{ "ticker": { "uuid": "e1d42981-1104-4841-9691-a27dc831855d", "symbol": "ICL", "name": "ICL Israel Chemicals Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/e1d42981-1104-4841-9691-a27dc831855d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e1d42981-1104-4841-9691-a27dc831855d/" }, "latest_snapshot": { "ticker": { "uuid": "e1d42981-1104-4841-9691-a27dc831855d", "symbol": "ICL", "name": "ICL Israel Chemicals Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/e1d42981-1104-4841-9691-a27dc831855d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e1d42981-1104-4841-9691-a27dc831855d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.61, "value": 0.89, "quality": 0.23, "momentum": 0.15, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 5.28, "market_cap": 6814992946.08, "pe_ratio": 26.1111, "earnings_yield": 0.074, "ebitda_to_ev": 0.1374, "shareholder_yield": 0.0189, "roe": 0.0432, "piotroski_f_score": 4, "momentum_12_1": -0.2422, "volatility_252d": 0.4137 }, "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": 26.1111, "ev_ebitda": 7.2759, "earnings_yield": 0.074, "fcf_yield": 0.1881, "shareholder_yield": 0.0189 }, "quality": { "roe": 0.0432, "roic": 0.0535, "gross_margin": 0.304, "fcf_margin": 0.2498, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.078, "eps_growth_1y": -0.329, "fcf_growth_1y": -0.1035 }, "momentum": { "price_return_12m": -0.203, "momentum_12_1": -0.2422, "relative_strength": -0.3713 }, "scores": { "value_percentile": 0.89, "quality_percentile": 0.23, "momentum_percentile": 0.15, "growth_composite": 30, "yield_composite": 70, "overall_composite": 39, "os_score": 0.61, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.6, "os": 0.61, "value": 0.86, "quality": 0.24, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 27.6936, "earnings_yield": 0.0729, "shareholder_yield": 0.0179, "roe": 0.0432, "momentum_12_1": -0.0251 }, { "week_end_date": "2026-06-14", "price": 5.73, "os": 0.64, "value": 0.86, "quality": 0.24, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 28.3365, "earnings_yield": 0.0717, "shareholder_yield": 0.0175, "roe": 0.0432, "momentum_12_1": 0.0083 }, { "week_end_date": "2026-06-21", "price": 5.14, "os": 0.62, "value": 0.89, "quality": 0.23, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 25.4187, "earnings_yield": 0.0774, "shareholder_yield": 0.0195, "roe": 0.0432, "momentum_12_1": -0.0216 }, { "week_end_date": "2026-06-28", "price": 5.02, "os": 0.67, "value": 0.9, "quality": 0.25, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 24.8253, "earnings_yield": 0.0786, "shareholder_yield": 0.0199, "roe": 0.0432, "momentum_12_1": 0.0012 }, { "week_end_date": "2026-07-05", "price": 5.03, "os": 0.62, "value": 0.9, "quality": 0.26, "momentum": 0.12, "confidence": 0.991, "coverage": 1, "pe_ratio": 24.8748, "earnings_yield": 0.0785, "shareholder_yield": 0.0199, "roe": 0.0432, "momentum_12_1": -0.2137 }, { "week_end_date": "2026-07-12", "price": 4.85, "os": 0.6, "value": 0.91, "quality": 0.26, "momentum": 0.06, "confidence": 0.98, "coverage": 1, "pe_ratio": 23.9846, "earnings_yield": 0.0784, "shareholder_yield": 0.0206, "roe": 0.0432, "momentum_12_1": -0.1681 }, { "week_end_date": "2026-07-19", "price": 5.05, "os": 0.61, "value": 0.9, "quality": 0.23, "momentum": 0.12, "confidence": 0.969, "coverage": 1, "pe_ratio": 24.9737, "earnings_yield": 0.0763, "shareholder_yield": 0.0198, "roe": 0.0432, "momentum_12_1": -0.232 }, { "week_end_date": "2026-07-26", "price": 5.28, "os": 0.61, "value": 0.89, "quality": 0.23, "momentum": 0.15, "confidence": 0.958, "coverage": 1, "pe_ratio": 26.1111, "earnings_yield": 0.074, "shareholder_yield": 0.0189, "roe": 0.0432, "momentum_12_1": -0.2422 } ], "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": 7153000000, "cost_of_revenue": 4967000000, "gross_profit": 2186000000, "ebit": 739000000, "ebitda": 1354000000, "pretax_income": 441000000, "tax_provision": 161000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 954000000, "capital_expenditure": 824000000, "free_cash_flow": 1778000000, "dividends_paid": 224000000, "share_repurchases": null, "shares_issued": null, "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": 7153000000, "cost_of_revenue": 4967000000, "gross_profit": 2186000000, "ebit": 739000000, "ebitda": 1354000000, "pretax_income": 441000000, "tax_provision": 161000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 954000000, "capital_expenditure": 824000000, "free_cash_flow": 1778000000, "dividends_paid": 224000000, "share_repurchases": null, "shares_issued": null, "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": 7153000000, "cost_of_revenue": 4967000000, "gross_profit": 2186000000, "ebit": 739000000, "ebitda": 1354000000, "pretax_income": 441000000, "tax_provision": 161000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 954000000, "capital_expenditure": 824000000, "free_cash_flow": 1778000000, "dividends_paid": 224000000, "share_repurchases": null, "shares_issued": null, "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": 7153000000, "cost_of_revenue": 4967000000, "gross_profit": 2186000000, "ebit": 739000000, "ebitda": 1354000000, "pretax_income": 441000000, "tax_provision": 161000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 954000000, "capital_expenditure": 824000000, "free_cash_flow": 1778000000, "dividends_paid": 224000000, "share_repurchases": null, "shares_issued": null, "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": 7153000000, "cost_of_revenue": 4967000000, "gross_profit": 2186000000, "ebit": 739000000, "ebitda": 1354000000, "pretax_income": 441000000, "tax_provision": 161000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 954000000, "capital_expenditure": 824000000, "free_cash_flow": 1778000000, "dividends_paid": 224000000, "share_repurchases": null, "shares_issued": null, "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": 7153000000, "cost_of_revenue": 4967000000, "gross_profit": 2186000000, "ebit": 739000000, "ebitda": 1354000000, "pretax_income": 441000000, "tax_provision": 161000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 954000000, "capital_expenditure": 824000000, "free_cash_flow": 1778000000, "dividends_paid": 224000000, "share_repurchases": null, "shares_issued": null, "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": 7153000000, "cost_of_revenue": 4967000000, "gross_profit": 2186000000, "ebit": 703000000, "ebitda": 1318000000, "pretax_income": 441000000, "tax_provision": 161000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 954000000, "capital_expenditure": 824000000, "free_cash_flow": 1778000000, "dividends_paid": 224000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 213000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6841000000, "cost_of_revenue": 4585000000, "gross_profit": 2256000000, "ebit": 782000000, "ebitda": 1378000000, "pretax_income": 636000000, "tax_provision": 172000000, "net_income": 407000000, "net_income_to_common": 407000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327000000, "total_current_assets": 3586000000, "total_assets": 11321000000, "short_term_debt": 384000000, "long_term_debt": 1723000000, "total_debt": 2293000000, "total_liabilities": 5334000000, "total_equity": 5724000000, "shares_outstanding": 1290039000, "goodwill_and_intangibles": 869000000 }, "cash_flow": { "operating_cash_flow": 1363000000, "capital_expenditure": 713000000, "free_cash_flow": 2076000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -414000000 } } ], "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": 2023000000, "cost_of_revenue": 1397000000, "gross_profit": 626000000, "ebit": 235000000, "ebitda": 395000000, "pretax_income": 193000000, "tax_provision": 53000000, "net_income": 126000000, "net_income_to_common": 126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407000000, "total_current_assets": 4451000000, "total_assets": 13009000000, "short_term_debt": 926000000, "long_term_debt": 2224000000, "total_debt": 3150000000, "total_liabilities": 6684000000, "total_equity": 6046000000, "shares_outstanding": 1290677000, "goodwill_and_intangibles": 964000000 }, "cash_flow": { "operating_cash_flow": 180000000, "capital_expenditure": 135000000, "free_cash_flow": 315000000, "dividends_paid": 59999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 80000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2023000000, "cost_of_revenue": 1397000000, "gross_profit": 626000000, "ebit": 235000000, "ebitda": 395000000, "pretax_income": 193000000, "tax_provision": 53000000, "net_income": 126000000, "net_income_to_common": 126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407000000, "total_current_assets": 4451000000, "total_assets": 13009000000, "short_term_debt": 926000000, "long_term_debt": 2224000000, "total_debt": 3150000000, "total_liabilities": 6684000000, "total_equity": 6046000000, "shares_outstanding": 1290677000, "goodwill_and_intangibles": 964000000 }, "cash_flow": { "operating_cash_flow": 180000000, "capital_expenditure": 135000000, "free_cash_flow": 315000000, "dividends_paid": 59999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 80000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2023000000, "cost_of_revenue": 1397000000, "gross_profit": 626000000, "ebit": 235000000, "ebitda": 395000000, "pretax_income": 193000000, "tax_provision": 53000000, "net_income": 126000000, "net_income_to_common": 126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407000000, "total_current_assets": 4451000000, "total_assets": 13009000000, "short_term_debt": 926000000, "long_term_debt": 2224000000, "total_debt": 3150000000, "total_liabilities": 6684000000, "total_equity": 6046000000, "shares_outstanding": 1290677000, "goodwill_and_intangibles": 964000000 }, "cash_flow": { "operating_cash_flow": 180000000, "capital_expenditure": 135000000, "free_cash_flow": 315000000, "dividends_paid": 59999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 80000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2023000000, "cost_of_revenue": 1397000000, "gross_profit": 626000000, "ebit": 254000000, "ebitda": 414000000, "pretax_income": 193000000, "tax_provision": 53000000, "net_income": 126000000, "net_income_to_common": 126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407000000, "total_current_assets": 4451000000, "total_assets": 13009000000, "short_term_debt": 926000000, "long_term_debt": 2224000000, "total_debt": 3150000000, "total_liabilities": 6684000000, "total_equity": 6046000000, "shares_outstanding": 1290677000, "goodwill_and_intangibles": 964000000 }, "cash_flow": { "operating_cash_flow": 180000000, "capital_expenditure": 135000000, "free_cash_flow": 315000000, "dividends_paid": 59999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 80000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2023000000, "cost_of_revenue": 1397000000, "gross_profit": 626000000, "ebit": 254000000, "ebitda": 414000000, "pretax_income": 193000000, "tax_provision": 53000000, "net_income": 126000000, "net_income_to_common": 126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407000000, "total_current_assets": 4451000000, "total_assets": 13009000000, "short_term_debt": 926000000, "long_term_debt": 2224000000, "total_debt": 3150000000, "total_liabilities": 6684000000, "total_equity": 6046000000, "shares_outstanding": 1290677000, "goodwill_and_intangibles": 964000000 }, "cash_flow": { "operating_cash_flow": 180000000, "capital_expenditure": 135000000, "free_cash_flow": 315000000, "dividends_paid": 59999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 80000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2023000000, "cost_of_revenue": 1397000000, "gross_profit": 626000000, "ebit": 254000000, "ebitda": 414000000, "pretax_income": 193000000, "tax_provision": 53000000, "net_income": 126000000, "net_income_to_common": 126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407000000, "total_current_assets": 4451000000, "total_assets": 13009000000, "short_term_debt": 926000000, "long_term_debt": 2224000000, "total_debt": 3150000000, "total_liabilities": 6684000000, "total_equity": 6046000000, "shares_outstanding": 1290677000, "goodwill_and_intangibles": 964000000 }, "cash_flow": { "operating_cash_flow": 180000000, "capital_expenditure": 135000000, "free_cash_flow": 315000000, "dividends_paid": 59999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 80000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2023000000, "cost_of_revenue": 1397000000, "gross_profit": 626000000, "ebit": 234000000, "ebitda": 394000000, "pretax_income": 193000000, "tax_provision": 53000000, "net_income": 126000000, "net_income_to_common": 126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407000000, "total_current_assets": 4451000000, "total_assets": 13009000000, "short_term_debt": 926000000, "long_term_debt": 2224000000, "total_debt": 3150000000, "total_liabilities": 6684000000, "total_equity": 6046000000, "shares_outstanding": 1290677000, "goodwill_and_intangibles": 964000000 }, "cash_flow": { "operating_cash_flow": 180000000, "capital_expenditure": 135000000, "free_cash_flow": 315000000, "dividends_paid": 59999999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 80000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701000000, "cost_of_revenue": 1233000000, "gross_profit": 468000000, "ebit": 41000000, "ebitda": 198000000, "pretax_income": -61000000, "tax_provision": 2000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 300793257, "capital_expenditure": 275841827, "free_cash_flow": 576635084, "dividends_paid": 68184545, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 115000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701000000, "cost_of_revenue": 1233000000, "gross_profit": 468000000, "ebit": 41000000, "ebitda": 198000000, "pretax_income": -61000000, "tax_provision": 2000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 300793257, "capital_expenditure": 275841827, "free_cash_flow": 576635084, "dividends_paid": 68184545, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 115000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701000000, "cost_of_revenue": 1233000000, "gross_profit": 468000000, "ebit": 41000000, "ebitda": 198000000, "pretax_income": -61000000, "tax_provision": 2000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 300793257, "capital_expenditure": 275841827, "free_cash_flow": 576635084, "dividends_paid": 68184545, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 115000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701000000, "cost_of_revenue": 1233000000, "gross_profit": 468000000, "ebit": 41000000, "ebitda": 198000000, "pretax_income": -61000000, "tax_provision": 2000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 300793257, "capital_expenditure": 275841827, "free_cash_flow": 576635084, "dividends_paid": 68184545, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 115000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1701000000, "cost_of_revenue": 1233000000, "gross_profit": 468000000, "ebit": 41000000, "ebitda": 198000000, "pretax_income": -61000000, "tax_provision": 2000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291000000, "total_current_assets": 4164000000, "total_assets": 12413000000, "short_term_debt": 876000000, "long_term_debt": 1704000000, "total_debt": 2756000000, "total_liabilities": 6170000000, "total_equity": 5983000000, "shares_outstanding": 1291395000, "goodwill_and_intangibles": 955000000 }, "cash_flow": { "operating_cash_flow": 300793257, "capital_expenditure": 275841827, "free_cash_flow": 576635084, "dividends_paid": 68184545, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 115000000 } } ] }, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }