{ "ticker": { "uuid": "042be9d2-8032-4858-bcab-dcaef9a18c67", "symbol": "WTW", "name": "Willis Towers Watson PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/042be9d2-8032-4858-bcab-dcaef9a18c67/", "api_url": "https://sharemaestro.com/factors/api/tickers/042be9d2-8032-4858-bcab-dcaef9a18c67/" }, "latest_snapshot": { "ticker": { "uuid": "042be9d2-8032-4858-bcab-dcaef9a18c67", "symbol": "WTW", "name": "Willis Towers Watson PLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/042be9d2-8032-4858-bcab-dcaef9a18c67/", "api_url": "https://sharemaestro.com/factors/api/tickers/042be9d2-8032-4858-bcab-dcaef9a18c67/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.35, "value": 0.33, "quality": 0.82, "momentum": 0.2, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 295.11, "market_cap": 27872542197.36, "pe_ratio": 16.7202, "earnings_yield": 0.0701, "ebitda_to_ev": 0.0815, "shareholder_yield": 0.0755, "roe": 0.209, "piotroski_f_score": 6, "momentum_12_1": -0.148, "volatility_252d": 0.2737 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 16.7202, "ev_ebitda": 12.2743, "earnings_yield": 0.0701, "fcf_yield": 0.0614, "shareholder_yield": 0.0755 }, "quality": { "roe": 0.209, "roic": 0.149, "gross_margin": 0.3816, "fcf_margin": 0.2048, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0087, "eps_growth_1y": null, "fcf_growth_1y": 0.1125 }, "momentum": { "price_return_12m": -0.0492, "momentum_12_1": -0.148, "relative_strength": -0.2654 }, "scores": { "value_percentile": 0.33, "quality_percentile": 0.82, "momentum_percentile": 0.2, "growth_composite": 75, "yield_composite": 22, "overall_composite": 65, "os_score": 0.35, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 262.58, "os": 0.68, "value": 0.65, "quality": 0.84, "momentum": 0.16, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.8769, "earnings_yield": 0.0773, "shareholder_yield": 0.0847, "roe": 0.209, "momentum_12_1": -0.1643 }, { "week_end_date": "2026-06-14", "price": 261.67, "os": 0.68, "value": 0.67, "quality": 0.84, "momentum": 0.13, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.8255, "earnings_yield": 0.0776, "shareholder_yield": 0.085, "roe": 0.209, "momentum_12_1": -0.155 }, { "week_end_date": "2026-06-21", "price": 254.27, "os": 0.69, "value": 0.68, "quality": 0.8, "momentum": 0.16, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.4061, "earnings_yield": 0.0794, "shareholder_yield": 0.0875, "roe": 0.209, "momentum_12_1": -0.1321 }, { "week_end_date": "2026-06-28", "price": 264.46, "os": 0.66, "value": 0.67, "quality": 0.81, "momentum": 0.11, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.9836, "earnings_yield": 0.0769, "shareholder_yield": 0.0841, "roe": 0.209, "momentum_12_1": -0.1734 }, { "week_end_date": "2026-07-05", "price": 286.22, "os": 0.37, "value": 0.36, "quality": 0.81, "momentum": 0.2, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 16.2165, "earnings_yield": 0.072, "shareholder_yield": 0.0779, "roe": 0.209, "momentum_12_1": -0.1362 }, { "week_end_date": "2026-07-12", "price": 289.65, "os": 0.44, "value": 0.35, "quality": 0.84, "momentum": 0.28, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 16.4108, "earnings_yield": 0.0713, "shareholder_yield": 0.077, "roe": 0.209, "momentum_12_1": -0.1411 }, { "week_end_date": "2026-07-19", "price": 293.43, "os": 0.35, "value": 0.33, "quality": 0.82, "momentum": 0.19, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 16.625, "earnings_yield": 0.0705, "shareholder_yield": 0.076, "roe": 0.209, "momentum_12_1": -0.168 }, { "week_end_date": "2026-07-26", "price": 295.11, "os": 0.35, "value": 0.33, "quality": 0.82, "momentum": 0.2, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 16.7202, "earnings_yield": 0.0701, "shareholder_yield": 0.0755, "roe": 0.209, "momentum_12_1": -0.148 } ], "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": 9708000000, "cost_of_revenue": 5625000000, "gross_profit": 4083000000, "ebit": 2257000000, "ebitda": 2675000000, "pretax_income": 1931000000, "tax_provision": 318000000, "net_income": 1605000000, "net_income_to_common": 1605000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 677000000, "long_term_debt": 5756000000, "total_debt": 6905000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 99000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 1775000000, "capital_expenditure": 229000000, "free_cash_flow": 2004000000, "dividends_paid": 358000000, "share_repurchases": -1650000000, "shares_issued": null, "net_debt_issued": 994000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9708000000, "cost_of_revenue": 5625000000, "gross_profit": 4083000000, "ebit": 2257000000, "ebitda": 2675000000, "pretax_income": 1931000000, "tax_provision": 318000000, "net_income": 1605000000, "net_income_to_common": 1605000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 677000000, "long_term_debt": 5756000000, "total_debt": 6905000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 99000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 1775000000, "capital_expenditure": 229000000, "free_cash_flow": 2004000000, "dividends_paid": 358000000, "share_repurchases": -1650000000, "shares_issued": null, "net_debt_issued": 994000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9708000000, "cost_of_revenue": 5625000000, "gross_profit": 4083000000, "ebit": 2257000000, "ebitda": 2675000000, "pretax_income": 1931000000, "tax_provision": 318000000, "net_income": 1605000000, "net_income_to_common": 1605000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 99000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 1775000000, "capital_expenditure": 229000000, "free_cash_flow": 2004000000, "dividends_paid": 358000000, "share_repurchases": -1650000000, "shares_issued": null, "net_debt_issued": 994000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9708000000, "cost_of_revenue": 5625000000, "gross_profit": 4083000000, "ebit": 2257000000, "ebitda": 2675000000, "pretax_income": 1931000000, "tax_provision": 318000000, "net_income": 1605000000, "net_income_to_common": 1605000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 99000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 1775000000, "capital_expenditure": 229000000, "free_cash_flow": 2004000000, "dividends_paid": 358000000, "share_repurchases": -1650000000, "shares_issued": null, "net_debt_issued": 994000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9708000000, "cost_of_revenue": 5625000000, "gross_profit": 4083000000, "ebit": 2257000000, "ebitda": 2675000000, "pretax_income": 1931000000, "tax_provision": 318000000, "net_income": 1605000000, "net_income_to_common": 1605000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 99000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 1775000000, "capital_expenditure": 229000000, "free_cash_flow": 2004000000, "dividends_paid": 358000000, "share_repurchases": -1650000000, "shares_issued": null, "net_debt_issued": 994000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9708000000, "cost_of_revenue": 5625000000, "gross_profit": 4083000000, "ebit": 2257000000, "ebitda": 2675000000, "pretax_income": 1931000000, "tax_provision": 318000000, "net_income": 1605000000, "net_income_to_common": 1605000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 99000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 1775000000, "capital_expenditure": 229000000, "free_cash_flow": 2004000000, "dividends_paid": 358000000, "share_repurchases": -1650000000, "shares_issued": null, "net_debt_issued": 994000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9708000000, "cost_of_revenue": 5625000000, "gross_profit": 4083000000, "ebit": 2257000000, "ebitda": 2675000000, "pretax_income": 1931000000, "tax_provision": 318000000, "net_income": 1605000000, "net_income_to_common": 1605000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 99000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 1775000000, "capital_expenditure": 229000000, "free_cash_flow": 2004000000, "dividends_paid": 358000000, "share_repurchases": -1650000000, "shares_issued": null, "net_debt_issued": 994000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9930000000, "cost_of_revenue": 5502000000, "gross_profit": 4428000000, "ebit": 367000000, "ebitda": 823000000, "pretax_income": 104000000, "tax_provision": 192000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1890000000, "total_current_assets": 15105000000, "total_assets": 27681000000, "short_term_debt": 118000000, "long_term_debt": 5309000000, "total_debt": 5931000000, "total_liabilities": 19664000000, "total_equity": 7940000000, "shares_outstanding": 102000000, "goodwill_and_intangibles": 10094000000 }, "cash_flow": { "operating_cash_flow": 1512000000, "capital_expenditure": 245000000, "free_cash_flow": 1757000000, "dividends_paid": 354000000, "share_repurchases": -901000000, "shares_issued": 0, "net_debt_issued": 91000000 } } ], "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": 2412000000, "cost_of_revenue": 1819000000, "gross_profit": 593000000, "ebit": 448000000, "ebitda": 504000000, "pretax_income": 376000000, "tax_provision": 70000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1855000000, "total_current_assets": 16085000000, "total_assets": 29637000000, "short_term_debt": 117000000, "long_term_debt": 6304000000, "total_debt": 6906000000, "total_liabilities": 21578000000, "total_equity": 7977000000, "shares_outstanding": 95806452, "goodwill_and_intangibles": 10937000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 55000000, "free_cash_flow": 45000000, "dividends_paid": 88000000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2412000000, "cost_of_revenue": 1819000000, "gross_profit": 593000000, "ebit": 448000000, "ebitda": 504000000, "pretax_income": 376000000, "tax_provision": 70000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1855000000, "total_current_assets": 16085000000, "total_assets": 29637000000, "short_term_debt": 117000000, "long_term_debt": 6304000000, "total_debt": 6906000000, "total_liabilities": 21578000000, "total_equity": 7977000000, "shares_outstanding": 95806452, "goodwill_and_intangibles": 10937000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 55000000, "free_cash_flow": 45000000, "dividends_paid": 88000000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2412000000, "cost_of_revenue": 1819000000, "gross_profit": 593000000, "ebit": 448000000, "ebitda": 504000000, "pretax_income": 376000000, "tax_provision": 70000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1855000000, "total_current_assets": 16085000000, "total_assets": 29637000000, "short_term_debt": 117000000, "long_term_debt": 6304000000, "total_debt": 6906000000, "total_liabilities": 21578000000, "total_equity": 7977000000, "shares_outstanding": 95806452, "goodwill_and_intangibles": 10937000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 55000000, "free_cash_flow": 45000000, "dividends_paid": 88000000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2412000000, "cost_of_revenue": 1819000000, "gross_profit": 593000000, "ebit": 448000000, "ebitda": 504000000, "pretax_income": 376000000, "tax_provision": 70000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1855000000, "total_current_assets": 16085000000, "total_assets": 29637000000, "short_term_debt": 117000000, "long_term_debt": 6304000000, "total_debt": 6906000000, "total_liabilities": 21578000000, "total_equity": 7977000000, "shares_outstanding": 95806452, "goodwill_and_intangibles": 10937000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 55000000, "free_cash_flow": 45000000, "dividends_paid": 88000000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2412000000, "cost_of_revenue": 1819000000, "gross_profit": 593000000, "ebit": 448000000, "ebitda": 504000000, "pretax_income": 376000000, "tax_provision": 70000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1855000000, "total_current_assets": 16085000000, "total_assets": 29637000000, "short_term_debt": 117000000, "long_term_debt": 6304000000, "total_debt": 6906000000, "total_liabilities": 21578000000, "total_equity": 7977000000, "shares_outstanding": 95806452, "goodwill_and_intangibles": 10937000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 55000000, "free_cash_flow": 45000000, "dividends_paid": 88000000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2412000000, "cost_of_revenue": 1819000000, "gross_profit": 593000000, "ebit": 448000000, "ebitda": 504000000, "pretax_income": 376000000, "tax_provision": 70000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1855000000, "total_current_assets": 16085000000, "total_assets": 29637000000, "short_term_debt": 117000000, "long_term_debt": 6304000000, "total_debt": 6906000000, "total_liabilities": 21578000000, "total_equity": 7977000000, "shares_outstanding": 95806452, "goodwill_and_intangibles": 10937000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 55000000, "free_cash_flow": 45000000, "dividends_paid": 88000000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2412000000, "cost_of_revenue": 1819000000, "gross_profit": 593000000, "ebit": 448000000, "ebitda": 504000000, "pretax_income": 376000000, "tax_provision": 70000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1855000000, "total_current_assets": 16085000000, "total_assets": 29637000000, "short_term_debt": null, "long_term_debt": 6304000000, "total_debt": 6789000000, "total_liabilities": 21578000000, "total_equity": 7977000000, "shares_outstanding": 95806452, "goodwill_and_intangibles": 10937000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 55000000, "free_cash_flow": 45000000, "dividends_paid": 88000000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2936000000, "cost_of_revenue": 1439000000, "gross_profit": 1497000000, "ebit": 1035000000, "ebitda": 1144000000, "pretax_income": 933000000, "tax_provision": 197000000, "net_income": 735000000, "net_income_to_common": 735000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 771000000, "capital_expenditure": 63000000, "free_cash_flow": 834000000, "dividends_paid": 89000000, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": 998000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2936000000, "cost_of_revenue": 1439000000, "gross_profit": 1497000000, "ebit": 1035000000, "ebitda": 1144000000, "pretax_income": 933000000, "tax_provision": 197000000, "net_income": 735000000, "net_income_to_common": 735000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 771000000, "capital_expenditure": 63000000, "free_cash_flow": 834000000, "dividends_paid": 89000000, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": 998000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2936000000, "cost_of_revenue": 1439000000, "gross_profit": 1497000000, "ebit": 1035000000, "ebitda": 1144000000, "pretax_income": 933000000, "tax_provision": 197000000, "net_income": 735000000, "net_income_to_common": 735000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 771000000, "capital_expenditure": 63000000, "free_cash_flow": 834000000, "dividends_paid": 89000000, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": 998000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2936000000, "cost_of_revenue": 1439000000, "gross_profit": 1497000000, "ebit": 1035000000, "ebitda": 1144000000, "pretax_income": 933000000, "tax_provision": 197000000, "net_income": 735000000, "net_income_to_common": 735000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 771000000, "capital_expenditure": 63000000, "free_cash_flow": 834000000, "dividends_paid": 89000000, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": 998000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2936000000, "cost_of_revenue": 1439000000, "gross_profit": 1497000000, "ebit": 1035000000, "ebitda": 1144000000, "pretax_income": 933000000, "tax_provision": 197000000, "net_income": 735000000, "net_income_to_common": 735000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3132000000, "total_current_assets": 16874000000, "total_assets": 29530000000, "short_term_debt": 675000000, "long_term_debt": 5756000000, "total_debt": 6903000000, "total_liabilities": 21478000000, "total_equity": 7976000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 10079000000 }, "cash_flow": { "operating_cash_flow": 771000000, "capital_expenditure": 63000000, "free_cash_flow": 834000000, "dividends_paid": 89000000, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": 998000000 } } ] }, "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 } }