{ "ticker": { "uuid": "9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8", "symbol": "BIPC", "name": "Brookfield Infrastructure\u00a0Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8/" }, "latest_snapshot": { "ticker": { "uuid": "9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8", "symbol": "BIPC", "name": "Brookfield Infrastructure\u00a0Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8/", "api_url": "https://sharemaestro.com/factors/api/tickers/9061ecab-d8d6-4aa6-8c11-0dc0b960fdd8/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.25, "value": 0.38, "quality": 0.36, "momentum": 0.39, "coverage": 0.818, "confidence": 0.818, "delta": 64 }, "headline_factors": { "price": 42.3, "market_cap": 5202505256.4, "pe_ratio": null, "earnings_yield": 0.1112, "ebitda_to_ev": 0.1864, "shareholder_yield": 0.0345, "roe": null, "piotroski_f_score": 5, "momentum_12_1": 0.0562, "volatility_252d": 0.2796 }, "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": 5.3659, "earnings_yield": 0.1112, "fcf_yield": 0.1601, "shareholder_yield": 0.0345 }, "quality": { "roe": null, "roic": 0.0923, "gross_margin": 0.6244, "fcf_margin": 0.8943, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.022, "eps_growth_1y": null, "fcf_growth_1y": 0.3121 }, "momentum": { "price_return_12m": 0.1456, "momentum_12_1": 0.0562, "relative_strength": -18.6599 }, "scores": { "value_percentile": 0.38, "quality_percentile": 0.36, "momentum_percentile": 0.39, "growth_composite": 62, "yield_composite": 61, "overall_composite": 75, "os_score": 0.25, "factor_coverage": 0.818, "signal_confidence": 0.818 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 41.31, "os": 0.87, "value": 0.86, "quality": 0.94, "momentum": 0.28, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0891, "shareholder_yield": 0.0354, "roe": 0.5107, "momentum_12_1": -0.0137 }, { "week_end_date": "2026-06-14", "price": 40.41, "os": 0.89, "value": 0.87, "quality": 0.95, "momentum": 0.3, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0895, "shareholder_yield": 0.0362, "roe": 0.5107, "momentum_12_1": -0.0051 }, { "week_end_date": "2026-06-21", "price": 39.61, "os": 0.88, "value": 0.87, "quality": 0.94, "momentum": 0.26, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0899, "shareholder_yield": 0.0369, "roe": 0.5107, "momentum_12_1": 0.0644 }, { "week_end_date": "2026-06-28", "price": 39.14, "os": 0.89, "value": 0.87, "quality": 0.95, "momentum": 0.31, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0902, "shareholder_yield": 0.0373, "roe": 0.5107, "momentum_12_1": 0.0343 }, { "week_end_date": "2026-07-05", "price": 39, "os": 0.88, "value": 0.88, "quality": 0.94, "momentum": 0.24, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0903, "shareholder_yield": 0.0375, "roe": 0.5107, "momentum_12_1": -0.0038 }, { "week_end_date": "2026-07-12", "price": 39.55, "os": 0.87, "value": 0.87, "quality": 0.94, "momentum": 0.21, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.09, "shareholder_yield": 0.0369, "roe": 0.5107, "momentum_12_1": 0.0303 }, { "week_end_date": "2026-07-19", "price": 40.58, "os": 0.88, "value": 0.87, "quality": 0.94, "momentum": 0.26, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0894, "shareholder_yield": 0.036, "roe": 0.5107, "momentum_12_1": -0.0059 }, { "week_end_date": "2026-07-26", "price": 41.56, "os": 0.89, "value": 0.88, "quality": 0.94, "momentum": 0.28, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0889, "shareholder_yield": 0.0352, "roe": 0.5107, "momentum_12_1": -0.0238 }, { "week_end_date": "2026-08-02", "price": 42.3, "os": 0.25, "value": 0.38, "quality": 0.36, "momentum": 0.39, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.1112, "shareholder_yield": 0.0345, "roe": null, "momentum_12_1": 0.0562 } ], "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": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": 38000000, "net_debt_issued": -213000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": 38000000, "net_debt_issued": -213000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": 38000000, "net_debt_issued": -213000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": 38000000, "net_debt_issued": -213000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": 38000000, "net_debt_issued": -213000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": 38000000, "net_debt_issued": -213000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": 38000000, "net_debt_issued": -213000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3732210297, "cost_of_revenue": 1357352381, "gross_profit": 2374857915, "ebit": 2253774757, "ebitda": 2933468453, "pretax_income": 1103993503, "tax_provision": 391739630, "net_income": -245218833, "net_income_to_common": -245218833, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430216000, "total_current_assets": 2001351000, "total_assets": 23981278000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 21979927000, "total_equity": -1296636000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 1636148898, "capital_expenditure": 1417385209, "free_cash_flow": 3053534107, "dividends_paid": null, "share_repurchases": null, "shares_issued": 38000000, "net_debt_issued": -213000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 940000000, "cost_of_revenue": 368000000, "gross_profit": 572000000, "ebit": 469000000, "ebitda": 630000000, "pretax_income": 147000000, "tax_provision": 86000000, "net_income": -83000000, "net_income_to_common": -83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 690000000, "total_current_assets": 3413000000, "total_assets": 24542000000, "short_term_debt": 12886000000, "long_term_debt": null, "total_debt": 12886000000, "total_liabilities": 21203000000, "total_equity": 0, "shares_outstanding": 122990668, "goodwill_and_intangibles": 4946000000 }, "cash_flow": { "operating_cash_flow": 483000000, "capital_expenditure": 302000000, "free_cash_flow": 785000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 3163000000, "total_assets": 24213000000, "short_term_debt": 1378000000, "long_term_debt": 12064000000, "total_debt": 13442000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 183000000, "capital_expenditure": 201000000, "free_cash_flow": 384000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 139000000, "net_debt_issued": -37000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 3163000000, "total_assets": 24213000000, "short_term_debt": 1378000000, "long_term_debt": 12064000000, "total_debt": 13442000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 183000000, "capital_expenditure": 201000000, "free_cash_flow": 384000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 139000000, "net_debt_issued": -37000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 3163000000, "total_assets": 24213000000, "short_term_debt": 1378000000, "long_term_debt": 12064000000, "total_debt": 13442000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 183000000, "capital_expenditure": 201000000, "free_cash_flow": 384000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 139000000, "net_debt_issued": -37000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 3163000000, "total_assets": 24213000000, "short_term_debt": 1378000000, "long_term_debt": 12064000000, "total_debt": 13442000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 183000000, "capital_expenditure": 201000000, "free_cash_flow": 384000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 139000000, "net_debt_issued": -37000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 3163000000, "total_assets": 24213000000, "short_term_debt": 1378000000, "long_term_debt": 12064000000, "total_debt": 13442000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 183000000, "capital_expenditure": 201000000, "free_cash_flow": 384000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 139000000, "net_debt_issued": -37000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 3163000000, "total_assets": 24213000000, "short_term_debt": 1378000000, "long_term_debt": 12064000000, "total_debt": 13442000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 183000000, "capital_expenditure": 201000000, "free_cash_flow": 384000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 139000000, "net_debt_issued": -37000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 3163000000, "total_assets": 24213000000, "short_term_debt": 1378000000, "long_term_debt": 12064000000, "total_debt": 13442000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 183000000, "capital_expenditure": 131157718, "free_cash_flow": 314157718, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 139000000, "net_debt_issued": -37000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884000000, "cost_of_revenue": 345000000, "gross_profit": 539000000, "ebit": 425000000, "ebitda": 1500000000, "pretax_income": 120000000, "tax_provision": 84000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 589000000, "total_current_assets": 2280000000, "total_assets": 24213000000, "short_term_debt": 13442000000, "long_term_debt": 12064000000, "total_debt": 13442000000, "total_liabilities": 22303000000, "total_equity": -1460000000, "shares_outstanding": 133026897, "goodwill_and_intangibles": 4923000000 }, "cash_flow": { "operating_cash_flow": 180465133, "capital_expenditure": 131157718, "free_cash_flow": 311622851, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 139000000, "net_debt_issued": -37000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 970694935, "cost_of_revenue": 345226232, "gross_profit": 625468703, "ebit": 684360237, "ebitda": 839712041, "pretax_income": 19292053, "tax_provision": 93414156, "net_income": -238612248, "net_income_to_common": -238612248, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431000000, "total_current_assets": 2946000000, "total_assets": 24025000000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 22020000000, "total_equity": -1299000000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 498000000, "capital_expenditure": 208000000, "free_cash_flow": 706000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -272000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 970694935, "cost_of_revenue": 345226232, "gross_profit": 625468703, "ebit": 684360237, "ebitda": 839712041, "pretax_income": 19292053, "tax_provision": 93414156, "net_income": -238612248, "net_income_to_common": -238612248, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431000000, "total_current_assets": 2946000000, "total_assets": 24025000000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 22020000000, "total_equity": -1299000000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 498000000, "capital_expenditure": 208000000, "free_cash_flow": 706000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -272000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 970694935, "cost_of_revenue": 345226232, "gross_profit": 625468703, "ebit": 684360237, "ebitda": 839712041, "pretax_income": 19292053, "tax_provision": 93414156, "net_income": -238612248, "net_income_to_common": -238612248, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431000000, "total_current_assets": 2946000000, "total_assets": 24025000000, "short_term_debt": 1314000000, "long_term_debt": 11955000000, "total_debt": 13269000000, "total_liabilities": 22020000000, "total_equity": -1299000000, "shares_outstanding": 119067426, "goodwill_and_intangibles": 4782000000 }, "cash_flow": { "operating_cash_flow": 498000000, "capital_expenditure": 208000000, "free_cash_flow": 706000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -272000000 } } ] }, "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": "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": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }