_yield": 0.1002, "fcf_yield": 0.2586, "shareholder_yield": 0.0197 }, "quality": { "roe": 0.0996, "roic": 0.0762, "gross_margin": 0.1766, "fcf_margin": 0.1185, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.2684, "eps_growth_1y": -0.422, "fcf_growth_1y": -0.2265 }, "momentum": { "price_return_12m": 0.3775, "momentum_12_1": 0.3479, "relative_strength": 0.2092 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.28, "momentum_percentile": 0.8, "growth_composite": 67, "yield_composite": 81, "overall_composite": 11, "os_score": 0.89, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 56.49, "os": 0.21, "value": 0.29, "quality": 0.12, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.3338, "earnings_yield": 0.0373, "shareholder_yield": 0.0187, "roe": 0.0267, "momentum_12_1": 0.2989 }, { "week_end_date": "2026-06-14", "price": 57.6, "os": 0.21, "value": 0.29, "quality": 0.11, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.7751, "earnings_yield": 0.0369, "shareholder_yield": 0.0184, "roe": 0.0267, "momentum_12_1": 0.168 }, { "week_end_date": "2026-06-21", "price": 60.49, "os": 0.08, "value": 0.27, "quality": 0.12, "momentum": 0.34, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.9178, "earnings_yield": 0.0358, "shareholder_yield": 0.0175, "roe": 0.0267, "momentum_12_1": 0.1096 }, { "week_end_date": "2026-06-28", "price": 63.53, "os": 0.18, "value": 0.27, "quality": 0.11, "momentum": 0.69, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.1196, "earnings_yield": 0.0348, "shareholder_yield": 0.0167, "roe": 0.0267, "momentum_12_1": 0.0631 }, { "week_end_date": "2026-07-05", "price": 64.11, "os": 0.08, "value": 0.28, "quality": 0.13, "momentum": 0.29, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 25.3475, "earnings_yield": 0.0347, "shareholder_yield": 0.0199, "roe": 0.0267, "momentum_12_1": -0.0604 }, { "week_end_date": "2026-07-12", "price": 66.01, "os": 0.78, "value": 0.95, "quality": 0.29, "momentum": 0.33, "confidence": 0.98, "coverage": 1, "pe_ratio": 6.9901, "earnings_yield": 0.0992, "shareholder_yield": 0.0193, "roe": 0.0996, "momentum_12_1": 0.0843 }, { "week_end_date": "2026-07-19", "price": 64.09, "os": 0.88, "value": 0.95, "quality": 0.27, "momentum": 0.75, "confidence": 0.969, "coverage": 1, "pe_ratio": 6.7867, "earnings_yield": 0.101, "shareholder_yield": 0.0199, "roe": 0.0996, "momentum_12_1": 0.2454 }, { "week_end_date": "2026-07-26", "price": 64.93, "os": 0.89, "value": 0.95, "quality": 0.28, "momentum": 0.8, "confidence": 0.958, "coverage": 1, "pe_ratio": 6.8757, "earnings_yield": 0.1002, "shareholder_yield": 0.0197, "roe": 0.0996, "momentum_12_1": 0.3479 } ], "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": 41501967500, "cost_of_revenue": 34224677600, "gross_profit": 7277289900, "ebit": 2544614200, "ebitda": 3965895700, "pretax_income": 1465645200, "tax_provision": -500597800, "net_income": 1927356300, "net_income_to_common": 1927356300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 13692811000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183284992, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4764990000, "capital_expenditure": 2650320300, "free_cash_flow": 7415310300, "dividends_paid": 129257200, "share_repurchases": -186800000, "shares_issued": 0, "net_debt_issued": 119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41501967500, "cost_of_revenue": 34224677600, "gross_profit": 7277289900, "ebit": 2544614200, "ebitda": 3965895700, "pretax_income": 1465645200, "tax_provision": -500597800, "net_income": 1927356300, "net_income_to_common": 1927356300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 13692811000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183284992, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4764990000, "capital_expenditure": 2650320300, "free_cash_flow": 7415310300, "dividends_paid": 129257200, "share_repurchases": -186800000, "shares_issued": 0, "net_debt_issued": 119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41501967500, "cost_of_revenue": 34224677600, "gross_profit": 7277289900, "ebit": 2544614200, "ebitda": 3965895700, "pretax_income": 1465645200, "tax_provision": -500597800, "net_income": 1927356300, "net_income_to_common": 1927356300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 13692811000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183284992, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4764990000, "capital_expenditure": 2650320300, "free_cash_flow": 7415310300, "dividends_paid": 129257200, "share_repurchases": -186800000, "shares_issued": 0, "net_debt_issued": 119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41501967500, "cost_of_revenue": 34224677600, "gross_profit": 7277289900, "ebit": 2544614200, "ebitda": 3965895700, "pretax_income": 1465645200, "tax_provision": -500597800, "net_income": 1927356300, "net_income_to_common": 1927356300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 13692811000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183284992, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4764990000, "capital_expenditure": 2650320300, "free_cash_flow": 7415310300, "dividends_paid": 129257200, "share_repurchases": -186800000, "shares_issued": 0, "net_debt_issued": 119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41501967500, "cost_of_revenue": 34224677600, "gross_profit": 7277289900, "ebit": 2544614200, "ebitda": 3965895700, "pretax_income": 1465645200, "tax_provision": -500597800, "net_income": 1927356300, "net_income_to_common": 1927356300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 13692811000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183284992, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4764990000, "capital_expenditure": 2650320300, "free_cash_flow": 7415310300, "dividends_paid": 129257200, "share_repurchases": -186800000, "shares_issued": 0, "net_debt_issued": 119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41501967500, "cost_of_revenue": 34224677600, "gross_profit": 7277289900, "ebit": 2544614200, "ebitda": 3965895700, "pretax_income": 1465645200, "tax_provision": -500597800, "net_income": 1927356300, "net_income_to_common": 1927356300, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 13692811000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183284992, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4764990000, "capital_expenditure": 2650320300, "free_cash_flow": 7415310300, "dividends_paid": 129257200, "share_repurchases": -186800000, "shares_issued": 0, "net_debt_issued": 119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7577500000, "cost_of_revenue": 6248800000, "gross_profit": 1328700000, "ebit": 464600000, "ebitda": 724100000, "pretax_income": 267600000, "tax_provision": -91400000, "net_income": 351900000, "net_income_to_common": 351900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1949800000, "total_current_assets": 7150100000, "total_assets": 12920200000, "short_term_debt": 126000000, "long_term_debt": 13692811000, "total_debt": 2711900000, "total_liabilities": 9108200000, "total_equity": 3444700000, "shares_outstanding": 183284992, "goodwill_and_intangibles": 2721300000 }, "cash_flow": { "operating_cash_flow": 870000000, "capital_expenditure": 483900000, "free_cash_flow": 1353900000, "dividends_paid": 23600000, "share_repurchases": -186800000, "shares_issued": 0, "net_debt_issued": 119000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39544824800, "cost_of_revenue": 32414054400, "gross_profit": 7130770400, "ebit": 4758588000, "ebitda": 6265010400, "pretax_income": 3444488000, "tax_provision": 1251641600, "net_income": 2179860000, "net_income_to_common": 2179860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9665592000, "total_current_assets": 40272682000, "total_assets": 73121471000, "short_term_debt": 822472000, "long_term_debt": 2377300000, "total_debt": 16096334000, "total_liabilities": 52438465000, "total_equity": 19019510000, "shares_outstanding": 183658201, "goodwill_and_intangibles": 15477863000 }, "cash_flow": { "operating_cash_flow": 5387500800, "capital_expenditure": 2882980800, "free_cash_flow": 8270481600, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -398900000 } } ], "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": 7442807967, "cost_of_revenue": 6105534233, "gross_profit": 1337273728, "ebit": 381404902, "ebitda": 655810479, "pretax_income": 202927785, "tax_provision": 12397554, "net_income": 171569842, "net_income_to_common": 171569842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6782715000, "total_current_assets": 37038982000, "total_assets": 66806713000, "short_term_debt": 627989000, "long_term_debt": 2594600000, "total_debt": 14474088000, "total_liabilities": 47917810000, "total_equity": 16875215000, "shares_outstanding": 179932298, "goodwill_and_intangibles": 14377393000 }, "cash_flow": { "operating_cash_flow": -2026112310, "capital_expenditure": 390997951, "free_cash_flow": -1635114359, "dividends_paid": 66770557, "share_repurchases": -183700000, "shares_issued": null, "net_debt_issued": 98700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7442807967, "cost_of_revenue": 6105534233, "gross_profit": 1337273728, "ebit": 381404902, "ebitda": 655810479, "pretax_income": 202927785, "tax_provision": 12397554, "net_income": 171569842, "net_income_to_common": 171569842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6782715000, "total_current_assets": 37038982000, "total_assets": 66806713000, "short_term_debt": 627989000, "long_term_debt": 2594600000, "total_debt": 14474088000, "total_liabilities": 47917810000, "total_equity": 16875215000, "shares_outstanding": 179932298, "goodwill_and_intangibles": 14377393000 }, "cash_flow": { "operating_cash_flow": -2026112310, "capital_expenditure": 390997951, "free_cash_flow": -1635114359, "dividends_paid": 66770557, "share_repurchases": -183700000, "shares_issued": null, "net_debt_issued": 98700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7442807967, "cost_of_revenue": 6105534233, "gross_profit": 1337273728, "ebit": 381404902, "ebitda": 655810479, "pretax_income": 202927785, "tax_provision": 12397554, "net_income": 171569842, "net_income_to_common": 171569842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6782715000, "total_current_assets": 37038982000, "total_assets": 66806713000, "short_term_debt": 627989000, "long_term_debt": 2594600000, "total_debt": 14474088000, "total_liabilities": 47917810000, "total_equity": 16875215000, "shares_outstanding": 179932298, "goodwill_and_intangibles": 14377393000 }, "cash_flow": { "operating_cash_flow": -2026112310, "capital_expenditure": 390997951, "free_cash_flow": -1635114359, "dividends_paid": 66770557, "share_repurchases": -183700000, "shares_issued": null, "net_debt_issued": 98700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7442807967, "cost_of_revenue": 6105534233, "gross_profit": 1337273728, "ebit": 381404902, "ebitda": 655810479, "pretax_income": 202927785, "tax_provision": 12397554, "net_income": 171569842, "net_income_to_common": 171569842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6782715000, "total_current_assets": 37038982000, "total_assets": 66806713000, "short_term_debt": 627989000, "long_term_debt": 2594600000, "total_debt": 14474088000, "total_liabilities": 47917810000, "total_equity": 16875215000, "shares_outstanding": 179932298, "goodwill_and_intangibles": 14377393000 }, "cash_flow": { "operating_cash_flow": -2026112310, "capital_expenditure": 390997951, "free_cash_flow": -1635114359, "dividends_paid": 66770557, "share_repurchases": -183700000, "shares_issued": null, "net_debt_issued": 98700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7442807967, "cost_of_revenue": 6105534233, "gross_profit": 1337273728, "ebit": 381404902, "ebitda": 655810479, "pretax_income": 202927785, "tax_provision": 12397554, "net_income": 171569842, "net_income_to_common": 171569842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6782715000, "total_current_assets": 37038982000, "total_assets": 66806713000, "short_term_debt": 627989000, "long_term_debt": 2594600000, "total_debt": 14474088000, "total_liabilities": 47917810000, "total_equity": 16875215000, "shares_outstanding": 179932298, "goodwill_and_intangibles": 14377393000 }, "cash_flow": { "operating_cash_flow": -2026112310, "capital_expenditure": 390997951, "free_cash_flow": -1635114359, "dividends_paid": 66770557, "share_repurchases": -183700000, "shares_issued": null, "net_debt_issued": 98700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7442807967, "cost_of_revenue": 6105534233, "gross_profit": 1337273728, "ebit": 381404902, "ebitda": 655810479, "pretax_income": 202927785, "tax_provision": 12397554, "net_income": 171569842, "net_income_to_common": 171569842, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6782715000, "total_current_assets": 37038982000, "total_assets": 66806713000, "short_term_debt": 627989000, "long_term_debt": 2594600000, "total_debt": 14474088000, "total_liabilities": 47917810000, "total_equity": 16875215000, "shares_outstanding": 179932298, "goodwill_and_intangibles": 14377393000 }, "cash_flow": { "operating_cash_flow": -2026112310, "capital_expenditure": 390997951, "free_cash_flow": -1635114359, "dividends_paid": 66770557, "share_repurchases": -183700000, "shares_issued": null, "net_debt_issued": 98700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1442991909, "cost_of_revenue": 1183724817, "gross_profit": 259267091, "ebit": 73945773, "ebitda": 127146800, "pretax_income": 39343102, "tax_provision": 2403605, "net_income": 33263507, "net_income_to_common": 33263507, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1315014889, "total_current_assets": 7181019734, "total_assets": 12952308620, "short_term_debt": 117487528, "long_term_debt": 2594600000, "total_debt": 2806197875, "total_liabilities": 9290178190, "total_equity": 3271722057, "shares_outstanding": 179932298, "goodwill_and_intangibles": 2787450856 }, "cash_flow": { "operating_cash_flow": -392817292, "capital_expenditure": 75805648, "free_cash_flow": -317011644, "dividends_paid": 12945299, "share_repurchases": -183700000, "shares_issued": null, "net_debt_issued": 98700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14523908600, "cost_of_revenue": 12101979200, "gross_profit": 2421929400, "ebit": -328072300, "ebitda": 98038300, "pretax_income": 754182900, "tax_provision": 309998200, "net_income": 456234100, "net_income_to_common": 456234100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 2488500000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183157432, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4693789000, "capital_expenditure": 494025400, "free_cash_flow": 5187814400, "dividends_paid": 79416500, "share_repurchases": -172300000, "shares_issued": null, "net_debt_issued": 333000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14523908600, "cost_of_revenue": 12101979200, "gross_profit": 2421929400, "ebit": -328072300, "ebitda": 98038300, "pretax_income": 754182900, "tax_provision": 309998200, "net_income": 456234100, "net_income_to_common": 456234100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 2488500000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183157432, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4693789000, "capital_expenditure": 494025400, "free_cash_flow": 5187814400, "dividends_paid": 79416500, "share_repurchases": -172300000, "shares_issued": null, "net_debt_issued": 333000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14523908600, "cost_of_revenue": 12101979200, "gross_profit": 2421929400, "ebit": -328072300, "ebitda": 98038300, "pretax_income": 754182900, "tax_provision": 309998200, "net_income": 456234100, "net_income_to_common": 456234100, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10679055000, "total_current_assets": 39161098000, "total_assets": 70763935000, "short_term_debt": 690102000, "long_term_debt": 2488500000, "total_debt": 14853076000, "total_liabilities": 49885611000, "total_equity": 18866622000, "shares_outstanding": 183157432, "goodwill_and_intangibles": 14904560000 }, "cash_flow": { "operating_cash_flow": 4693789000, "capital_expenditure": 494025400, "free_cash_flow": 5187814400, "dividends_paid": 79416500, "share_repurchases": -172300000, "shares_issued": null, "net_debt_issued": 333000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2651800000, "cost_of_revenue": 2209600000, "gross_profit": 442200000, "ebit": -59900000, "ebitda": 17900000, "pretax_income": 137700000, "tax_provision": 56600000, "net_income": 83300000, "net_income_to_common": 83300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1949800000, "total_current_assets": 7150100000, "total_assets": 12920200000, "short_term_debt": 126000000, "long_term_debt": 2488500000, "total_debt": 2711900000, "total_liabilities": 9108200000, "total_equity": 3444700000, "shares_outstanding": 183157432, "goodwill_and_intangibles": 2721300000 }, "cash_flow": { "operating_cash_flow": 857000000, "capital_expenditure": 90200000, "free_cash_flow": 947200000, "dividends_paid": 14500000, "share_repurchases": -172300000, "shares_issued": null, "net_debt_issued": 333000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2651800000, "cost_of_revenue": 2209600000, "gross_profit": 442200000, "ebit": -59900000, "ebitda": 17900000, "pretax_income": 137700000, "tax_provision": 56600000, "net_income": 83300000, "net_income_to_common": 83300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1949800000, "total_current_assets": 7150100000, "total_assets": 12920200000, "short_term_debt": 126000000, "long_term_debt": 2488500000, "total_debt": 2711900000, "total_liabilities": 9108200000, "total_equity": 3444700000, "shares_outstanding": 183157432, "goodwill_and_intangibles": 2721300000 }, "cash_flow": { "operating_cash_flow": 857000000, "capital_expenditure": 90200000, "free_cash_flow": 947200000, "dividends_paid": 14500000, "share_repurchases": -172300000, "shares_issued": null, "net_debt_issued": 333000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": 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 } }