{ "ticker": { "uuid": "fea876ac-6f7d-46b8-a241-170093a0833c", "symbol": "VTRS", "name": "Viatris Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/fea876ac-6f7d-46b8-a241-170093a0833c/", "api_url": "https://sharemaestro.com/factors/api/tickers/fea876ac-6f7d-46b8-a241-170093a0833c/" }, "latest_snapshot": { "ticker": { "uuid": "fea876ac-6f7d-46b8-a241-170093a0833c", "symbol": "VTRS", "name": "Viatris Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/fea876ac-6f7d-46b8-a241-170093a0833c/", "api_url": "https://sharemaestro.com/factors/api/tickers/fea876ac-6f7d-46b8-a241-170093a0833c/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.78, "value": 0.72, "quality": 0.16, "momentum": 0.92, "coverage": 0.879, "confidence": 0.842, "delta": 1 }, "headline_factors": { "price": 17.24, "market_cap": 20076887754.96, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0786, "shareholder_yield": 0.0439, "roe": -0.0202, "piotroski_f_score": 5, "momentum_12_1": 0.8027, "volatility_252d": 0.3402 }, "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": 12.7148, "earnings_yield": null, "fcf_yield": 0.0806, "shareholder_yield": 0.0439 }, "quality": { "roe": -0.0202, "roic": -0.0067, "gross_margin": 0.344, "fcf_margin": 0.1804, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0162, "eps_growth_1y": null, "fcf_growth_1y": 0.0115 }, "momentum": { "price_return_12m": 0.9032, "momentum_12_1": 0.8027, "relative_strength": 0.687 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.16, "momentum_percentile": 0.92, "growth_composite": 73, "yield_composite": 24, "overall_composite": 22, "os_score": 0.78, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.88, "os": 0.79, "value": 0.73, "quality": 0.18, "momentum": 0.91, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0477, "roe": -0.0202, "momentum_12_1": 1.0332 }, { "week_end_date": "2026-06-14", "price": 16.48, "os": 0.76, "value": 0.72, "quality": 0.19, "momentum": 0.85, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0459, "roe": -0.0202, "momentum_12_1": 0.9055 }, { "week_end_date": "2026-06-21", "price": 15.37, "os": 0.79, "value": 0.74, "quality": 0.16, "momentum": 0.89, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0493, "roe": -0.0202, "momentum_12_1": 0.95 }, { "week_end_date": "2026-06-28", "price": 16.33, "os": 0.76, "value": 0.73, "quality": 0.2, "momentum": 0.83, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0464, "roe": -0.0202, "momentum_12_1": 0.8747 }, { "week_end_date": "2026-07-05", "price": 16.7, "os": 0.8, "value": 0.73, "quality": 0.2, "momentum": 0.91, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0453, "roe": -0.0202, "momentum_12_1": 0.77 }, { "week_end_date": "2026-07-12", "price": 16.27, "os": 0.81, "value": 0.73, "quality": 0.2, "momentum": 0.93, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0465, "roe": -0.0202, "momentum_12_1": 0.8772 }, { "week_end_date": "2026-07-19", "price": 17.29, "os": 0.79, "value": 0.72, "quality": 0.17, "momentum": 0.92, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0438, "roe": -0.0202, "momentum_12_1": 0.798 }, { "week_end_date": "2026-07-26", "price": 17.24, "os": 0.78, "value": 0.72, "quality": 0.16, "momentum": 0.92, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0439, "roe": -0.0202, "momentum_12_1": 0.8027 } ], "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": 14299900000, "cost_of_revenue": 9286400000, "gross_profit": 5013500000, "ebit": -3193700000, "ebitda": -395400000, "pretax_income": -3665000000, "tax_provision": -150100000, "net_income": -3514900000, "net_income_to_common": -3514900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1170700000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 2315900000, "capital_expenditure": 378800000, "free_cash_flow": 2694700000, "dividends_paid": 561200000, "share_repurchases": -500500000, "shares_issued": 2600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 9286400000, "gross_profit": 5013500000, "ebit": -3193700000, "ebitda": -395400000, "pretax_income": -3665000000, "tax_provision": -150100000, "net_income": -3514900000, "net_income_to_common": -3514900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1170700000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 2315900000, "capital_expenditure": 378800000, "free_cash_flow": 2694700000, "dividends_paid": 561200000, "share_repurchases": -500500000, "shares_issued": 2600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 9286400000, "gross_profit": 5013500000, "ebit": -3193700000, "ebitda": -395400000, "pretax_income": -3665000000, "tax_provision": -150100000, "net_income": -3514900000, "net_income_to_common": -3514900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1170700000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 2315900000, "capital_expenditure": 378800000, "free_cash_flow": 2694700000, "dividends_paid": 561200000, "share_repurchases": -500500000, "shares_issued": 2600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 9286400000, "gross_profit": 5013500000, "ebit": -3193700000, "ebitda": -395400000, "pretax_income": -3665000000, "tax_provision": -150100000, "net_income": -3514900000, "net_income_to_common": -3514900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1170700000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 2315900000, "capital_expenditure": 378800000, "free_cash_flow": 2694700000, "dividends_paid": 561200000, "share_repurchases": -500500000, "shares_issued": 2600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 9286400000, "gross_profit": 5013500000, "ebit": -3193700000, "ebitda": -395400000, "pretax_income": -3665000000, "tax_provision": -150100000, "net_income": -3514900000, "net_income_to_common": -3514900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1170700000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 2315900000, "capital_expenditure": 378800000, "free_cash_flow": 2694700000, "dividends_paid": 561200000, "share_repurchases": -500500000, "shares_issued": 2600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 9286400000, "gross_profit": 5013500000, "ebit": -3193700000, "ebitda": -395400000, "pretax_income": -3665000000, "tax_provision": -150100000, "net_income": -3514900000, "net_income_to_common": -3514900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1170700000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 2315900000, "capital_expenditure": 378800000, "free_cash_flow": 2694700000, "dividends_paid": 561200000, "share_repurchases": -500500000, "shares_issued": 2600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 9286400000, "gross_profit": 5013500000, "ebit": -3193700000, "ebitda": -395400000, "pretax_income": -3665000000, "tax_provision": -150100000, "net_income": -3514900000, "net_income_to_common": -3514900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1170700000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 2315900000, "capital_expenditure": 378800000, "free_cash_flow": 2694700000, "dividends_paid": 561200000, "share_repurchases": -500500000, "shares_issued": 2600000, "net_debt_issued": -100000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14739300000, "cost_of_revenue": 9115700000, "gross_profit": 5623600000, "ebit": -73200000, "ebitda": 2820000000, "pretax_income": -623200000, "tax_provision": 11000000, "net_income": -634200000, "net_income_to_common": -634200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 734800000, "total_current_assets": 9520700000, "total_assets": 41500900000, "short_term_debt": 87700000, "long_term_debt": 14038900000, "total_debt": 14305900000, "total_liabilities": 22865400000, "total_equity": 18635500000, "shares_outstanding": 1193300000, "goodwill_and_intangibles": 26204200000 }, "cash_flow": { "operating_cash_flow": 2302900000, "capital_expenditure": 326000000, "free_cash_flow": 2628900000, "dividends_paid": 574800000, "share_repurchases": -250000000, "shares_issued": 2500000, "net_debt_issued": -3713700000 } } ], "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": 3517000000, "cost_of_revenue": 2359800000, "gross_profit": 1157200000, "ebit": -32200000, "ebitda": 643900000, "pretax_income": -247300000, "tax_provision": -423700000, "net_income": 176400000, "net_income_to_common": 176400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1804200000, "total_current_assets": 10916800000, "total_assets": 36834600000, "short_term_debt": 1931100000, "long_term_debt": 12413500000, "total_debt": 14344600000, "total_liabilities": 22176900000, "total_equity": 14657700000, "shares_outstanding": 1175300000, "goodwill_and_intangibles": 21174700000 }, "cash_flow": { "operating_cash_flow": 388300000, "capital_expenditure": 39900000, "free_cash_flow": 428200000, "dividends_paid": 139600000, "share_repurchases": 0, "shares_issued": 500000, "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": 3517000000, "cost_of_revenue": 2359800000, "gross_profit": 1157200000, "ebit": -32200000, "ebitda": 643900000, "pretax_income": -247300000, "tax_provision": -423700000, "net_income": 176400000, "net_income_to_common": 176400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1804200000, "total_current_assets": 10916800000, "total_assets": 36834600000, "short_term_debt": 1931100000, "long_term_debt": 12413500000, "total_debt": 14344600000, "total_liabilities": 22176900000, "total_equity": 14657700000, "shares_outstanding": 1175300000, "goodwill_and_intangibles": 21174700000 }, "cash_flow": { "operating_cash_flow": 388300000, "capital_expenditure": 39900000, "free_cash_flow": 428200000, "dividends_paid": 139600000, "share_repurchases": 0, "shares_issued": 500000, "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": 3517000000, "cost_of_revenue": 2359800000, "gross_profit": 1157200000, "ebit": -32200000, "ebitda": 643900000, "pretax_income": -247300000, "tax_provision": -423700000, "net_income": 176400000, "net_income_to_common": 176400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1804200000, "total_current_assets": 10916800000, "total_assets": 36834600000, "short_term_debt": 1931100000, "long_term_debt": 12413500000, "total_debt": 14344600000, "total_liabilities": 22176900000, "total_equity": 14657700000, "shares_outstanding": 1175300000, "goodwill_and_intangibles": 21174700000 }, "cash_flow": { "operating_cash_flow": 388300000, "capital_expenditure": 39900000, "free_cash_flow": 428200000, "dividends_paid": 139600000, "share_repurchases": 0, "shares_issued": 500000, "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": 3517000000, "cost_of_revenue": 2359800000, "gross_profit": 1157200000, "ebit": -32200000, "ebitda": 643900000, "pretax_income": -247300000, "tax_provision": -423700000, "net_income": 176400000, "net_income_to_common": 176400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1804200000, "total_current_assets": 10916800000, "total_assets": 36834600000, "short_term_debt": 1931100000, "long_term_debt": 12413500000, "total_debt": 14344600000, "total_liabilities": 22176900000, "total_equity": 14657700000, "shares_outstanding": 1175300000, "goodwill_and_intangibles": 21174700000 }, "cash_flow": { "operating_cash_flow": 388300000, "capital_expenditure": 39900000, "free_cash_flow": 428200000, "dividends_paid": 139600000, "share_repurchases": 0, "shares_issued": 500000, "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": 3517000000, "cost_of_revenue": 2359800000, "gross_profit": 1157200000, "ebit": -32200000, "ebitda": 643900000, "pretax_income": -247300000, "tax_provision": -423700000, "net_income": 176400000, "net_income_to_common": 176400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1804200000, "total_current_assets": 10916800000, "total_assets": 36834600000, "short_term_debt": 1931100000, "long_term_debt": 12413500000, "total_debt": 14344600000, "total_liabilities": 22176900000, "total_equity": 14657700000, "shares_outstanding": 1175300000, "goodwill_and_intangibles": 21174700000 }, "cash_flow": { "operating_cash_flow": 388300000, "capital_expenditure": 39900000, "free_cash_flow": 428200000, "dividends_paid": 139600000, "share_repurchases": 0, "shares_issued": 500000, "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": 3517000000, "cost_of_revenue": 2359800000, "gross_profit": 1157200000, "ebit": -32200000, "ebitda": 643900000, "pretax_income": -247300000, "tax_provision": -423700000, "net_income": 176400000, "net_income_to_common": 176400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1804200000, "total_current_assets": 10916800000, "total_assets": 36834600000, "short_term_debt": 1931100000, "long_term_debt": 12413500000, "total_debt": 14344600000, "total_liabilities": 22176900000, "total_equity": 14657700000, "shares_outstanding": 1175300000, "goodwill_and_intangibles": 21174700000 }, "cash_flow": { "operating_cash_flow": 388300000, "capital_expenditure": 39900000, "free_cash_flow": 428200000, "dividends_paid": 139600000, "share_repurchases": 0, "shares_issued": 500000, "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": 3517000000, "cost_of_revenue": 2359800000, "gross_profit": 1157200000, "ebit": -79700000, "ebitda": -32200000, "pretax_income": -247300000, "tax_provision": -423700000, "net_income": 176400000, "net_income_to_common": 176400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1804200000, "total_current_assets": 10916800000, "total_assets": 36834600000, "short_term_debt": 1931100000, "long_term_debt": 12413500000, "total_debt": 14344600000, "total_liabilities": 22176900000, "total_equity": 14657700000, "shares_outstanding": 1175300000, "goodwill_and_intangibles": 21174700000 }, "cash_flow": { "operating_cash_flow": 388300000, "capital_expenditure": 39900000, "free_cash_flow": 428200000, "dividends_paid": 139600000, "share_repurchases": 0, "shares_issued": 500000, "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": 3703600000, "cost_of_revenue": 2569100000, "gross_profit": 1134500000, "ebit": -223400000, "ebitda": 543400000, "pretax_income": -343000000, "tax_provision": -2900000, "net_income": -340100000, "net_income_to_common": -340100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1152600000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 815800000, "capital_expenditure": 265300000, "free_cash_flow": 1081100000, "dividends_paid": 138200000, "share_repurchases": -85100000, "shares_issued": 600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3703600000, "cost_of_revenue": 2569100000, "gross_profit": 1134500000, "ebit": -223400000, "ebitda": 543400000, "pretax_income": -343000000, "tax_provision": -2900000, "net_income": -340100000, "net_income_to_common": -340100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1152600000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 815800000, "capital_expenditure": 265300000, "free_cash_flow": 1081100000, "dividends_paid": 138200000, "share_repurchases": -85100000, "shares_issued": 600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3703600000, "cost_of_revenue": 2569100000, "gross_profit": 1134500000, "ebit": -223400000, "ebitda": 543400000, "pretax_income": -343000000, "tax_provision": -2900000, "net_income": -340100000, "net_income_to_common": -340100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1152600000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 815800000, "capital_expenditure": 265300000, "free_cash_flow": 1081100000, "dividends_paid": 138200000, "share_repurchases": -85100000, "shares_issued": 600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3703600000, "cost_of_revenue": 2569100000, "gross_profit": 1134500000, "ebit": -223400000, "ebitda": 543400000, "pretax_income": -343000000, "tax_provision": -2900000, "net_income": -340100000, "net_income_to_common": -340100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1152600000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 815800000, "capital_expenditure": 265300000, "free_cash_flow": 1081100000, "dividends_paid": 138200000, "share_repurchases": -85100000, "shares_issued": 600000, "net_debt_issued": -100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3703600000, "cost_of_revenue": 2569100000, "gross_profit": 1134500000, "ebit": -223400000, "ebitda": 543400000, "pretax_income": -343000000, "tax_provision": -2900000, "net_income": -340100000, "net_income_to_common": -340100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1348000000, "total_current_assets": 9220900000, "total_assets": 37193100000, "short_term_debt": 2042700000, "long_term_debt": 12480600000, "total_debt": 14701400000, "total_liabilities": 22481800000, "total_equity": 14711300000, "shares_outstanding": 1152600000, "goodwill_and_intangibles": 21856800000 }, "cash_flow": { "operating_cash_flow": 815800000, "capital_expenditure": 265300000, "free_cash_flow": 1081100000, "dividends_paid": 138200000, "share_repurchases": -85100000, "shares_issued": 600000, "net_debt_issued": -100000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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/" } ], "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 } }