{ "ticker": { "uuid": "09ddf59d-62b1-41b1-8c63-823263f871b8", "symbol": "SIRI", "name": "Sirius XM Holding Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/09ddf59d-62b1-41b1-8c63-823263f871b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/09ddf59d-62b1-41b1-8c63-823263f871b8/" }, "latest_snapshot": { "ticker": { "uuid": "09ddf59d-62b1-41b1-8c63-823263f871b8", "symbol": "SIRI", "name": "Sirius XM Holding Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/09ddf59d-62b1-41b1-8c63-823263f871b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/09ddf59d-62b1-41b1-8c63-823263f871b8/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.94, "value": 0.89, "quality": 0.73, "momentum": 0.76, "coverage": 0.939, "confidence": 0.91, "delta": 1 }, "headline_factors": { "price": 30.59, "market_cap": 10297203842.24, "pe_ratio": 12.1716, "earnings_yield": 0.0785, "ebitda_to_ev": 0.1083, "shareholder_yield": 0.0482, "roe": 0.0721, "piotroski_f_score": 5, "momentum_12_1": 0.2469, "volatility_252d": 0.3066 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 12.1716, "ev_ebitda": 9.2364, "earnings_yield": 0.0785, "fcf_yield": 0.125, "shareholder_yield": 0.0482 }, "quality": { "roe": 0.0721, "roic": 0.0557, "gross_margin": 0.4545, "fcf_margin": 0.2909, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0028, "eps_growth_1y": null, "fcf_growth_1y": 0.043 }, "momentum": { "price_return_12m": 0.3608, "momentum_12_1": 0.2469, "relative_strength": 0.1647 }, "scores": { "value_percentile": 0.89, "quality_percentile": 0.73, "momentum_percentile": 0.76, "growth_composite": 28, "yield_composite": 12, "overall_composite": 6, "os_score": 0.94, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 27.01, "os": 0.94, "value": 0.9, "quality": 0.75, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.7472, "earnings_yield": 0.0835, "shareholder_yield": 0.0546, "roe": 0.0721, "momentum_12_1": 0.2787 }, { "week_end_date": "2026-06-14", "price": 27.52, "os": 0.93, "value": 0.9, "quality": 0.75, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.9501, "earnings_yield": 0.0828, "shareholder_yield": 0.0536, "roe": 0.0721, "momentum_12_1": 0.2715 }, { "week_end_date": "2026-06-21", "price": 28.03, "os": 0.95, "value": 0.9, "quality": 0.72, "momentum": 0.77, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.153, "earnings_yield": 0.082, "shareholder_yield": 0.0526, "roe": 0.0721, "momentum_12_1": 0.3921 }, { "week_end_date": "2026-06-28", "price": 28.35, "os": 0.94, "value": 0.9, "quality": 0.75, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.2803, "earnings_yield": 0.0816, "shareholder_yield": 0.052, "roe": 0.0721, "momentum_12_1": 0.3714 }, { "week_end_date": "2026-07-05", "price": 30.51, "os": 0.95, "value": 0.89, "quality": 0.76, "momentum": 0.73, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 12.1398, "earnings_yield": 0.0786, "shareholder_yield": 0.0483, "roe": 0.0721, "momentum_12_1": 0.1654 }, { "week_end_date": "2026-07-12", "price": 30.42, "os": 0.95, "value": 0.89, "quality": 0.73, "momentum": 0.79, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 12.104, "earnings_yield": 0.0787, "shareholder_yield": 0.0485, "roe": 0.0721, "momentum_12_1": 0.1913 }, { "week_end_date": "2026-07-19", "price": 30.59, "os": 0.94, "value": 0.89, "quality": 0.73, "momentum": 0.76, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 12.1716, "earnings_yield": 0.0785, "shareholder_yield": 0.0482, "roe": 0.0721, "momentum_12_1": 0.2469 } ], "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": 8558000000, "cost_of_revenue": 4532000000, "gross_profit": 4026000000, "ebit": 1515000000, "ebitda": 2104000000, "pretax_income": 1056000000, "tax_provision": 251000000, "net_income": 805000000, "net_income_to_common": 805000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 1898000000, "capital_expenditure": 653000000, "free_cash_flow": 2551000000, "dividends_paid": 365000000, "share_repurchases": -136000000, "shares_issued": null, "net_debt_issued": -679000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8558000000, "cost_of_revenue": 4532000000, "gross_profit": 4026000000, "ebit": 1515000000, "ebitda": 2104000000, "pretax_income": 1056000000, "tax_provision": 251000000, "net_income": 805000000, "net_income_to_common": 805000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 1898000000, "capital_expenditure": 653000000, "free_cash_flow": 2551000000, "dividends_paid": 365000000, "share_repurchases": -136000000, "shares_issued": null, "net_debt_issued": -679000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8558000000, "cost_of_revenue": 4532000000, "gross_profit": 4026000000, "ebit": 1515000000, "ebitda": 2104000000, "pretax_income": 1056000000, "tax_provision": 251000000, "net_income": 805000000, "net_income_to_common": 805000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 1898000000, "capital_expenditure": 653000000, "free_cash_flow": 2551000000, "dividends_paid": 365000000, "share_repurchases": -136000000, "shares_issued": null, "net_debt_issued": -679000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8558000000, "cost_of_revenue": 4532000000, "gross_profit": 4026000000, "ebit": 1515000000, "ebitda": 2104000000, "pretax_income": 1056000000, "tax_provision": 251000000, "net_income": 805000000, "net_income_to_common": 805000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 1898000000, "capital_expenditure": 653000000, "free_cash_flow": 2551000000, "dividends_paid": 365000000, "share_repurchases": -136000000, "shares_issued": null, "net_debt_issued": -679000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8558000000, "cost_of_revenue": 4532000000, "gross_profit": 4026000000, "ebit": 1515000000, "ebitda": 2104000000, "pretax_income": 1056000000, "tax_provision": 251000000, "net_income": 805000000, "net_income_to_common": 805000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 1898000000, "capital_expenditure": 653000000, "free_cash_flow": 2551000000, "dividends_paid": 365000000, "share_repurchases": -136000000, "shares_issued": null, "net_debt_issued": -679000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8558000000, "cost_of_revenue": 4532000000, "gross_profit": 4026000000, "ebit": 1515000000, "ebitda": 2104000000, "pretax_income": 1056000000, "tax_provision": 251000000, "net_income": 805000000, "net_income_to_common": 805000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 1898000000, "capital_expenditure": 653000000, "free_cash_flow": 2551000000, "dividends_paid": 365000000, "share_repurchases": -136000000, "shares_issued": null, "net_debt_issued": -679000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8699000000, "cost_of_revenue": 4498000000, "gross_profit": 4201000000, "ebit": -1369000000, "ebitda": -747000000, "pretax_income": -1865000000, "tax_provision": 210000000, "net_income": -1665000000, "net_income_to_common": -1665000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162000000, "total_current_assets": 1149000000, "total_assets": 27521000000, "short_term_debt": 61000000, "long_term_debt": 10314000000, "total_debt": 61000000, "total_liabilities": 16447000000, "total_equity": 11074000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13969000000 }, "cash_flow": { "operating_cash_flow": 1741000000, "capital_expenditure": 728000000, "free_cash_flow": 2469000000, "dividends_paid": 143000000, "share_repurchases": -6000000, "shares_issued": null, "net_debt_issued": -709000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8699000000, "cost_of_revenue": 4498000000, "gross_profit": 4201000000, "ebit": -1369000000, "ebitda": -747000000, "pretax_income": -1865000000, "tax_provision": 210000000, "net_income": -1665000000, "net_income_to_common": -1665000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162000000, "total_current_assets": 1149000000, "total_assets": 27521000000, "short_term_debt": 61000000, "long_term_debt": 10314000000, "total_debt": 61000000, "total_liabilities": 16447000000, "total_equity": 11074000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13969000000 }, "cash_flow": { "operating_cash_flow": 1741000000, "capital_expenditure": 728000000, "free_cash_flow": 2469000000, "dividends_paid": 143000000, "share_repurchases": -6000000, "shares_issued": null, "net_debt_issued": -709000000 } } ], "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": 2091000000, "cost_of_revenue": 1253000000, "gross_profit": 838000000, "ebit": 438000000, "ebitda": 599000000, "pretax_income": 326000000, "tax_provision": 81000000, "net_income": 245000000, "net_income_to_common": 245000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_assets": 27147000000, "short_term_debt": 59000000, "long_term_debt": 9688000000, "total_debt": 9747000000, "total_liabilities": 15416000000, "total_equity": 11731000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13814000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 105000000, "free_cash_flow": 376000000, "dividends_paid": 91000000, "share_repurchases": -22000000, "shares_issued": null, "net_debt_issued": 22000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2091000000, "cost_of_revenue": 1253000000, "gross_profit": 838000000, "ebit": 438000000, "ebitda": 599000000, "pretax_income": 326000000, "tax_provision": 81000000, "net_income": 245000000, "net_income_to_common": 245000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_assets": 27147000000, "short_term_debt": 59000000, "long_term_debt": 9688000000, "total_debt": 9747000000, "total_liabilities": 15416000000, "total_equity": 11731000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13814000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 105000000, "free_cash_flow": 376000000, "dividends_paid": 91000000, "share_repurchases": -22000000, "shares_issued": null, "net_debt_issued": 22000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2091000000, "cost_of_revenue": 1253000000, "gross_profit": 838000000, "ebit": 438000000, "ebitda": 599000000, "pretax_income": 326000000, "tax_provision": 81000000, "net_income": 245000000, "net_income_to_common": 245000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_assets": 27147000000, "short_term_debt": 59000000, "long_term_debt": 9688000000, "total_debt": 9747000000, "total_liabilities": 15416000000, "total_equity": 11731000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13814000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 105000000, "free_cash_flow": 376000000, "dividends_paid": 91000000, "share_repurchases": -22000000, "shares_issued": null, "net_debt_issued": 22000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2091000000, "cost_of_revenue": 1253000000, "gross_profit": 838000000, "ebit": 438000000, "ebitda": 599000000, "pretax_income": 326000000, "tax_provision": 81000000, "net_income": 245000000, "net_income_to_common": 245000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_assets": 27147000000, "short_term_debt": 59000000, "long_term_debt": 9688000000, "total_debt": 9747000000, "total_liabilities": 15416000000, "total_equity": 11731000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13814000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 105000000, "free_cash_flow": 376000000, "dividends_paid": 91000000, "share_repurchases": -22000000, "shares_issued": null, "net_debt_issued": 22000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2091000000, "cost_of_revenue": 1253000000, "gross_profit": 838000000, "ebit": 438000000, "ebitda": 599000000, "pretax_income": 326000000, "tax_provision": 81000000, "net_income": 245000000, "net_income_to_common": 245000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_assets": 27147000000, "short_term_debt": 59000000, "long_term_debt": 9688000000, "total_debt": 9747000000, "total_liabilities": 15416000000, "total_equity": 11731000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13814000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 105000000, "free_cash_flow": 376000000, "dividends_paid": 91000000, "share_repurchases": -22000000, "shares_issued": null, "net_debt_issued": 22000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2091000000, "cost_of_revenue": 1253000000, "gross_profit": 838000000, "ebit": 460000000, "ebitda": 621000000, "pretax_income": 326000000, "tax_provision": 81000000, "net_income": 245000000, "net_income_to_common": 245000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_assets": 27147000000, "short_term_debt": 59000000, "long_term_debt": 9688000000, "total_debt": 9747000000, "total_liabilities": 15416000000, "total_equity": 11731000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13814000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 105000000, "free_cash_flow": 376000000, "dividends_paid": 91000000, "share_repurchases": -22000000, "shares_issued": null, "net_debt_issued": 22000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2193000000, "cost_of_revenue": 1141000000, "gross_profit": 1052000000, "ebit": 246000000, "ebitda": 397000000, "pretax_income": 135000000, "tax_provision": 36000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 356000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 680000000, "capital_expenditure": 144000000, "free_cash_flow": 824000000, "dividends_paid": 91000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2193000000, "cost_of_revenue": 1141000000, "gross_profit": 1052000000, "ebit": 246000000, "ebitda": 397000000, "pretax_income": 135000000, "tax_provision": 36000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 356000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 680000000, "capital_expenditure": 144000000, "free_cash_flow": 824000000, "dividends_paid": 91000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2193000000, "cost_of_revenue": 1141000000, "gross_profit": 1052000000, "ebit": 246000000, "ebitda": 397000000, "pretax_income": 135000000, "tax_provision": 36000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 356000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 680000000, "capital_expenditure": 144000000, "free_cash_flow": 824000000, "dividends_paid": 91000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2193000000, "cost_of_revenue": 1141000000, "gross_profit": 1052000000, "ebit": 246000000, "ebitda": 397000000, "pretax_income": 135000000, "tax_provision": 36000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 356000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 680000000, "capital_expenditure": 144000000, "free_cash_flow": 824000000, "dividends_paid": 91000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2193000000, "cost_of_revenue": 1141000000, "gross_profit": 1052000000, "ebit": 246000000, "ebitda": 397000000, "pretax_income": 135000000, "tax_provision": 36000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 356000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 680000000, "capital_expenditure": 144000000, "free_cash_flow": 824000000, "dividends_paid": 91000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2193000000, "cost_of_revenue": 1141000000, "gross_profit": 1052000000, "ebit": 246000000, "ebitda": 397000000, "pretax_income": 135000000, "tax_provision": 36000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 356000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 680000000, "capital_expenditure": 144000000, "free_cash_flow": 824000000, "dividends_paid": 91000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -364000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }