{ "ticker": { "uuid": "b1f2e166-906c-455d-a812-b5f0471b77bd", "symbol": "IP", "name": "International Paper", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/b1f2e166-906c-455d-a812-b5f0471b77bd/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1f2e166-906c-455d-a812-b5f0471b77bd/" }, "latest_snapshot": { "ticker": { "uuid": "b1f2e166-906c-455d-a812-b5f0471b77bd", "symbol": "IP", "name": "International Paper", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/b1f2e166-906c-455d-a812-b5f0471b77bd/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1f2e166-906c-455d-a812-b5f0471b77bd/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.39, "value": 0.75, "quality": 0.11, "momentum": 0.14, "coverage": 0.909, "confidence": 0.871, "delta": 4 }, "headline_factors": { "price": 42.16, "market_cap": 22324435623.84, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0454, "roe": -0.2263, "piotroski_f_score": 4, "momentum_12_1": -0.2702, "volatility_252d": 0.4402 }, "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": 0.1515, "shareholder_yield": 0.0454 }, "quality": { "roe": -0.2263, "roic": -0.091, "gross_margin": 0.2783, "fcf_margin": 0.1859, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.2545, "eps_growth_1y": null, "fcf_growth_1y": 1.3263 }, "momentum": { "price_return_12m": -0.2062, "momentum_12_1": -0.2702, "relative_strength": -0.3745 }, "scores": { "value_percentile": 0.75, "quality_percentile": 0.11, "momentum_percentile": 0.14, "growth_composite": 20, "yield_composite": 13, "overall_composite": 61, "os_score": 0.39, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 33.61, "os": 0.45, "value": 0.79, "quality": 0.14, "momentum": 0.12, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.057, "roe": -0.2263, "momentum_12_1": -0.2794 }, { "week_end_date": "2026-06-14", "price": 36.15, "os": 0.46, "value": 0.78, "quality": 0.13, "momentum": 0.17, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.053, "roe": -0.2263, "momentum_12_1": -0.3188 }, { "week_end_date": "2026-06-21", "price": 36.82, "os": 0.42, "value": 0.77, "quality": 0.13, "momentum": 0.13, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.052, "roe": -0.2263, "momentum_12_1": -0.2842 }, { "week_end_date": "2026-06-28", "price": 38.76, "os": 0.46, "value": 0.77, "quality": 0.14, "momentum": 0.2, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0494, "roe": -0.2263, "momentum_12_1": -0.2593 }, { "week_end_date": "2026-07-05", "price": 38.79, "os": 0.41, "value": 0.76, "quality": 0.13, "momentum": 0.14, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0494, "roe": -0.2263, "momentum_12_1": -0.3013 }, { "week_end_date": "2026-07-12", "price": 37.93, "os": 0.37, "value": 0.77, "quality": 0.13, "momentum": 0.05, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0505, "roe": -0.2263, "momentum_12_1": -0.2769 }, { "week_end_date": "2026-07-19", "price": 37.56, "os": 0.43, "value": 0.78, "quality": 0.12, "momentum": 0.13, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.051, "roe": -0.2263, "momentum_12_1": -0.2334 }, { "week_end_date": "2026-07-26", "price": 42.16, "os": 0.39, "value": 0.75, "quality": 0.11, "momentum": 0.14, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0454, "roe": -0.2263, "momentum_12_1": -0.2702 } ], "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": 24896000000, "cost_of_revenue": 17545000000, "gross_profit": 7351000000, "ebit": -2979000000, "ebitda": -138000000, "pretax_income": -3351000000, "tax_provision": -532000000, "net_income": -3516000000, "net_income_to_common": -3516000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 1698000000, "capital_expenditure": 1857000000, "free_cash_flow": 3555000000, "dividends_paid": 977000000, "share_repurchases": -65000000, "shares_issued": null, "net_debt_issued": 154000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24896000000, "cost_of_revenue": 17545000000, "gross_profit": 7351000000, "ebit": -2979000000, "ebitda": -138000000, "pretax_income": -3351000000, "tax_provision": -532000000, "net_income": -3516000000, "net_income_to_common": -3516000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 1698000000, "capital_expenditure": 1857000000, "free_cash_flow": 3555000000, "dividends_paid": 977000000, "share_repurchases": -65000000, "shares_issued": null, "net_debt_issued": 154000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24896000000, "cost_of_revenue": 17545000000, "gross_profit": 7351000000, "ebit": -2979000000, "ebitda": -138000000, "pretax_income": -3351000000, "tax_provision": -532000000, "net_income": -3516000000, "net_income_to_common": -3516000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 1698000000, "capital_expenditure": 1857000000, "free_cash_flow": 3555000000, "dividends_paid": 977000000, "share_repurchases": -65000000, "shares_issued": null, "net_debt_issued": 154000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24896000000, "cost_of_revenue": 17545000000, "gross_profit": 7351000000, "ebit": -2979000000, "ebitda": -138000000, "pretax_income": -3351000000, "tax_provision": -532000000, "net_income": -3516000000, "net_income_to_common": -3516000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 1698000000, "capital_expenditure": 1857000000, "free_cash_flow": 3555000000, "dividends_paid": 977000000, "share_repurchases": -65000000, "shares_issued": null, "net_debt_issued": 154000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24896000000, "cost_of_revenue": 17545000000, "gross_profit": 7351000000, "ebit": -2979000000, "ebitda": -138000000, "pretax_income": -3351000000, "tax_provision": -532000000, "net_income": -3516000000, "net_income_to_common": -3516000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 1698000000, "capital_expenditure": 1857000000, "free_cash_flow": 3555000000, "dividends_paid": 977000000, "share_repurchases": -65000000, "shares_issued": null, "net_debt_issued": 154000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24896000000, "cost_of_revenue": 17545000000, "gross_profit": 7351000000, "ebit": -2979000000, "ebitda": -138000000, "pretax_income": -3351000000, "tax_provision": -532000000, "net_income": -3516000000, "net_income_to_common": -3516000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 1698000000, "capital_expenditure": 1857000000, "free_cash_flow": 3555000000, "dividends_paid": 977000000, "share_repurchases": -65000000, "shares_issued": null, "net_debt_issued": 154000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24896000000, "cost_of_revenue": 17545000000, "gross_profit": 7351000000, "ebit": -2979000000, "ebitda": -138000000, "pretax_income": -3351000000, "tax_provision": -532000000, "net_income": -3516000000, "net_income_to_common": -3516000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 1698000000, "capital_expenditure": 1857000000, "free_cash_flow": 3555000000, "dividends_paid": 977000000, "share_repurchases": -65000000, "shares_issued": null, "net_debt_issued": 154000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18619000000, "cost_of_revenue": 13376000000, "gross_profit": 5243000000, "ebit": 577000000, "ebitda": 1882000000, "pretax_income": 142000000, "tax_provision": -415000000, "net_income": 557000000, "net_income_to_common": 557000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1170000000, "total_current_assets": 6424000000, "total_assets": 22800000000, "short_term_debt": 193000000, "long_term_debt": 5368000000, "total_debt": 5853000000, "total_liabilities": 14627000000, "total_equity": 8173000000, "shares_outstanding": 354200000, "goodwill_and_intangibles": 3183000000 }, "cash_flow": { "operating_cash_flow": 1678000000, "capital_expenditure": 921000000, "free_cash_flow": 2599000000, "dividends_paid": 643000000, "share_repurchases": -23000000, "shares_issued": null, "net_debt_issued": -39000000 } } ], "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": 5971000000, "cost_of_revenue": 4733000000, "gross_profit": 1238000000, "ebit": 169000000, "ebitda": 658000000, "pretax_income": 93000000, "tax_provision": 17000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236000000, "total_current_assets": 8580000000, "total_assets": 36434000000, "short_term_debt": 918000000, "long_term_debt": 8175000000, "total_debt": 9543000000, "total_liabilities": 21626000000, "total_equity": 14808000000, "shares_outstanding": 531799999, "goodwill_and_intangibles": 9357000000 }, "cash_flow": { "operating_cash_flow": 611000000, "capital_expenditure": 517000000, "free_cash_flow": 1128000000, "dividends_paid": 245000000, "share_repurchases": -30000000, "shares_issued": null, "net_debt_issued": -660000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5971000000, "cost_of_revenue": 4733000000, "gross_profit": 1238000000, "ebit": 169000000, "ebitda": 658000000, "pretax_income": 93000000, "tax_provision": 17000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236000000, "total_current_assets": 8580000000, "total_assets": 36434000000, "short_term_debt": 918000000, "long_term_debt": 8175000000, "total_debt": 9543000000, "total_liabilities": 21626000000, "total_equity": 14808000000, "shares_outstanding": 531799999, "goodwill_and_intangibles": 9357000000 }, "cash_flow": { "operating_cash_flow": 611000000, "capital_expenditure": 517000000, "free_cash_flow": 1128000000, "dividends_paid": 245000000, "share_repurchases": -30000000, "shares_issued": null, "net_debt_issued": -660000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5971000000, "cost_of_revenue": 4733000000, "gross_profit": 1238000000, "ebit": 169000000, "ebitda": 658000000, "pretax_income": 93000000, "tax_provision": 17000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236000000, "total_current_assets": 8580000000, "total_assets": 36434000000, "short_term_debt": 918000000, "long_term_debt": 8175000000, "total_debt": 9543000000, "total_liabilities": 21626000000, "total_equity": 14808000000, "shares_outstanding": 531799999, "goodwill_and_intangibles": 9357000000 }, "cash_flow": { "operating_cash_flow": 611000000, "capital_expenditure": 517000000, "free_cash_flow": 1128000000, "dividends_paid": 245000000, "share_repurchases": -30000000, "shares_issued": null, "net_debt_issued": -660000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5971000000, "cost_of_revenue": 4733000000, "gross_profit": 1238000000, "ebit": 169000000, "ebitda": 658000000, "pretax_income": 93000000, "tax_provision": 17000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236000000, "total_current_assets": 8580000000, "total_assets": 36434000000, "short_term_debt": 918000000, "long_term_debt": 8175000000, "total_debt": 9543000000, "total_liabilities": 21626000000, "total_equity": 14808000000, "shares_outstanding": 531799999, "goodwill_and_intangibles": 9357000000 }, "cash_flow": { "operating_cash_flow": 611000000, "capital_expenditure": 517000000, "free_cash_flow": 1128000000, "dividends_paid": 245000000, "share_repurchases": -30000000, "shares_issued": null, "net_debt_issued": -660000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5971000000, "cost_of_revenue": 4733000000, "gross_profit": 1238000000, "ebit": 169000000, "ebitda": 658000000, "pretax_income": 93000000, "tax_provision": 17000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236000000, "total_current_assets": 8580000000, "total_assets": 36434000000, "short_term_debt": 918000000, "long_term_debt": 8175000000, "total_debt": 9543000000, "total_liabilities": 21626000000, "total_equity": 14808000000, "shares_outstanding": 531799999, "goodwill_and_intangibles": 9357000000 }, "cash_flow": { "operating_cash_flow": 611000000, "capital_expenditure": 517000000, "free_cash_flow": 1128000000, "dividends_paid": 245000000, "share_repurchases": -30000000, "shares_issued": null, "net_debt_issued": -660000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5971000000, "cost_of_revenue": 4733000000, "gross_profit": 1238000000, "ebit": 169000000, "ebitda": 658000000, "pretax_income": 93000000, "tax_provision": 17000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236000000, "total_current_assets": 8580000000, "total_assets": 36434000000, "short_term_debt": 918000000, "long_term_debt": 8175000000, "total_debt": 9543000000, "total_liabilities": 21626000000, "total_equity": 14808000000, "shares_outstanding": 531799999, "goodwill_and_intangibles": 9357000000 }, "cash_flow": { "operating_cash_flow": 611000000, "capital_expenditure": 517000000, "free_cash_flow": 1128000000, "dividends_paid": 245000000, "share_repurchases": -30000000, "shares_issued": null, "net_debt_issued": -660000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5971000000, "cost_of_revenue": 4733000000, "gross_profit": 1238000000, "ebit": 174000000, "ebitda": 663000000, "pretax_income": 93000000, "tax_provision": 17000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1236000000, "total_current_assets": 8580000000, "total_assets": 36434000000, "short_term_debt": 918000000, "long_term_debt": 8175000000, "total_debt": 9543000000, "total_liabilities": 21626000000, "total_equity": 14808000000, "shares_outstanding": 531799999, "goodwill_and_intangibles": 9357000000 }, "cash_flow": { "operating_cash_flow": 611000000, "capital_expenditure": 517000000, "free_cash_flow": 1128000000, "dividends_paid": 245000000, "share_repurchases": -30000000, "shares_issued": null, "net_debt_issued": -660000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6006000000, "cost_of_revenue": 4123000000, "gross_profit": 1883000000, "ebit": -2559000000, "ebitda": -1862000000, "pretax_income": -2654000000, "tax_provision": -291000000, "net_income": -2384000000, "net_income_to_common": -2384000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 905000000, "capital_expenditure": 650000000, "free_cash_flow": 1555000000, "dividends_paid": 244000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -75000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6006000000, "cost_of_revenue": 4123000000, "gross_profit": 1883000000, "ebit": -2559000000, "ebitda": -1862000000, "pretax_income": -2654000000, "tax_provision": -291000000, "net_income": -2384000000, "net_income_to_common": -2384000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 905000000, "capital_expenditure": 650000000, "free_cash_flow": 1555000000, "dividends_paid": 244000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -75000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6006000000, "cost_of_revenue": 4123000000, "gross_profit": 1883000000, "ebit": -2559000000, "ebitda": -1862000000, "pretax_income": -2654000000, "tax_provision": -291000000, "net_income": -2384000000, "net_income_to_common": -2384000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 905000000, "capital_expenditure": 650000000, "free_cash_flow": 1555000000, "dividends_paid": 244000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -75000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6006000000, "cost_of_revenue": 4123000000, "gross_profit": 1883000000, "ebit": -2559000000, "ebitda": -1862000000, "pretax_income": -2654000000, "tax_provision": -291000000, "net_income": -2384000000, "net_income_to_common": -2384000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 905000000, "capital_expenditure": 650000000, "free_cash_flow": 1555000000, "dividends_paid": 244000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -75000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6006000000, "cost_of_revenue": 4123000000, "gross_profit": 1883000000, "ebit": -2559000000, "ebitda": -1862000000, "pretax_income": -2654000000, "tax_provision": -291000000, "net_income": -2384000000, "net_income_to_common": -2384000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000000, "total_current_assets": 10106000000, "total_assets": 37964000000, "short_term_debt": 992000000, "long_term_debt": 8839000000, "total_debt": 10803000000, "total_liabilities": 23137000000, "total_equity": 14827000000, "shares_outstanding": 528000000, "goodwill_and_intangibles": 9369000000 }, "cash_flow": { "operating_cash_flow": 905000000, "capital_expenditure": 650000000, "free_cash_flow": 1555000000, "dividends_paid": 244000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -75000000 } } ] }, "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }