{ "ticker": { "uuid": "0dfd1183-68b8-48f6-bf7d-1a056c431054", "symbol": "CVS", "name": "CVS Health Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Healthcare Plans", "page_url": "https://sharemaestro.com/factors/ticker/0dfd1183-68b8-48f6-bf7d-1a056c431054/", "api_url": "https://sharemaestro.com/factors/api/tickers/0dfd1183-68b8-48f6-bf7d-1a056c431054/" }, "latest_snapshot": { "ticker": { "uuid": "0dfd1183-68b8-48f6-bf7d-1a056c431054", "symbol": "CVS", "name": "CVS Health Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Healthcare Plans", "page_url": "https://sharemaestro.com/factors/ticker/0dfd1183-68b8-48f6-bf7d-1a056c431054/", "api_url": "https://sharemaestro.com/factors/api/tickers/0dfd1183-68b8-48f6-bf7d-1a056c431054/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.29, "value": 0.24, "quality": 0.2, "momentum": 0.91, "coverage": 0.97, "confidence": 0.929, "delta": 1 }, "headline_factors": { "price": 107.74, "market_cap": 137468408056.18, "pe_ratio": 46.8855, "earnings_yield": 0.0318, "ebitda_to_ev": 0.0539, "shareholder_yield": 0.0221, "roe": 0.0379, "piotroski_f_score": 6, "momentum_12_1": 0.7508, "volatility_252d": 0.2904 }, "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": 46.8855, "ev_ebitda": 18.5459, "earnings_yield": 0.0318, "fcf_yield": 0.0643, "shareholder_yield": 0.0221 }, "quality": { "roe": 0.0379, "roic": 0.0375, "gross_margin": 0.1387, "fcf_margin": 0.0325, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0764, "eps_growth_1y": -0.4447, "fcf_growth_1y": 0.146 }, "momentum": { "price_return_12m": 0.8191, "momentum_12_1": 0.7508, "relative_strength": 0.6508 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.2, "momentum_percentile": 0.91, "growth_composite": 97, "yield_composite": 32, "overall_composite": 71, "os_score": 0.29, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 95.93, "os": 0.3, "value": 0.28, "quality": 0.2, "momentum": 0.84, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 41.7461, "earnings_yield": 0.0343, "shareholder_yield": 0.0248, "roe": 0.0379, "momentum_12_1": 0.4755 }, { "week_end_date": "2026-06-14", "price": 101.96, "os": 0.3, "value": 0.26, "quality": 0.2, "momentum": 0.87, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.3702, "earnings_yield": 0.033, "shareholder_yield": 0.0234, "roe": 0.0379, "momentum_12_1": 0.4727 }, { "week_end_date": "2026-06-21", "price": 98.32, "os": 0.3, "value": 0.27, "quality": 0.21, "momentum": 0.83, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 42.7862, "earnings_yield": 0.0338, "shareholder_yield": 0.0242, "roe": 0.0379, "momentum_12_1": 0.4514 }, { "week_end_date": "2026-06-28", "price": 104.34, "os": 0.35, "value": 0.27, "quality": 0.24, "momentum": 0.9, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 45.406, "earnings_yield": 0.0325, "shareholder_yield": 0.0228, "roe": 0.0379, "momentum_12_1": 0.3762 }, { "week_end_date": "2026-07-05", "price": 104.72, "os": 0.32, "value": 0.28, "quality": 0.22, "momentum": 0.87, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 45.5713, "earnings_yield": 0.0324, "shareholder_yield": 0.0228, "roe": 0.0379, "momentum_12_1": 0.4739 }, { "week_end_date": "2026-07-12", "price": 104.15, "os": 0.27, "value": 0.27, "quality": 0.21, "momentum": 0.82, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 45.3233, "earnings_yield": 0.0325, "shareholder_yield": 0.0229, "roe": 0.0379, "momentum_12_1": 0.6307 }, { "week_end_date": "2026-07-19", "price": 107.47, "os": 0.3, "value": 0.25, "quality": 0.2, "momentum": 0.9, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 46.768, "earnings_yield": 0.0319, "shareholder_yield": 0.0222, "roe": 0.0379, "momentum_12_1": 0.644 }, { "week_end_date": "2026-07-26", "price": 107.74, "os": 0.29, "value": 0.24, "quality": 0.2, "momentum": 0.91, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 46.8855, "earnings_yield": 0.0318, "shareholder_yield": 0.0221, "roe": 0.0379, "momentum_12_1": 0.7508 } ], "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": 402067000000, "cost_of_revenue": 346705000000, "gross_profit": 55362000000, "ebit": 5255000000, "ebitda": 9861000000, "pretax_income": 2136000000, "tax_provision": 408000000, "net_income": 1768000000, "net_income_to_common": 1768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1271000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 10639000000, "capital_expenditure": 2832000000, "free_cash_flow": 13471000000, "dividends_paid": 3397000000, "share_repurchases": 0, "shares_issued": 394000000, "net_debt_issued": -1779000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 402067000000, "cost_of_revenue": 346705000000, "gross_profit": 55362000000, "ebit": 5255000000, "ebitda": 9861000000, "pretax_income": 2136000000, "tax_provision": 408000000, "net_income": 1768000000, "net_income_to_common": 1768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1271000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 10639000000, "capital_expenditure": 2832000000, "free_cash_flow": 13471000000, "dividends_paid": 3397000000, "share_repurchases": 0, "shares_issued": 394000000, "net_debt_issued": -1779000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 402067000000, "cost_of_revenue": 346705000000, "gross_profit": 55362000000, "ebit": 5255000000, "ebitda": 9861000000, "pretax_income": 2136000000, "tax_provision": 408000000, "net_income": 1768000000, "net_income_to_common": 1768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1271000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 10639000000, "capital_expenditure": 2832000000, "free_cash_flow": 13471000000, "dividends_paid": 3397000000, "share_repurchases": 0, "shares_issued": 394000000, "net_debt_issued": -1779000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 402067000000, "cost_of_revenue": 346705000000, "gross_profit": 55362000000, "ebit": 5255000000, "ebitda": 9861000000, "pretax_income": 2136000000, "tax_provision": 408000000, "net_income": 1768000000, "net_income_to_common": 1768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1271000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 10639000000, "capital_expenditure": 2832000000, "free_cash_flow": 13471000000, "dividends_paid": 3397000000, "share_repurchases": 0, "shares_issued": 394000000, "net_debt_issued": -1779000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 402067000000, "cost_of_revenue": 346705000000, "gross_profit": 55362000000, "ebit": 5255000000, "ebitda": 9861000000, "pretax_income": 2136000000, "tax_provision": 408000000, "net_income": 1768000000, "net_income_to_common": 1768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1271000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 10639000000, "capital_expenditure": 2832000000, "free_cash_flow": 13471000000, "dividends_paid": 3397000000, "share_repurchases": 0, "shares_issued": 394000000, "net_debt_issued": -1779000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 402067000000, "cost_of_revenue": 346705000000, "gross_profit": 55362000000, "ebit": 5255000000, "ebitda": 9861000000, "pretax_income": 2136000000, "tax_provision": 408000000, "net_income": 1768000000, "net_income_to_common": 1768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1271000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 10639000000, "capital_expenditure": 2832000000, "free_cash_flow": 13471000000, "dividends_paid": 3397000000, "share_repurchases": 0, "shares_issued": 394000000, "net_debt_issued": -1779000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 402067000000, "cost_of_revenue": 346705000000, "gross_profit": 55362000000, "ebit": 5255000000, "ebitda": 9861000000, "pretax_income": 2136000000, "tax_provision": 408000000, "net_income": 1768000000, "net_income_to_common": 1768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1271000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 10639000000, "capital_expenditure": 2832000000, "free_cash_flow": 13471000000, "dividends_paid": 3397000000, "share_repurchases": 0, "shares_issued": 394000000, "net_debt_issued": -1779000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 372809000000, "cost_of_revenue": 321408000000, "gross_profit": 51401000000, "ebit": 9086000000, "ebitda": 13683000000, "pretax_income": 6148000000, "tax_provision": 1562000000, "net_income": 4614000000, "net_income_to_common": 4614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8586000000, "total_current_assets": 68645000000, "total_assets": 253215000000, "short_term_debt": 7494000000, "long_term_debt": 60527000000, "total_debt": 82920000000, "total_liabilities": 177485000000, "total_equity": 75560000000, "shares_outstanding": 1262000000, "goodwill_and_intangibles": 118595000000 }, "cash_flow": { "operating_cash_flow": 9107000000, "capital_expenditure": 2781000000, "free_cash_flow": 11888000000, "dividends_paid": 3373000000, "share_repurchases": -3023000000, "shares_issued": 361000000, "net_debt_issued": 5059000000 } } ], "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": 100426000000, "cost_of_revenue": 84802000000, "gross_profit": 15624000000, "ebit": 4712000000, "ebitda": 5827000000, "pretax_income": 3938000000, "tax_provision": 995000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9542000000, "total_current_assets": 74817000000, "total_assets": 252974000000, "short_term_debt": 4484000000, "long_term_debt": 60531000000, "total_debt": 78345000000, "total_liabilities": 175337000000, "total_equity": 77456000000, "shares_outstanding": 1279000000, "goodwill_and_intangibles": 110548000000 }, "cash_flow": { "operating_cash_flow": 4249000000, "capital_expenditure": 849000000, "free_cash_flow": 5098000000, "dividends_paid": 847000000, "share_repurchases": null, "shares_issued": 103000000, "net_debt_issued": -1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100426000000, "cost_of_revenue": 84802000000, "gross_profit": 15624000000, "ebit": 4712000000, "ebitda": 5827000000, "pretax_income": 3938000000, "tax_provision": 995000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9542000000, "total_current_assets": 74817000000, "total_assets": 252974000000, "short_term_debt": 4484000000, "long_term_debt": 60531000000, "total_debt": 78345000000, "total_liabilities": 175337000000, "total_equity": 77456000000, "shares_outstanding": 1279000000, "goodwill_and_intangibles": 110548000000 }, "cash_flow": { "operating_cash_flow": 4249000000, "capital_expenditure": 849000000, "free_cash_flow": 5098000000, "dividends_paid": 847000000, "share_repurchases": null, "shares_issued": 103000000, "net_debt_issued": -1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100426000000, "cost_of_revenue": 84802000000, "gross_profit": 15624000000, "ebit": 4712000000, "ebitda": 5827000000, "pretax_income": 3938000000, "tax_provision": 995000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9542000000, "total_current_assets": 74817000000, "total_assets": 252974000000, "short_term_debt": 4484000000, "long_term_debt": 60531000000, "total_debt": 78345000000, "total_liabilities": 175337000000, "total_equity": 77456000000, "shares_outstanding": 1279000000, "goodwill_and_intangibles": 110548000000 }, "cash_flow": { "operating_cash_flow": 4249000000, "capital_expenditure": 849000000, "free_cash_flow": 5098000000, "dividends_paid": 847000000, "share_repurchases": null, "shares_issued": 103000000, "net_debt_issued": -1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100426000000, "cost_of_revenue": 84802000000, "gross_profit": 15624000000, "ebit": 4712000000, "ebitda": 5827000000, "pretax_income": 3938000000, "tax_provision": 995000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9542000000, "total_current_assets": 74817000000, "total_assets": 252974000000, "short_term_debt": 4484000000, "long_term_debt": 60531000000, "total_debt": 78345000000, "total_liabilities": 175337000000, "total_equity": 77456000000, "shares_outstanding": 1279000000, "goodwill_and_intangibles": 110548000000 }, "cash_flow": { "operating_cash_flow": 4249000000, "capital_expenditure": 849000000, "free_cash_flow": 5098000000, "dividends_paid": 847000000, "share_repurchases": null, "shares_issued": 103000000, "net_debt_issued": -1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100426000000, "cost_of_revenue": 84802000000, "gross_profit": 15624000000, "ebit": 4712000000, "ebitda": 5827000000, "pretax_income": 3938000000, "tax_provision": 995000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9542000000, "total_current_assets": 74817000000, "total_assets": 252974000000, "short_term_debt": 4484000000, "long_term_debt": 60531000000, "total_debt": 78345000000, "total_liabilities": 175337000000, "total_equity": 77456000000, "shares_outstanding": 1279000000, "goodwill_and_intangibles": 110548000000 }, "cash_flow": { "operating_cash_flow": 4249000000, "capital_expenditure": 849000000, "free_cash_flow": 5098000000, "dividends_paid": 847000000, "share_repurchases": null, "shares_issued": 103000000, "net_debt_issued": -1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100426000000, "cost_of_revenue": 84802000000, "gross_profit": 15624000000, "ebit": 4712000000, "ebitda": 5827000000, "pretax_income": 3938000000, "tax_provision": 995000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9542000000, "total_current_assets": 74817000000, "total_assets": 252974000000, "short_term_debt": 4484000000, "long_term_debt": 60531000000, "total_debt": 78345000000, "total_liabilities": 175337000000, "total_equity": 77456000000, "shares_outstanding": 1279000000, "goodwill_and_intangibles": 110548000000 }, "cash_flow": { "operating_cash_flow": 4249000000, "capital_expenditure": 849000000, "free_cash_flow": 5098000000, "dividends_paid": 847000000, "share_repurchases": null, "shares_issued": 103000000, "net_debt_issued": -1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 100426000000, "cost_of_revenue": 84802000000, "gross_profit": 15624000000, "ebit": 4712000000, "ebitda": 5827000000, "pretax_income": 3938000000, "tax_provision": 995000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9542000000, "total_current_assets": 74817000000, "total_assets": 252974000000, "short_term_debt": 4484000000, "long_term_debt": 60531000000, "total_debt": 78345000000, "total_liabilities": 175337000000, "total_equity": 77456000000, "shares_outstanding": 1279000000, "goodwill_and_intangibles": 110548000000 }, "cash_flow": { "operating_cash_flow": 4249000000, "capital_expenditure": 849000000, "free_cash_flow": 5098000000, "dividends_paid": 847000000, "share_repurchases": null, "shares_issued": 103000000, "net_debt_issued": -1518000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 105693000000, "cost_of_revenue": 92126000000, "gross_profit": 13567000000, "ebit": 2141000000, "ebitda": 3288000000, "pretax_income": 1354000000, "tax_provision": -1569000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1277000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 3390000000, "capital_expenditure": 784000000, "free_cash_flow": 4174000000, "dividends_paid": 845000000, "share_repurchases": 0, "shares_issued": 86000000, "net_debt_issued": -1267000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 105693000000, "cost_of_revenue": 92126000000, "gross_profit": 13567000000, "ebit": 2141000000, "ebitda": 3288000000, "pretax_income": 1354000000, "tax_provision": -1569000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1277000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 3390000000, "capital_expenditure": 784000000, "free_cash_flow": 4174000000, "dividends_paid": 845000000, "share_repurchases": 0, "shares_issued": 86000000, "net_debt_issued": -1267000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 105693000000, "cost_of_revenue": 92126000000, "gross_profit": 13567000000, "ebit": 2141000000, "ebitda": 3288000000, "pretax_income": 1354000000, "tax_provision": -1569000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1277000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 3390000000, "capital_expenditure": 784000000, "free_cash_flow": 4174000000, "dividends_paid": 845000000, "share_repurchases": 0, "shares_issued": 86000000, "net_debt_issued": -1267000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 105693000000, "cost_of_revenue": 92126000000, "gross_profit": 13567000000, "ebit": 2141000000, "ebitda": 3288000000, "pretax_income": 1354000000, "tax_provision": -1569000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1277000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 3390000000, "capital_expenditure": 784000000, "free_cash_flow": 4174000000, "dividends_paid": 845000000, "share_repurchases": 0, "shares_issued": 86000000, "net_debt_issued": -1267000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 105693000000, "cost_of_revenue": 92126000000, "gross_profit": 13567000000, "ebit": 2141000000, "ebitda": 3288000000, "pretax_income": 1354000000, "tax_provision": -1569000000, "net_income": 2943000000, "net_income_to_common": 2943000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8512000000, "total_current_assets": 74714000000, "total_assets": 261064000000, "short_term_debt": 5805000000, "long_term_debt": 60502000000, "total_debt": 93593000000, "total_liabilities": 185682000000, "total_equity": 75214000000, "shares_outstanding": 1277000000, "goodwill_and_intangibles": 110986000000 }, "cash_flow": { "operating_cash_flow": 3390000000, "capital_expenditure": 784000000, "free_cash_flow": 4174000000, "dividends_paid": 845000000, "share_repurchases": 0, "shares_issued": 86000000, "net_debt_issued": -1267000000 } } ] }, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }