{ "ticker": { "uuid": "91b0bb3e-dcc4-4f90-9c22-2cd7fa44e422", "symbol": "TV", "name": "Grupo Televisa SAB ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/91b0bb3e-dcc4-4f90-9c22-2cd7fa44e422/", "api_url": "https://sharemaestro.com/factors/api/tickers/91b0bb3e-dcc4-4f90-9c22-2cd7fa44e422/" }, "latest_snapshot": { "ticker": { "uuid": "91b0bb3e-dcc4-4f90-9c22-2cd7fa44e422", "symbol": "TV", "name": "Grupo Televisa SAB ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/91b0bb3e-dcc4-4f90-9c22-2cd7fa44e422/", "api_url": "https://sharemaestro.com/factors/api/tickers/91b0bb3e-dcc4-4f90-9c22-2cd7fa44e422/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.96, "value": 0.97, "quality": 0.71, "momentum": 0.78, "coverage": 0.909, "confidence": 0.881, "delta": -1 }, "headline_factors": { "price": 2.71, "market_cap": 1428332600, "pe_ratio": null, "earnings_yield": 0.139, "ebitda_to_ev": 0.3667, "shareholder_yield": 0.416, "roe": -0.0842, "piotroski_f_score": 6, "momentum_12_1": 0.4375, "volatility_252d": 0.4362 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 2.727, "earnings_yield": 0.139, "fcf_yield": 0.427, "shareholder_yield": 0.416 }, "quality": { "roe": -0.0842, "roic": 0.049, "gross_margin": 0.3834, "fcf_margin": 0.5468, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0506, "eps_growth_1y": null, "fcf_growth_1y": -0.2475 }, "momentum": { "price_return_12m": 0.3029, "momentum_12_1": 0.4375, "relative_strength": 0.1539 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.71, "momentum_percentile": 0.78, "growth_composite": 81, "yield_composite": 7, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.67, "os": 0.97, "value": 0.97, "quality": 0.72, "momentum": 0.79, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.139, "shareholder_yield": 0.4222, "roe": -0.0842, "momentum_12_1": 0.4322 }, { "week_end_date": "2026-06-14", "price": 2.89, "os": 0.97, "value": 0.97, "quality": 0.72, "momentum": 0.81, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1388, "shareholder_yield": 0.3901, "roe": -0.0842, "momentum_12_1": 0.3073 }, { "week_end_date": "2026-06-21", "price": 2.99, "os": 0.96, "value": 0.97, "quality": 0.71, "momentum": 0.72, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1387, "shareholder_yield": 0.3771, "roe": -0.0842, "momentum_12_1": 0.2281 }, { "week_end_date": "2026-06-28", "price": 2.7, "os": 0.96, "value": 0.97, "quality": 0.73, "momentum": 0.73, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.139, "shareholder_yield": 0.4176, "roe": -0.0842, "momentum_12_1": 0.1667 }, { "week_end_date": "2026-07-05", "price": 2.64, "os": 0.95, "value": 0.97, "quality": 0.7, "momentum": 0.66, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.139, "shareholder_yield": 0.427, "roe": -0.0842, "momentum_12_1": 0.141 }, { "week_end_date": "2026-07-12", "price": 2.77, "os": 0.95, "value": 0.97, "quality": 0.7, "momentum": 0.69, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.1389, "shareholder_yield": 0.407, "roe": -0.0842, "momentum_12_1": 0.3257 }, { "week_end_date": "2026-07-19", "price": 2.71, "os": 0.96, "value": 0.97, "quality": 0.71, "momentum": 0.78, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.139, "shareholder_yield": 0.416, "roe": -0.0842, "momentum_12_1": 0.4375 } ], "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": 58878150000, "cost_of_revenue": 36394735000, "gross_profit": 22483415000, "ebit": 6505085000, "ebitda": 23665606000, "pretax_income": -1003515000, "tax_provision": 7931514000, "net_income": -9168271000, "net_income_to_common": -9168271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 87889000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 23195214000, "capital_expenditure": 13473605000, "free_cash_flow": 36668819000, "dividends_paid": 1018954000, "share_repurchases": -1090032000, "shares_issued": 495832000, "net_debt_issued": -8366325000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 58878150000, "cost_of_revenue": 36394735000, "gross_profit": 22483415000, "ebit": 6505085000, "ebitda": 23665606000, "pretax_income": -1003515000, "tax_provision": 7931514000, "net_income": -9168271000, "net_income_to_common": -9168271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 87889000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 23195214000, "capital_expenditure": 13473605000, "free_cash_flow": 36668819000, "dividends_paid": 1018954000, "share_repurchases": -1090032000, "shares_issued": 495832000, "net_debt_issued": -8366325000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 58878150000, "cost_of_revenue": 36394735000, "gross_profit": 22483415000, "ebit": 6505085000, "ebitda": 23665606000, "pretax_income": -1003515000, "tax_provision": 7931514000, "net_income": -9168271000, "net_income_to_common": -9168271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 87889000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 23195214000, "capital_expenditure": 13473605000, "free_cash_flow": 36668819000, "dividends_paid": 1018954000, "share_repurchases": -1090032000, "shares_issued": 495832000, "net_debt_issued": -8366325000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 58878150000, "cost_of_revenue": 36394735000, "gross_profit": 22483415000, "ebit": 6505085000, "ebitda": 23665606000, "pretax_income": -1003515000, "tax_provision": 7931514000, "net_income": -9168271000, "net_income_to_common": -9168271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 87889000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 23195214000, "capital_expenditure": 13473605000, "free_cash_flow": 36668819000, "dividends_paid": 1018954000, "share_repurchases": -1090032000, "shares_issued": 495832000, "net_debt_issued": -8366325000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 58878150000, "cost_of_revenue": 36394735000, "gross_profit": 22483415000, "ebit": 6505085000, "ebitda": 23665606000, "pretax_income": -1003515000, "tax_provision": 7931514000, "net_income": -9168271000, "net_income_to_common": -9168271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 87889000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 23195214000, "capital_expenditure": 13473605000, "free_cash_flow": 36668819000, "dividends_paid": 1018954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 58878150000, "cost_of_revenue": 36394735000, "gross_profit": 22483415000, "ebit": 6505085000, "ebitda": 23665606000, "pretax_income": -1003515000, "tax_provision": 7931514000, "net_income": -9168271000, "net_income_to_common": -9168271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 87889000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 23195214000, "capital_expenditure": 13473605000, "free_cash_flow": 36668819000, "dividends_paid": 1018954000, "share_repurchases": -1090032000, "shares_issued": 495832000, "net_debt_issued": -8366325000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 62260864000, "cost_of_revenue": 41117033000, "gross_profit": 21143831000, "ebit": 278945000, "ebitda": 20821306000, "pretax_income": -7696609000, "tax_provision": 688587000, "net_income": -8265520000, "net_income_to_common": -8265520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46193200000, "total_current_assets": 68283300000, "total_assets": 251480900000, "short_term_debt": 5792800000, "long_term_debt": 98399349000, "total_debt": 108335800000, "total_liabilities": 139820600000, "total_equity": 102419000000, "shares_outstanding": 544303600, "goodwill_and_intangibles": 34039960000 }, "cash_flow": { "operating_cash_flow": 32554116000, "capital_expenditure": 10476251000, "free_cash_flow": 43030367000, "dividends_paid": 1018954000, "share_repurchases": -511466000, "shares_issued": 378894000, "net_debt_issued": -1567300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 62260864000, "cost_of_revenue": 41117033000, "gross_profit": 21143831000, "ebit": 278945000, "ebitda": 20821306000, "pretax_income": -7696609000, "tax_provision": 688587000, "net_income": -8265520000, "net_income_to_common": -8265520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46193200000, "total_current_assets": 68283300000, "total_assets": 251480900000, "short_term_debt": 5792800000, "long_term_debt": 98399349000, "total_debt": 108335800000, "total_liabilities": 139820600000, "total_equity": 102419000000, "shares_outstanding": 544303600, "goodwill_and_intangibles": 34039960000 }, "cash_flow": { "operating_cash_flow": 32554116000, "capital_expenditure": 10476251000, "free_cash_flow": 43030367000, "dividends_paid": 1018954000, "share_repurchases": -511466000, "shares_issued": 378894000, "net_debt_issued": -1567300000 } } ], "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": 14512500000, "cost_of_revenue": 8841900000, "gross_profit": 5670600000, "ebit": 2897700000, "ebitda": 7216090000, "pretax_income": 1243900000, "tax_provision": 186600000, "net_income": 1031900000, "net_income_to_common": 1031900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24976800000, "total_current_assets": 56590500000, "total_assets": 226422400000, "short_term_debt": 1843900000, "long_term_debt": 82048100000, "total_debt": 88557800000, "total_liabilities": 122082700000, "total_equity": 94841500000, "shares_outstanding": 1065725600, "goodwill_and_intangibles": 38273900000 }, "cash_flow": { "operating_cash_flow": 2978396357, "capital_expenditure": 2537192838, "free_cash_flow": 5515589195, "dividends_paid": 861922, "share_repurchases": -40000000, "shares_issued": 0, "net_debt_issued": -4125846000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14512500000, "cost_of_revenue": 8841900000, "gross_profit": 5670600000, "ebit": 2897700000, "ebitda": 7216090000, "pretax_income": 1243900000, "tax_provision": 186600000, "net_income": 1031900000, "net_income_to_common": 1031900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24976800000, "total_current_assets": 56590500000, "total_assets": 226422400000, "short_term_debt": 1843900000, "long_term_debt": 82048100000, "total_debt": 88557800000, "total_liabilities": 122082700000, "total_equity": 94841500000, "shares_outstanding": 1065725600, "goodwill_and_intangibles": 38273900000 }, "cash_flow": { "operating_cash_flow": 2978396357, "capital_expenditure": 2537192838, "free_cash_flow": 5515589195, "dividends_paid": 861922, "share_repurchases": -40000000, "shares_issued": 0, "net_debt_issued": -4125846000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14512500000, "cost_of_revenue": 8841900000, "gross_profit": 5670600000, "ebit": 2897700000, "ebitda": 7216090000, "pretax_income": 1243900000, "tax_provision": 186600000, "net_income": 1031900000, "net_income_to_common": 1031900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24976800000, "total_current_assets": 56590500000, "total_assets": 226422400000, "short_term_debt": 1843900000, "long_term_debt": 82048100000, "total_debt": 88557800000, "total_liabilities": 122082700000, "total_equity": 94841500000, "shares_outstanding": 1065725600, "goodwill_and_intangibles": 38273900000 }, "cash_flow": { "operating_cash_flow": 2978396357, "capital_expenditure": 2537192838, "free_cash_flow": 5515589195, "dividends_paid": 861922, "share_repurchases": -40000000, "shares_issued": 0, "net_debt_issued": -4125846000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14512500000, "cost_of_revenue": 8841900000, "gross_profit": 5670600000, "ebit": 2897700000, "ebitda": 7216090000, "pretax_income": 1243900000, "tax_provision": 186600000, "net_income": 1031900000, "net_income_to_common": 1031900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24976800000, "total_current_assets": 56590500000, "total_assets": 226422400000, "short_term_debt": 1843900000, "long_term_debt": 82048100000, "total_debt": 88557800000, "total_liabilities": 122082700000, "total_equity": 94841500000, "shares_outstanding": 1065725600, "goodwill_and_intangibles": 38273900000 }, "cash_flow": { "operating_cash_flow": 2978396357, "capital_expenditure": 2537192838, "free_cash_flow": 5515589195, "dividends_paid": 861922, "share_repurchases": -40000000, "shares_issued": 0, "net_debt_issued": -4125846000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14512500000, "cost_of_revenue": 8841900000, "gross_profit": 5670600000, "ebit": 2897700000, "ebitda": 7216090000, "pretax_income": 1243900000, "tax_provision": 186600000, "net_income": 1031900000, "net_income_to_common": 1031900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24976800000, "total_current_assets": 56590500000, "total_assets": 226422400000, "short_term_debt": 1843900000, "long_term_debt": 82048100000, "total_debt": 88557800000, "total_liabilities": 122082700000, "total_equity": 94841500000, "shares_outstanding": 1065725600, "goodwill_and_intangibles": 38273900000 }, "cash_flow": { "operating_cash_flow": 2978396357, "capital_expenditure": 2537192838, "free_cash_flow": 5515589195, "dividends_paid": 861922, "share_repurchases": null, "shares_issued": null, "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": 14512500000, "cost_of_revenue": 8841900000, "gross_profit": 5670600000, "ebit": -1067178000, "ebitda": 2897700000, "pretax_income": 1243900000, "tax_provision": 186600000, "net_income": 1031900000, "net_income_to_common": 1031900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24976800000, "total_current_assets": 56590500000, "total_assets": 226422400000, "short_term_debt": 1843900000, "long_term_debt": 82048100000, "total_debt": 88557800000, "total_liabilities": 122082700000, "total_equity": 94841500000, "shares_outstanding": 1065725600, "goodwill_and_intangibles": 38273900000 }, "cash_flow": { "operating_cash_flow": 2978396357, "capital_expenditure": 2537192838, "free_cash_flow": 5515589195, "dividends_paid": 861922, "share_repurchases": -40000000, "shares_issued": 0, "net_debt_issued": -4125846000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14314591000, "cost_of_revenue": 8758043000, "gross_profit": 5556549000, "ebit": 1918631000, "ebitda": 5560766000, "pretax_income": -2732209000, "tax_provision": 4680919000, "net_income": -7558044000, "net_income_to_common": -7558044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 466941000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 8571510300, "capital_expenditure": 4464526022, "free_cash_flow": 13036036322, "dividends_paid": 15522180, "share_repurchases": null, "shares_issued": 495832000, "net_debt_issued": -584618000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14314591000, "cost_of_revenue": 8758043000, "gross_profit": 5556549000, "ebit": 1918631000, "ebitda": 5560766000, "pretax_income": -2732209000, "tax_provision": 4680919000, "net_income": -7558044000, "net_income_to_common": -7558044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 466941000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 8571510300, "capital_expenditure": 4464526022, "free_cash_flow": 13036036322, "dividends_paid": 15522180, "share_repurchases": null, "shares_issued": 495832000, "net_debt_issued": -584618000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14314591000, "cost_of_revenue": 8758043000, "gross_profit": 5556549000, "ebit": 1918631000, "ebitda": 5560766000, "pretax_income": -2732209000, "tax_provision": 4680919000, "net_income": -7558044000, "net_income_to_common": -7558044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 466941000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 8571510300, "capital_expenditure": 4464526022, "free_cash_flow": 13036036322, "dividends_paid": 15522180, "share_repurchases": null, "shares_issued": 495832000, "net_debt_issued": -584618000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14314591000, "cost_of_revenue": 8758043000, "gross_profit": 5556549000, "ebit": 1918631000, "ebitda": 5560766000, "pretax_income": -2732209000, "tax_provision": 4680919000, "net_income": -7558044000, "net_income_to_common": -7558044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 466941000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 8571510300, "capital_expenditure": 4464526022, "free_cash_flow": 13036036322, "dividends_paid": 15522180, "share_repurchases": null, "shares_issued": 495832000, "net_debt_issued": -584618000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14314591000, "cost_of_revenue": 8758043000, "gross_profit": 5556549000, "ebit": 1918631000, "ebitda": 5560766000, "pretax_income": -2732209000, "tax_provision": 4680919000, "net_income": -7558044000, "net_income_to_common": -7558044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 466941000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 8571510300, "capital_expenditure": 4464526022, "free_cash_flow": 13036036322, "dividends_paid": 15522180, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14314591000, "cost_of_revenue": 8758043000, "gross_profit": 5556549000, "ebit": 1918631000, "ebitda": 5560766000, "pretax_income": -2732209000, "tax_provision": 4680919000, "net_income": -7558044000, "net_income_to_common": -7558044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36434937000, "total_current_assets": 59850373000, "total_assets": 229262197000, "short_term_debt": 5329524000, "long_term_debt": 82257158000, "total_debt": 91579126000, "total_liabilities": 126205496000, "total_equity": 93543901000, "shares_outstanding": 466941000, "goodwill_and_intangibles": 33749648000 }, "cash_flow": { "operating_cash_flow": 8571510300, "capital_expenditure": 4464526022, "free_cash_flow": 13036036322, "dividends_paid": 15522180, "share_repurchases": null, "shares_issued": 495832000, "net_debt_issued": -584618000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-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/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }