{ "ticker": { "uuid": "0fc5b547-236b-495a-a86d-e260fa76bda2", "symbol": "TSM", "name": "Taiwan Semiconductor Manufacturing", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/0fc5b547-236b-495a-a86d-e260fa76bda2/", "api_url": "https://sharemaestro.com/factors/api/tickers/0fc5b547-236b-495a-a86d-e260fa76bda2/" }, "latest_snapshot": { "ticker": { "uuid": "0fc5b547-236b-495a-a86d-e260fa76bda2", "symbol": "TSM", "name": "Taiwan Semiconductor Manufacturing", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/0fc5b547-236b-495a-a86d-e260fa76bda2/", "api_url": "https://sharemaestro.com/factors/api/tickers/0fc5b547-236b-495a-a86d-e260fa76bda2/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.99, "value": 0.98, "quality": 0.98, "momentum": 0.9, "coverage": 1, "confidence": 1, "delta": -30 }, "headline_factors": { "price": 398.37, "market_cap": 2066135652558.81, "pe_ratio": 0.9216, "earnings_yield": 1.2136, "ebitda_to_ev": 1.5477, "shareholder_yield": 0.009, "roe": 0.3485, "piotroski_f_score": 8, "momentum_12_1": 0.943, "volatility_252d": 0.3029 }, "strategy_flags": { "market_leader": true, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 0.9216, "ev_ebitda": 0.6461, "earnings_yield": 1.2136, "fcf_yield": 2.0206, "shareholder_yield": 0.009 }, "quality": { "roe": 0.3485, "roic": 0.4911, "gross_margin": 0.6423, "fcf_margin": 0.9381, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.3085, "eps_growth_1y": 0.5358, "fcf_growth_1y": 0.2518 }, "momentum": { "price_return_12m": 0.675, "momentum_12_1": 0.943, "relative_strength": 0.526 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.98, "momentum_percentile": 0.9, "growth_composite": 3, "yield_composite": 83, "overall_composite": 1, "os_score": 0.99, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 414.24, "os": 0.7, "value": 0.59, "quality": 0.57, "momentum": 0.59, "confidence": 1, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0082, "roe": 0.3283, "momentum_12_1": 1.0306 }, { "week_end_date": "2026-06-14", "price": 423.93, "os": 0.68, "value": 0.58, "quality": 0.57, "momentum": 0.58, "confidence": 1, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0084, "roe": 0.3283, "momentum_12_1": 0.9318 }, { "week_end_date": "2026-06-21", "price": 462.12, "os": 0.64, "value": 0.56, "quality": 0.54, "momentum": 0.56, "confidence": 1, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0077, "roe": 0.3283, "momentum_12_1": 0.9472 }, { "week_end_date": "2026-06-28", "price": 432.35, "os": 0.69, "value": 0.59, "quality": 0.57, "momentum": 0.58, "confidence": 1, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0083, "roe": 0.3283, "momentum_12_1": 0.8463 }, { "week_end_date": "2026-07-05", "price": 434.16, "os": 0.51, "value": 0.49, "quality": 0.48, "momentum": 0.49, "confidence": 0.991, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0082, "roe": 0.3283, "momentum_12_1": 0.7832 }, { "week_end_date": "2026-07-12", "price": 434.11, "os": 0.69, "value": 0.58, "quality": 0.57, "momentum": 0.59, "confidence": 0.98, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0082, "roe": 0.3283, "momentum_12_1": 0.8598 }, { "week_end_date": "2026-07-19", "price": 398.37, "os": 0.99, "value": 0.98, "quality": 0.98, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 0.9216, "earnings_yield": 1.2136, "shareholder_yield": 0.009, "roe": 0.3485, "momentum_12_1": 0.943 } ], "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": 3848510949000, "cost_of_revenue": 1543585648000, "gross_profit": 2304925301000, "ebit": 2057258087000, "ebitda": 2752481885000, "pretax_income": 2062812029000, "tax_provision": 329645700000, "net_income": 1735678080000, "net_income_to_common": 1735678080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2767856400000, "total_current_assets": 3817130800000, "total_assets": 7932842500000, "short_term_debt": 136925700000, "long_term_debt": 896061999000, "total_debt": 1064582700000, "total_liabilities": 2536623300000, "total_equity": 5355038700000, "shares_outstanding": 5186111400, "goodwill_and_intangibles": 24952600000 }, "cash_flow": { "operating_cash_flow": 2383175564000, "capital_expenditure": 1285591558000, "free_cash_flow": 3668767122000, "dividends_paid": 471614236000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 37377000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3848510949000, "cost_of_revenue": 1543585648000, "gross_profit": 2304925301000, "ebit": 2057258087000, "ebitda": 2752481885000, "pretax_income": 2062812029000, "tax_provision": 329645700000, "net_income": 1735678080000, "net_income_to_common": 1735678080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2767856400000, "total_current_assets": 3817130800000, "total_assets": 7932842500000, "short_term_debt": 136925700000, "long_term_debt": 896061999000, "total_debt": 1064582700000, "total_liabilities": 2536623300000, "total_equity": 5355038700000, "shares_outstanding": 5186111400, "goodwill_and_intangibles": 24952600000 }, "cash_flow": { "operating_cash_flow": 2383175564000, "capital_expenditure": 1285591558000, "free_cash_flow": 3668767122000, "dividends_paid": 471614236000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 37377000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3848510949000, "cost_of_revenue": 1543585648000, "gross_profit": 2304925301000, "ebit": 2057258087000, "ebitda": 2752481885000, "pretax_income": 2062812029000, "tax_provision": 329645700000, "net_income": 1735678080000, "net_income_to_common": 1735678080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2767856400000, "total_current_assets": 3817130800000, "total_assets": 7932842500000, "short_term_debt": 136925700000, "long_term_debt": 896061999000, "total_debt": 1064582700000, "total_liabilities": 2536623300000, "total_equity": 5355038700000, "shares_outstanding": 5186111400, "goodwill_and_intangibles": 24952600000 }, "cash_flow": { "operating_cash_flow": 2383175564000, "capital_expenditure": 1285591558000, "free_cash_flow": 3668767122000, "dividends_paid": 471614236000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 37377000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3848510949000, "cost_of_revenue": 1543585648000, "gross_profit": 2304925301000, "ebit": 2057258087000, "ebitda": 2752481885000, "pretax_income": 2062812029000, "tax_provision": 329645700000, "net_income": 1735678080000, "net_income_to_common": 1735678080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2767856400000, "total_current_assets": 3817130800000, "total_assets": 7932842500000, "short_term_debt": 136925700000, "long_term_debt": 896061999000, "total_debt": 1064582700000, "total_liabilities": 2536623300000, "total_equity": 5355038700000, "shares_outstanding": 5186111400, "goodwill_and_intangibles": 24952600000 }, "cash_flow": { "operating_cash_flow": 2383175564000, "capital_expenditure": 1285591558000, "free_cash_flow": 3668767122000, "dividends_paid": 471614236000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 37377000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3848510949000, "cost_of_revenue": 1543585648000, "gross_profit": 2304925301000, "ebit": 2057258087000, "ebitda": 2752481885000, "pretax_income": 2062812029000, "tax_provision": 329645700000, "net_income": 1735678080000, "net_income_to_common": 1735678080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2767856400000, "total_current_assets": 3817130800000, "total_assets": 7932842500000, "short_term_debt": 136925700000, "long_term_debt": 896061999000, "total_debt": 1064582700000, "total_liabilities": 2536623300000, "total_equity": 5355038700000, "shares_outstanding": 5186111400, "goodwill_and_intangibles": 24952600000 }, "cash_flow": { "operating_cash_flow": 2383175564000, "capital_expenditure": 1285591558000, "free_cash_flow": 3668767122000, "dividends_paid": 471614236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3848510949000, "cost_of_revenue": 1543585648000, "gross_profit": 2304925301000, "ebit": 2057258087000, "ebitda": 2752481885000, "pretax_income": 2062812029000, "tax_provision": 329645700000, "net_income": 1735678080000, "net_income_to_common": 1735678080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2767856400000, "total_current_assets": 3817130800000, "total_assets": 7932842500000, "short_term_debt": 136925700000, "long_term_debt": 896061999000, "total_debt": 1064582700000, "total_liabilities": 2536623300000, "total_equity": 5355038700000, "shares_outstanding": 5186111400, "goodwill_and_intangibles": 24952600000 }, "cash_flow": { "operating_cash_flow": 2383175564000, "capital_expenditure": 1285591558000, "free_cash_flow": 3668767122000, "dividends_paid": 471614236000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 37377000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2894308000000, "cost_of_revenue": 1269954000000, "gross_profit": 1624354000000, "ebit": 1322053000000, "ebitda": 1984849000000, "pretax_income": 1405839000000, "tax_provision": 248316100000, "net_income": 1158380200000, "net_income_to_common": 1158380200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2127627000000, "total_current_assets": 3088352000000, "total_assets": 6691938000000, "short_term_debt": 59858000000, "long_term_debt": 926604000000, "total_debt": 986462000000, "total_liabilities": 2368362000000, "total_equity": 4323576000000, "shares_outstanding": 5186000000, "goodwill_and_intangibles": 26282500000 }, "cash_flow": { "operating_cash_flow": 1826177000000, "capital_expenditure": 956007000000, "free_cash_flow": 2782184000000, "dividends_paid": 363055000000, "share_repurchases": -3089200000, "shares_issued": null, "net_debt_issued": 26531100000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2894308000000, "cost_of_revenue": 1269954000000, "gross_profit": 1624354000000, "ebit": 1322053000000, "ebitda": 1984849000000, "pretax_income": 1405839000000, "tax_provision": 248316100000, "net_income": 1158380200000, "net_income_to_common": 1158380200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2127627000000, "total_current_assets": 3088352000000, "total_assets": 6691938000000, "short_term_debt": 59858000000, "long_term_debt": 926604000000, "total_debt": 986462000000, "total_liabilities": 2368362000000, "total_equity": 4323576000000, "shares_outstanding": 5186000000, "goodwill_and_intangibles": 26282500000 }, "cash_flow": { "operating_cash_flow": 1826177000000, "capital_expenditure": 956007000000, "free_cash_flow": 2782184000000, "dividends_paid": 363055000000, "share_repurchases": -3089200000, "shares_issued": null, "net_debt_issued": 26531100000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1270381000000, "cost_of_revenue": 410070000000, "gross_profit": 860311000000, "ebit": 697735000000, "ebitda": 896273000000, "pretax_income": 862430000000, "tax_provision": 155649000000, "net_income": 706562000000, "net_income_to_common": 706562000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3134218000000, "total_current_assets": 4565701000000, "total_assets": 9375655000000, "short_term_debt": 167410000000, "long_term_debt": 815037000000, "total_debt": 982447000000, "total_liabilities": 2901184000000, "total_equity": 6432518000000, "shares_outstanding": 5186400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 783365000000, "capital_expenditure": 496002000000, "free_cash_flow": 1279367000000, "dividends_paid": 155595000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -21992000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1134103000000, "cost_of_revenue": 382808000000, "gross_profit": 751295000000, "ebit": 687800000000, "ebitda": 853250000000, "pretax_income": 687800000000, "tax_provision": 114999000000, "net_income": 572480000000, "net_income_to_common": 572480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3034972331000, "total_current_assets": 4264578044000, "total_assets": 8659053639000, "short_term_debt": 159807813000, "long_term_debt": 901017742000, "total_debt": 1094130170000, "total_liabilities": 2727963567000, "total_equity": 5889670143000, "shares_outstanding": 5186257000, "goodwill_and_intangibles": 24723182000 }, "cash_flow": { "operating_cash_flow": 731498564000, "capital_expenditure": 354388067000, "free_cash_flow": 1085886631000, "dividends_paid": 131003042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12701856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1134103000000, "cost_of_revenue": 382808000000, "gross_profit": 751295000000, "ebit": 687800000000, "ebitda": 853250000000, "pretax_income": 687800000000, "tax_provision": 114999000000, "net_income": 572480000000, "net_income_to_common": 572480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3034972331000, "total_current_assets": 4264578044000, "total_assets": 8659053639000, "short_term_debt": 159807813000, "long_term_debt": 901017742000, "total_debt": 1094130170000, "total_liabilities": 2727963567000, "total_equity": 5889670143000, "shares_outstanding": 5186257000, "goodwill_and_intangibles": 24723182000 }, "cash_flow": { "operating_cash_flow": 731498564000, "capital_expenditure": 354388067000, "free_cash_flow": 1085886631000, "dividends_paid": 131003042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12701856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1134103000000, "cost_of_revenue": 382808000000, "gross_profit": 751295000000, "ebit": 687800000000, "ebitda": 853250000000, "pretax_income": 687800000000, "tax_provision": 114999000000, "net_income": 572480000000, "net_income_to_common": 572480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3034972331000, "total_current_assets": 4264578044000, "total_assets": 8659053639000, "short_term_debt": 159807813000, "long_term_debt": 901017742000, "total_debt": 1094130170000, "total_liabilities": 2727963567000, "total_equity": 5889670143000, "shares_outstanding": 5186257000, "goodwill_and_intangibles": 24723182000 }, "cash_flow": { "operating_cash_flow": 731498564000, "capital_expenditure": 354388067000, "free_cash_flow": 1085886631000, "dividends_paid": 131003042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12701856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1134103000000, "cost_of_revenue": 382808000000, "gross_profit": 751295000000, "ebit": 687800000000, "ebitda": 853250000000, "pretax_income": 687800000000, "tax_provision": 114999000000, "net_income": 572480000000, "net_income_to_common": 572480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3034972331000, "total_current_assets": 4264578044000, "total_assets": 8659053639000, "short_term_debt": 159807813000, "long_term_debt": 901017742000, "total_debt": 1094130170000, "total_liabilities": 2727963567000, "total_equity": 5889670143000, "shares_outstanding": 5186257000, "goodwill_and_intangibles": 24723182000 }, "cash_flow": { "operating_cash_flow": 731498564000, "capital_expenditure": 354388067000, "free_cash_flow": 1085886631000, "dividends_paid": 131003042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12701856000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1134103000000, "cost_of_revenue": 382808000000, "gross_profit": 751295000000, "ebit": 687800000000, "ebitda": 853250000000, "pretax_income": 687800000000, "tax_provision": 114999000000, "net_income": 572480000000, "net_income_to_common": 572480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3034972331000, "total_current_assets": 4264578044000, "total_assets": 8659053639000, "short_term_debt": 159807813000, "long_term_debt": 901017742000, "total_debt": 1094130170000, "total_liabilities": 2727963567000, "total_equity": 5889670143000, "shares_outstanding": 5186257000, "goodwill_and_intangibles": 24723182000 }, "cash_flow": { "operating_cash_flow": 731498564000, "capital_expenditure": 354388067000, "free_cash_flow": 1085886631000, "dividends_paid": 131003042000, "share_repurchases": null, "shares_issued": null, "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": 1134103000000, "cost_of_revenue": 382808000000, "gross_profit": 751295000000, "ebit": 657289000000, "ebitda": 822739000000, "pretax_income": 687800000000, "tax_provision": 114999000000, "net_income": 572480000000, "net_income_to_common": 572480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3034972331000, "total_current_assets": 4264578044000, "total_assets": 8659053639000, "short_term_debt": 159807813000, "long_term_debt": 901017742000, "total_debt": 1094130170000, "total_liabilities": 2727963567000, "total_equity": 5889670143000, "shares_outstanding": 5186257000, "goodwill_and_intangibles": 24723182000 }, "cash_flow": { "operating_cash_flow": 731498564000, "capital_expenditure": 354388067000, "free_cash_flow": 1085886631000, "dividends_paid": 131003042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 12701856000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1055976591000, "cost_of_revenue": 397827665000, "gross_profit": 658148926000, "ebit": 596464403000, "ebitda": 760108523000, "pretax_income": 597961420000, "tax_provision": 87768736000, "net_income": 510523784000, "net_income_to_common": 510523784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2760059967000, "total_current_assets": 3806379545000, "total_assets": 7910679587000, "short_term_debt": 136540330000, "long_term_debt": 896061999000, "total_debt": 1064582701000, "total_liabilities": 2465265640000, "total_equity": 5404330990000, "shares_outstanding": 5186200000, "goodwill_and_intangibles": 24952615000 }, "cash_flow": { "operating_cash_flow": 741728462000, "capital_expenditure": 353555370000, "free_cash_flow": 1095283832000, "dividends_paid": 128410346000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 23249852000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1055976591000, "cost_of_revenue": 397827665000, "gross_profit": 658148926000, "ebit": 596464403000, "ebitda": 760108523000, "pretax_income": 597961420000, "tax_provision": 87768736000, "net_income": 510523784000, "net_income_to_common": 510523784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2760059967000, "total_current_assets": 3806379545000, "total_assets": 7910679587000, "short_term_debt": 136540330000, "long_term_debt": 896061999000, "total_debt": 1064582701000, "total_liabilities": 2465265640000, "total_equity": 5404330990000, "shares_outstanding": 5186200000, "goodwill_and_intangibles": 24952615000 }, "cash_flow": { "operating_cash_flow": 741728462000, "capital_expenditure": 353555370000, "free_cash_flow": 1095283832000, "dividends_paid": 128410346000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 23249852000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1055976591000, "cost_of_revenue": 397827665000, "gross_profit": 658148926000, "ebit": 596464403000, "ebitda": 760108523000, "pretax_income": 597961420000, "tax_provision": 87768736000, "net_income": 510523784000, "net_income_to_common": 510523784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2760059967000, "total_current_assets": 3806379545000, "total_assets": 7910679587000, "short_term_debt": 136540330000, "long_term_debt": 896061999000, "total_debt": 1064582701000, "total_liabilities": 2465265640000, "total_equity": 5404330990000, "shares_outstanding": 5186200000, "goodwill_and_intangibles": 24952615000 }, "cash_flow": { "operating_cash_flow": 741728462000, "capital_expenditure": 353555370000, "free_cash_flow": 1095283832000, "dividends_paid": 128410346000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 23249852000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1055976591000, "cost_of_revenue": 397827665000, "gross_profit": 658148926000, "ebit": 596464403000, "ebitda": 760108523000, "pretax_income": 597961420000, "tax_provision": 87768736000, "net_income": 510523784000, "net_income_to_common": 510523784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2760059967000, "total_current_assets": 3806379545000, "total_assets": 7910679587000, "short_term_debt": 136540330000, "long_term_debt": 896061999000, "total_debt": 1064582701000, "total_liabilities": 2465265640000, "total_equity": 5404330990000, "shares_outstanding": 5186200000, "goodwill_and_intangibles": 24952615000 }, "cash_flow": { "operating_cash_flow": 741728462000, "capital_expenditure": 353555370000, "free_cash_flow": 1095283832000, "dividends_paid": 128410346000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 23249852000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1055976591000, "cost_of_revenue": 397827665000, "gross_profit": 658148926000, "ebit": 596464403000, "ebitda": 760108523000, "pretax_income": 597961420000, "tax_provision": 87768736000, "net_income": 510523784000, "net_income_to_common": 510523784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2760059967000, "total_current_assets": 3806379545000, "total_assets": 7910679587000, "short_term_debt": 136540330000, "long_term_debt": 896061999000, "total_debt": 1064582701000, "total_liabilities": 2465265640000, "total_equity": 5404330990000, "shares_outstanding": 5186200000, "goodwill_and_intangibles": 24952615000 }, "cash_flow": { "operating_cash_flow": 741728462000, "capital_expenditure": 353555370000, "free_cash_flow": 1095283832000, "dividends_paid": 128410346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": "market_leaders", "name": "Market Leaders", "slug": "market-leaders", "group": "universe", "page_url": "/factors/market-leaders/" } ], "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 } }