{ "ticker": { "uuid": "18f13453-4127-4cd8-8c3f-2fd2bc44bcff", "symbol": "LIN", "name": "Linde plc Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/18f13453-4127-4cd8-8c3f-2fd2bc44bcff/", "api_url": "https://sharemaestro.com/factors/api/tickers/18f13453-4127-4cd8-8c3f-2fd2bc44bcff/" }, "latest_snapshot": { "ticker": { "uuid": "18f13453-4127-4cd8-8c3f-2fd2bc44bcff", "symbol": "LIN", "name": "Linde plc Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/18f13453-4127-4cd8-8c3f-2fd2bc44bcff/", "api_url": "https://sharemaestro.com/factors/api/tickers/18f13453-4127-4cd8-8c3f-2fd2bc44bcff/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.17, "value": 0.08, "quality": 0.86, "momentum": 0.32, "coverage": 0.97, "confidence": 0.929, "delta": 1 }, "headline_factors": { "price": 512.28, "market_cap": 236851279966.8, "pe_ratio": 33.2423, "earnings_yield": 0.0363, "ebitda_to_ev": 0.0509, "shareholder_yield": 0.0302, "roe": 0.1847, "piotroski_f_score": 5, "momentum_12_1": 0.1135, "volatility_252d": 0.1917 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 33.2423, "ev_ebitda": 19.6603, "earnings_yield": 0.0363, "fcf_yield": 0.0605, "shareholder_yield": 0.0302 }, "quality": { "roe": 0.1847, "roic": 0.1212, "gross_margin": 0.4599, "fcf_margin": 0.4548, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0496, "eps_growth_1y": 0.0777, "fcf_growth_1y": 0.0985 }, "momentum": { "price_return_12m": 0.0978, "momentum_12_1": 0.1135, "relative_strength": -0.1184 }, "scores": { "value_percentile": 0.08, "quality_percentile": 0.86, "momentum_percentile": 0.32, "growth_composite": 31, "yield_composite": 68, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 507.9, "os": 0.16, "value": 0.08, "quality": 0.86, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 32.9581, "earnings_yield": 0.0366, "shareholder_yield": 0.0304, "roe": 0.1847, "momentum_12_1": 0.0539 }, { "week_end_date": "2026-06-14", "price": 523.57, "os": 0.16, "value": 0.08, "quality": 0.86, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.9749, "earnings_yield": 0.0356, "shareholder_yield": 0.0295, "roe": 0.1847, "momentum_12_1": 0.0972 }, { "week_end_date": "2026-06-21", "price": 512.15, "os": 0.17, "value": 0.09, "quality": 0.83, "momentum": 0.33, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.2338, "earnings_yield": 0.0363, "shareholder_yield": 0.0302, "roe": 0.1847, "momentum_12_1": 0.147 }, { "week_end_date": "2026-06-28", "price": 519.62, "os": 0.15, "value": 0.09, "quality": 0.83, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.7186, "earnings_yield": 0.0358, "shareholder_yield": 0.0298, "roe": 0.1847, "momentum_12_1": 0.084 }, { "week_end_date": "2026-07-05", "price": 546.64, "os": 0.18, "value": 0.08, "quality": 0.85, "momentum": 0.35, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 35.4719, "earnings_yield": 0.0342, "shareholder_yield": 0.0283, "roe": 0.1847, "momentum_12_1": 0.0823 }, { "week_end_date": "2026-07-12", "price": 529.79, "os": 0.38, "value": 0.08, "quality": 0.85, "momentum": 0.72, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 34.3785, "earnings_yield": 0.0352, "shareholder_yield": 0.0292, "roe": 0.1847, "momentum_12_1": 0.1318 }, { "week_end_date": "2026-07-19", "price": 513.22, "os": 0.18, "value": 0.09, "quality": 0.86, "momentum": 0.33, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 33.3033, "earnings_yield": 0.0362, "shareholder_yield": 0.0301, "roe": 0.1847, "momentum_12_1": 0.1161 }, { "week_end_date": "2026-07-26", "price": 512.28, "os": 0.17, "value": 0.08, "quality": 0.86, "momentum": 0.32, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 33.2423, "earnings_yield": 0.0363, "shareholder_yield": 0.0302, "roe": 0.1847, "momentum_12_1": 0.1135 } ], "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": 33986000000, "cost_of_revenue": 19260000000, "gross_profit": 14726000000, "ebit": 9183000000, "ebitda": 12946000000, "pretax_income": 8971000000, "tax_provision": 1956000000, "net_income": 6898000000, "net_income_to_common": 6898000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 10350000000, "capital_expenditure": 5261000000, "free_cash_flow": 15611000000, "dividends_paid": 2811000000, "share_repurchases": -4601000000, "shares_issued": 23000000, "net_debt_issued": 2870000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33986000000, "cost_of_revenue": 19260000000, "gross_profit": 14726000000, "ebit": 9183000000, "ebitda": 12946000000, "pretax_income": 8971000000, "tax_provision": 1956000000, "net_income": 6898000000, "net_income_to_common": 6898000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 10350000000, "capital_expenditure": 5261000000, "free_cash_flow": 15611000000, "dividends_paid": 2811000000, "share_repurchases": -4601000000, "shares_issued": 23000000, "net_debt_issued": 2870000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33986000000, "cost_of_revenue": 19260000000, "gross_profit": 14726000000, "ebit": 9183000000, "ebitda": 12946000000, "pretax_income": 8971000000, "tax_provision": 1956000000, "net_income": 6898000000, "net_income_to_common": 6898000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 10350000000, "capital_expenditure": 5261000000, "free_cash_flow": 15611000000, "dividends_paid": 2811000000, "share_repurchases": -4601000000, "shares_issued": 23000000, "net_debt_issued": 2870000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33986000000, "cost_of_revenue": 19260000000, "gross_profit": 14726000000, "ebit": 9183000000, "ebitda": 12946000000, "pretax_income": 8971000000, "tax_provision": 1956000000, "net_income": 6898000000, "net_income_to_common": 6898000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 10350000000, "capital_expenditure": 5261000000, "free_cash_flow": 15611000000, "dividends_paid": 2811000000, "share_repurchases": -4601000000, "shares_issued": 23000000, "net_debt_issued": 2870000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33986000000, "cost_of_revenue": 19260000000, "gross_profit": 14726000000, "ebit": 9183000000, "ebitda": 12946000000, "pretax_income": 8971000000, "tax_provision": 1956000000, "net_income": 6898000000, "net_income_to_common": 6898000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 10350000000, "capital_expenditure": 5261000000, "free_cash_flow": 15611000000, "dividends_paid": 2811000000, "share_repurchases": -4601000000, "shares_issued": 23000000, "net_debt_issued": 2870000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33986000000, "cost_of_revenue": 19260000000, "gross_profit": 14726000000, "ebit": 9183000000, "ebitda": 12946000000, "pretax_income": 8971000000, "tax_provision": 1956000000, "net_income": 6898000000, "net_income_to_common": 6898000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 10350000000, "capital_expenditure": 5261000000, "free_cash_flow": 15611000000, "dividends_paid": 2811000000, "share_repurchases": -4601000000, "shares_issued": 23000000, "net_debt_issued": 2870000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33986000000, "cost_of_revenue": 19260000000, "gross_profit": 14726000000, "ebit": 9183000000, "ebitda": 12946000000, "pretax_income": 8971000000, "tax_provision": 1956000000, "net_income": 6898000000, "net_income_to_common": 6898000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 10350000000, "capital_expenditure": 5261000000, "free_cash_flow": 15611000000, "dividends_paid": 2811000000, "share_repurchases": -4601000000, "shares_issued": 23000000, "net_debt_issued": 2870000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33005000000, "cost_of_revenue": 20923000000, "gross_profit": 12082000000, "ebit": 9141000000, "ebitda": 12921000000, "pretax_income": 8739000000, "tax_provision": 2002000000, "net_income": 6565000000, "net_income_to_common": 6565000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4850000000, "total_current_assets": 12945000000, "total_assets": 80147000000, "short_term_debt": 6510000000, "long_term_debt": 15343000000, "total_debt": 22609000000, "total_liabilities": 40659000000, "total_equity": 38092000000, "shares_outstanding": 482092000, "goodwill_and_intangibles": 37267000000 }, "cash_flow": { "operating_cash_flow": 9423000000, "capital_expenditure": 4497000000, "free_cash_flow": 13920000000, "dividends_paid": 2655000000, "share_repurchases": -4482000000, "shares_issued": 31000000, "net_debt_issued": 3539000000 } } ], "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": 8781000000, "cost_of_revenue": 4523000000, "gross_profit": 4258000000, "ebit": 2493000000, "ebitda": 3444000000, "pretax_income": 2431000000, "tax_provision": 571000000, "net_income": 1857000000, "net_income_to_common": 1857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3959000000, "total_current_assets": 12751000000, "total_assets": 86315000000, "short_term_debt": 6458000000, "long_term_debt": 19859000000, "total_debt": 26317000000, "total_liabilities": 46223000000, "total_equity": 38566000000, "shares_outstanding": 466319000, "goodwill_and_intangibles": 39555000000 }, "cash_flow": { "operating_cash_flow": 2240000000, "capital_expenditure": 1342000000, "free_cash_flow": 3582000000, "dividends_paid": 741000000, "share_repurchases": -807000000, "shares_issued": 3000000, "net_debt_issued": -675000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8781000000, "cost_of_revenue": 4523000000, "gross_profit": 4258000000, "ebit": 2493000000, "ebitda": 3444000000, "pretax_income": 2431000000, "tax_provision": 571000000, "net_income": 1857000000, "net_income_to_common": 1857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3959000000, "total_current_assets": 12751000000, "total_assets": 86315000000, "short_term_debt": 6458000000, "long_term_debt": 19859000000, "total_debt": 26317000000, "total_liabilities": 46223000000, "total_equity": 38566000000, "shares_outstanding": 466319000, "goodwill_and_intangibles": 39555000000 }, "cash_flow": { "operating_cash_flow": 2240000000, "capital_expenditure": 1342000000, "free_cash_flow": 3582000000, "dividends_paid": 741000000, "share_repurchases": -807000000, "shares_issued": 3000000, "net_debt_issued": -675000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8781000000, "cost_of_revenue": 4523000000, "gross_profit": 4258000000, "ebit": 2493000000, "ebitda": 3444000000, "pretax_income": 2431000000, "tax_provision": 571000000, "net_income": 1857000000, "net_income_to_common": 1857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3959000000, "total_current_assets": 12751000000, "total_assets": 86315000000, "short_term_debt": 6458000000, "long_term_debt": 19859000000, "total_debt": 26317000000, "total_liabilities": 46223000000, "total_equity": 38566000000, "shares_outstanding": 466319000, "goodwill_and_intangibles": 39555000000 }, "cash_flow": { "operating_cash_flow": 2240000000, "capital_expenditure": 1342000000, "free_cash_flow": 3582000000, "dividends_paid": 741000000, "share_repurchases": -807000000, "shares_issued": 3000000, "net_debt_issued": -675000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8781000000, "cost_of_revenue": 4523000000, "gross_profit": 4258000000, "ebit": 2493000000, "ebitda": 3444000000, "pretax_income": 2431000000, "tax_provision": 571000000, "net_income": 1857000000, "net_income_to_common": 1857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3959000000, "total_current_assets": 12751000000, "total_assets": 86315000000, "short_term_debt": 6458000000, "long_term_debt": 19859000000, "total_debt": 26317000000, "total_liabilities": 46223000000, "total_equity": 38566000000, "shares_outstanding": 466319000, "goodwill_and_intangibles": 39555000000 }, "cash_flow": { "operating_cash_flow": 2240000000, "capital_expenditure": 1342000000, "free_cash_flow": 3582000000, "dividends_paid": 741000000, "share_repurchases": -807000000, "shares_issued": 3000000, "net_debt_issued": -675000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8781000000, "cost_of_revenue": 4523000000, "gross_profit": 4258000000, "ebit": 2493000000, "ebitda": 3444000000, "pretax_income": 2431000000, "tax_provision": 571000000, "net_income": 1857000000, "net_income_to_common": 1857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3959000000, "total_current_assets": 12751000000, "total_assets": 86315000000, "short_term_debt": 6458000000, "long_term_debt": 19859000000, "total_debt": 26317000000, "total_liabilities": 46223000000, "total_equity": 38566000000, "shares_outstanding": 466319000, "goodwill_and_intangibles": 39555000000 }, "cash_flow": { "operating_cash_flow": 2240000000, "capital_expenditure": 1342000000, "free_cash_flow": 3582000000, "dividends_paid": 741000000, "share_repurchases": -807000000, "shares_issued": 3000000, "net_debt_issued": -675000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8781000000, "cost_of_revenue": 4523000000, "gross_profit": 4258000000, "ebit": 2493000000, "ebitda": 3444000000, "pretax_income": 2431000000, "tax_provision": 571000000, "net_income": 1857000000, "net_income_to_common": 1857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3959000000, "total_current_assets": 12751000000, "total_assets": 86315000000, "short_term_debt": 6458000000, "long_term_debt": 19859000000, "total_debt": 26317000000, "total_liabilities": 46223000000, "total_equity": 38566000000, "shares_outstanding": 466319000, "goodwill_and_intangibles": 39555000000 }, "cash_flow": { "operating_cash_flow": 2240000000, "capital_expenditure": 1342000000, "free_cash_flow": 3582000000, "dividends_paid": 741000000, "share_repurchases": -807000000, "shares_issued": 3000000, "net_debt_issued": -675000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8781000000, "cost_of_revenue": 4523000000, "gross_profit": 4258000000, "ebit": 3264000000, "ebitda": 2493000000, "pretax_income": 2431000000, "tax_provision": 571000000, "net_income": 1857000000, "net_income_to_common": 1857000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3959000000, "total_current_assets": 12751000000, "total_assets": 86315000000, "short_term_debt": 4822000000, "long_term_debt": 19859000000, "total_debt": 24681000000, "total_liabilities": 46223000000, "total_equity": 38566000000, "shares_outstanding": 466319000, "goodwill_and_intangibles": 39555000000 }, "cash_flow": { "operating_cash_flow": 2240000000, "capital_expenditure": 1342000000, "free_cash_flow": 3582000000, "dividends_paid": 741000000, "share_repurchases": -807000000, "shares_issued": 3000000, "net_debt_issued": -675000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8764000000, "cost_of_revenue": 4547000000, "gross_profit": 4217000000, "ebit": 2075000000, "ebitda": 3025000000, "pretax_income": 2011000000, "tax_provision": 481000000, "net_income": 1573000000, "net_income_to_common": 1573000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 3030000000, "capital_expenditure": 1458000000, "free_cash_flow": 4488000000, "dividends_paid": 698000000, "share_repurchases": -1390000000, "shares_issued": 3000000, "net_debt_issued": 1460000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8764000000, "cost_of_revenue": 4547000000, "gross_profit": 4217000000, "ebit": 2075000000, "ebitda": 3025000000, "pretax_income": 2011000000, "tax_provision": 481000000, "net_income": 1573000000, "net_income_to_common": 1573000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 3030000000, "capital_expenditure": 1458000000, "free_cash_flow": 4488000000, "dividends_paid": 698000000, "share_repurchases": -1390000000, "shares_issued": 3000000, "net_debt_issued": 1460000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8764000000, "cost_of_revenue": 4547000000, "gross_profit": 4217000000, "ebit": 2075000000, "ebitda": 3025000000, "pretax_income": 2011000000, "tax_provision": 481000000, "net_income": 1573000000, "net_income_to_common": 1573000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 3030000000, "capital_expenditure": 1458000000, "free_cash_flow": 4488000000, "dividends_paid": 698000000, "share_repurchases": -1390000000, "shares_issued": 3000000, "net_debt_issued": 1460000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8764000000, "cost_of_revenue": 4547000000, "gross_profit": 4217000000, "ebit": 2075000000, "ebitda": 3025000000, "pretax_income": 2011000000, "tax_provision": 481000000, "net_income": 1573000000, "net_income_to_common": 1573000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 3030000000, "capital_expenditure": 1458000000, "free_cash_flow": 4488000000, "dividends_paid": 698000000, "share_repurchases": -1390000000, "shares_issued": 3000000, "net_debt_issued": 1460000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8764000000, "cost_of_revenue": 4547000000, "gross_profit": 4217000000, "ebit": 2075000000, "ebitda": 3025000000, "pretax_income": 2011000000, "tax_provision": 481000000, "net_income": 1573000000, "net_income_to_common": 1573000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5056000000, "total_current_assets": 13325000000, "total_assets": 86817000000, "short_term_debt": 6306000000, "long_term_debt": 20683000000, "total_debt": 26989000000, "total_liabilities": 47076000000, "total_equity": 38245000000, "shares_outstanding": 468702000, "goodwill_and_intangibles": 39798000000 }, "cash_flow": { "operating_cash_flow": 3030000000, "capital_expenditure": 1458000000, "free_cash_flow": 4488000000, "dividends_paid": 698000000, "share_repurchases": -1390000000, "shares_issued": 3000000, "net_debt_issued": 1460000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }