{ "ticker": { "uuid": "a19bcbd7-00d2-43b7-896a-1462380848a9", "symbol": "VAC", "name": "Marriot Vacations Worldwide", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/a19bcbd7-00d2-43b7-896a-1462380848a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/a19bcbd7-00d2-43b7-896a-1462380848a9/" }, "latest_snapshot": { "ticker": { "uuid": "a19bcbd7-00d2-43b7-896a-1462380848a9", "symbol": "VAC", "name": "Marriot Vacations Worldwide", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/a19bcbd7-00d2-43b7-896a-1462380848a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/a19bcbd7-00d2-43b7-896a-1462380848a9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.17, "value": 0.29, "quality": 0.05, "momentum": 0.7, "coverage": 0.879, "confidence": 0.842, "delta": 2 }, "headline_factors": { "price": 94.39, "market_cap": 3241641810.96, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0415, "roe": -0.1717, "piotroski_f_score": 5, "momentum_12_1": 0.2587, "volatility_252d": 0.519 }, "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": null, "earnings_yield": null, "fcf_yield": 0.0078, "shareholder_yield": 0.0415 }, "quality": { "roe": -0.1717, "roic": -0.023, "gross_margin": 0.2682, "fcf_margin": 0.0144, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0672, "eps_growth_1y": null, "fcf_growth_1y": -0.7472 }, "momentum": { "price_return_12m": 0.1728, "momentum_12_1": 0.2587, "relative_strength": 0.0045 }, "scores": { "value_percentile": 0.29, "quality_percentile": 0.05, "momentum_percentile": 0.7, "growth_composite": 82, "yield_composite": 22, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 89.49, "os": 0.21, "value": 0.3, "quality": 0.07, "momentum": 0.77, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0438, "roe": -0.1717, "momentum_12_1": 0.2101 }, { "week_end_date": "2026-06-14", "price": 93.38, "os": 0.23, "value": 0.3, "quality": 0.06, "momentum": 0.81, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.042, "roe": -0.1717, "momentum_12_1": 0.1333 }, { "week_end_date": "2026-06-21", "price": 97.97, "os": 0.19, "value": 0.29, "quality": 0.05, "momentum": 0.76, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.04, "roe": -0.1717, "momentum_12_1": 0.1396 }, { "week_end_date": "2026-06-28", "price": 101.3, "os": 0.23, "value": 0.3, "quality": 0.06, "momentum": 0.83, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0387, "roe": -0.1717, "momentum_12_1": 0.2027 }, { "week_end_date": "2026-07-05", "price": 100.25, "os": 0.2, "value": 0.3, "quality": 0.06, "momentum": 0.74, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0391, "roe": -0.1717, "momentum_12_1": 0.1684 }, { "week_end_date": "2026-07-12", "price": 98.31, "os": 0.08, "value": 0.3, "quality": 0.06, "momentum": 0.35, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0399, "roe": -0.1717, "momentum_12_1": 0.1696 }, { "week_end_date": "2026-07-19", "price": 99.98, "os": 0.19, "value": 0.29, "quality": 0.05, "momentum": 0.76, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0392, "roe": -0.1717, "momentum_12_1": 0.2827 }, { "week_end_date": "2026-07-26", "price": 94.39, "os": 0.17, "value": 0.29, "quality": 0.05, "momentum": 0.7, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0415, "roe": -0.1717, "momentum_12_1": 0.2587 } ], "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": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "ebit": -130000000, "ebitda": 19000000, "pretax_income": -299000000, "tax_provision": 8000000, "net_income": -308000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 57000000, "free_cash_flow": 85000000, "dividends_paid": 110000000, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": 445000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "ebit": -130000000, "ebitda": 19000000, "pretax_income": -299000000, "tax_provision": 8000000, "net_income": -308000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 57000000, "free_cash_flow": 85000000, "dividends_paid": 110000000, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": 445000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "ebit": -130000000, "ebitda": 19000000, "pretax_income": -299000000, "tax_provision": 8000000, "net_income": -308000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 57000000, "free_cash_flow": 85000000, "dividends_paid": 110000000, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": 445000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "ebit": -130000000, "ebitda": 19000000, "pretax_income": -299000000, "tax_provision": 8000000, "net_income": -308000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 57000000, "free_cash_flow": 85000000, "dividends_paid": 110000000, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": 445000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "ebit": -130000000, "ebitda": 19000000, "pretax_income": -299000000, "tax_provision": 8000000, "net_income": -308000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 57000000, "free_cash_flow": 85000000, "dividends_paid": 110000000, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": 445000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "ebit": -130000000, "ebitda": 19000000, "pretax_income": -299000000, "tax_provision": 8000000, "net_income": -308000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 57000000, "free_cash_flow": 85000000, "dividends_paid": 110000000, "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": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "ebit": -130000000, "ebitda": 19000000, "pretax_income": -299000000, "tax_provision": 8000000, "net_income": -308000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 57000000, "free_cash_flow": 85000000, "dividends_paid": 110000000, "share_repurchases": -61000000, "shares_issued": null, "net_debt_issued": 445000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4967000000, "cost_of_revenue": 3112000000, "gross_profit": 1855000000, "ebit": 468000000, "ebitda": 614000000, "pretax_income": 306000000, "tax_provision": 89000000, "net_income": 218000000, "net_income_to_common": 218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197000000, "total_current_assets": 4090000000, "total_assets": 9808000000, "short_term_debt": 226000000, "long_term_debt": 5026000000, "total_debt": 5225000000, "total_liabilities": 7367000000, "total_equity": 2442000000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 3907000000 }, "cash_flow": { "operating_cash_flow": 205000000, "capital_expenditure": 57000000, "free_cash_flow": 262000000, "dividends_paid": 107000000, "share_repurchases": -56000000, "shares_issued": 0, "net_debt_issued": 64000000 } } ], "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": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "ebit": 89000000, "ebitda": 123000000, "pretax_income": 45000000, "tax_provision": 23000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_assets": 9636000000, "short_term_debt": 161000000, "long_term_debt": 5371000000, "total_debt": 5647000000, "total_liabilities": 7644000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3654000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 8000000, "free_cash_flow": 4000000, "dividends_paid": 55000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -113000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "ebit": 89000000, "ebitda": 123000000, "pretax_income": 45000000, "tax_provision": 23000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_assets": 9636000000, "short_term_debt": 161000000, "long_term_debt": 5371000000, "total_debt": 5647000000, "total_liabilities": 7644000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3654000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 8000000, "free_cash_flow": 4000000, "dividends_paid": 55000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -113000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "ebit": 89000000, "ebitda": 123000000, "pretax_income": 45000000, "tax_provision": 23000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_assets": 9636000000, "short_term_debt": 161000000, "long_term_debt": 5371000000, "total_debt": 5647000000, "total_liabilities": 7644000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3654000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 8000000, "free_cash_flow": 4000000, "dividends_paid": 55000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -113000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "ebit": 89000000, "ebitda": 123000000, "pretax_income": 45000000, "tax_provision": 23000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_assets": 9636000000, "short_term_debt": 161000000, "long_term_debt": 5371000000, "total_debt": 5647000000, "total_liabilities": 7644000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3654000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 8000000, "free_cash_flow": 4000000, "dividends_paid": 55000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -113000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "ebit": 89000000, "ebitda": 123000000, "pretax_income": 45000000, "tax_provision": 23000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_assets": 9636000000, "short_term_debt": 161000000, "long_term_debt": 5371000000, "total_debt": 5647000000, "total_liabilities": 7644000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3654000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 8000000, "free_cash_flow": 4000000, "dividends_paid": 55000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -113000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "ebit": 89000000, "ebitda": 123000000, "pretax_income": 45000000, "tax_provision": 23000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_assets": 9636000000, "short_term_debt": 161000000, "long_term_debt": 5371000000, "total_debt": 5647000000, "total_liabilities": 7644000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3654000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 8000000, "free_cash_flow": 4000000, "dividends_paid": 55000000, "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": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "ebit": 89000000, "ebitda": 123000000, "pretax_income": 45000000, "tax_provision": 23000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_assets": 9636000000, "short_term_debt": 161000000, "long_term_debt": 5371000000, "total_debt": 5647000000, "total_liabilities": 7644000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3654000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 8000000, "free_cash_flow": 4000000, "dividends_paid": 55000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -113000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1323000000, "cost_of_revenue": 1129000000, "gross_profit": 194000000, "ebit": -452000000, "ebitda": -417000000, "pretax_income": -496000000, "tax_provision": -65000000, "net_income": -431000000, "net_income_to_common": -431000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 12000000, "free_cash_flow": 18000000, "dividends_paid": 110000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 57000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1323000000, "cost_of_revenue": 1129000000, "gross_profit": 194000000, "ebit": -452000000, "ebitda": -417000000, "pretax_income": -496000000, "tax_provision": -65000000, "net_income": -431000000, "net_income_to_common": -431000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 12000000, "free_cash_flow": 18000000, "dividends_paid": 110000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 57000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1323000000, "cost_of_revenue": 1129000000, "gross_profit": 194000000, "ebit": -452000000, "ebitda": -417000000, "pretax_income": -496000000, "tax_provision": -65000000, "net_income": -431000000, "net_income_to_common": -431000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 12000000, "free_cash_flow": 18000000, "dividends_paid": 110000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 57000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1323000000, "cost_of_revenue": 1129000000, "gross_profit": 194000000, "ebit": -452000000, "ebitda": -417000000, "pretax_income": -496000000, "tax_provision": -65000000, "net_income": -431000000, "net_income_to_common": -431000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 12000000, "free_cash_flow": 18000000, "dividends_paid": 110000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 57000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1323000000, "cost_of_revenue": 1129000000, "gross_profit": 194000000, "ebit": -452000000, "ebitda": -417000000, "pretax_income": -496000000, "tax_provision": -65000000, "net_income": -431000000, "net_income_to_common": -431000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5753000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 12000000, "free_cash_flow": 18000000, "dividends_paid": 110000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 57000000 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }