{ "ticker": { "uuid": "1c7af00f-0843-40a2-9966-1d3f4add19f1", "symbol": "HON", "name": "Honeywell International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/1c7af00f-0843-40a2-9966-1d3f4add19f1/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c7af00f-0843-40a2-9966-1d3f4add19f1/" }, "latest_snapshot": { "ticker": { "uuid": "1c7af00f-0843-40a2-9966-1d3f4add19f1", "symbol": "HON", "name": "Honeywell International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/1c7af00f-0843-40a2-9966-1d3f4add19f1/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c7af00f-0843-40a2-9966-1d3f4add19f1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.72, "value": 0.66, "quality": 0.75, "momentum": 0.33, "coverage": 0.97, "confidence": 0.97, "delta": -37 }, "headline_factors": { "price": 243.15, "market_cap": 77063963431.5, "pe_ratio": 9.3832, "earnings_yield": 0.0558, "ebitda_to_ev": 0.1289, "shareholder_yield": 0.0312, "roe": 0.3256, "piotroski_f_score": 6, "momentum_12_1": 0.1227, "volatility_252d": 0.2616 }, "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": 9.3832, "ev_ebitda": 7.7561, "earnings_yield": 0.0558, "fcf_yield": 0.0534, "shareholder_yield": 0.0312 }, "quality": { "roe": 0.3256, "roic": 0.0969, "gross_margin": 0.3657, "fcf_margin": 0.1438, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0965, "eps_growth_1y": 0.4366, "fcf_growth_1y": -0.3054 }, "momentum": { "price_return_12m": 0.1209, "momentum_12_1": 0.1227, "relative_strength": -0.0953 }, "scores": { "value_percentile": 0.66, "quality_percentile": 0.75, "momentum_percentile": 0.33, "growth_composite": 85, "yield_composite": 19, "overall_composite": 28, "os_score": 0.72, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 224.4, "os": 0.12, "value": 0.07, "quality": 0.78, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.6732, "earnings_yield": 0.0351, "shareholder_yield": 0.0395, "roe": 0.1924, "momentum_12_1": 0.0043 }, { "week_end_date": "2026-06-14", "price": 231.05, "os": 0.1, "value": 0.07, "quality": 0.75, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 35.7006, "earnings_yield": 0.0342, "shareholder_yield": 0.0384, "roe": 0.1924, "momentum_12_1": 0.0308 }, { "week_end_date": "2026-06-21", "price": 240.18, "os": 0.12, "value": 0.06, "quality": 0.76, "momentum": 0.31, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.1104, "earnings_yield": 0.0331, "shareholder_yield": 0.0369, "roe": 0.1924, "momentum_12_1": 0.1141 }, { "week_end_date": "2026-06-28", "price": 243.53, "os": 0.31, "value": 0.3, "quality": 0.76, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 18.8145, "earnings_yield": 0.0572, "shareholder_yield": 0.0528, "roe": 0.1924, "momentum_12_1": 0.1268 }, { "week_end_date": "2026-07-05", "price": 229.86, "os": 0.32, "value": 0.33, "quality": 0.75, "momentum": 0.24, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 17.758, "earnings_yield": 0.0597, "shareholder_yield": 0.056, "roe": 0.1924, "momentum_12_1": -0.035 }, { "week_end_date": "2026-07-12", "price": 226.42, "os": 0.43, "value": 0.34, "quality": 0.79, "momentum": 0.34, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 17.4923, "earnings_yield": 0.0604, "shareholder_yield": 0.0568, "roe": 0.1924, "momentum_12_1": 0.0124 }, { "week_end_date": "2026-07-19", "price": 225.02, "os": 0.35, "value": 0.33, "quality": 0.79, "momentum": 0.24, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 17.3841, "earnings_yield": 0.0607, "shareholder_yield": 0.0572, "roe": 0.1924, "momentum_12_1": 0.0497 }, { "week_end_date": "2026-07-26", "price": 243.15, "os": 0.72, "value": 0.66, "quality": 0.75, "momentum": 0.33, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.3832, "earnings_yield": 0.0558, "shareholder_yield": 0.0312, "roe": 0.3256, "momentum_12_1": 0.1227 } ], "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": 37442000000, "cost_of_revenue": 23613000000, "gross_profit": 13829000000, "ebit": 6820000000, "ebitda": 8208000000, "pretax_income": 5476000000, "tax_provision": 1008000000, "net_income": 4729000000, "net_income_to_common": 4729000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 7439000000, "long_term_debt": 27141000000, "total_debt": 34580000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 321400000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 6379000000, "capital_expenditure": 986000000, "free_cash_flow": 7365000000, "dividends_paid": 2976000000, "share_repurchases": -3804000000, "shares_issued": 237000000, "net_debt_issued": 2608000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37442000000, "cost_of_revenue": 23613000000, "gross_profit": 13829000000, "ebit": 6820000000, "ebitda": 8208000000, "pretax_income": 5476000000, "tax_provision": 1008000000, "net_income": 4729000000, "net_income_to_common": 4729000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 7439000000, "long_term_debt": 27141000000, "total_debt": 34580000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 321400000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 6379000000, "capital_expenditure": 986000000, "free_cash_flow": 7365000000, "dividends_paid": 2976000000, "share_repurchases": -3804000000, "shares_issued": 237000000, "net_debt_issued": 2608000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37442000000, "cost_of_revenue": 23613000000, "gross_profit": 13829000000, "ebit": 6820000000, "ebitda": 8208000000, "pretax_income": 5476000000, "tax_provision": 1008000000, "net_income": 4729000000, "net_income_to_common": 4729000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 7439000000, "long_term_debt": 27141000000, "total_debt": 34580000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 321400000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 6379000000, "capital_expenditure": 986000000, "free_cash_flow": 7365000000, "dividends_paid": 2976000000, "share_repurchases": -3804000000, "shares_issued": 237000000, "net_debt_issued": 2608000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37442000000, "cost_of_revenue": 23613000000, "gross_profit": 13829000000, "ebit": 6820000000, "ebitda": 8208000000, "pretax_income": 5476000000, "tax_provision": 1008000000, "net_income": 4729000000, "net_income_to_common": 4729000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 7439000000, "long_term_debt": 27141000000, "total_debt": 34580000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 321400000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 6379000000, "capital_expenditure": 986000000, "free_cash_flow": 7365000000, "dividends_paid": 2976000000, "share_repurchases": -3804000000, "shares_issued": 237000000, "net_debt_issued": 2608000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37442000000, "cost_of_revenue": 23613000000, "gross_profit": 13829000000, "ebit": 6820000000, "ebitda": 8208000000, "pretax_income": 5476000000, "tax_provision": 1008000000, "net_income": 4729000000, "net_income_to_common": 4729000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 7439000000, "long_term_debt": 27141000000, "total_debt": 34580000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 642800000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 6379000000, "capital_expenditure": 986000000, "free_cash_flow": 7365000000, "dividends_paid": 2976000000, "share_repurchases": -3804000000, "shares_issued": 237000000, "net_debt_issued": 2608000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37442000000, "cost_of_revenue": 23613000000, "gross_profit": 13829000000, "ebit": 6820000000, "ebitda": 8208000000, "pretax_income": 5476000000, "tax_provision": 1008000000, "net_income": 4729000000, "net_income_to_common": 4729000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 7439000000, "long_term_debt": 27141000000, "total_debt": 34580000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 642800000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 6379000000, "capital_expenditure": 986000000, "free_cash_flow": 7365000000, "dividends_paid": 2976000000, "share_repurchases": -3804000000, "shares_issued": 237000000, "net_debt_issued": 2608000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37442000000, "cost_of_revenue": 23613000000, "gross_profit": 13829000000, "ebit": 6820000000, "ebitda": 8208000000, "pretax_income": 5476000000, "tax_provision": 1008000000, "net_income": 4729000000, "net_income_to_common": 4729000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 7439000000, "long_term_debt": 27141000000, "total_debt": 34580000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 642800000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 6379000000, "capital_expenditure": 986000000, "free_cash_flow": 7365000000, "dividends_paid": 2976000000, "share_repurchases": -3804000000, "shares_issued": 237000000, "net_debt_issued": 2608000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34717000000, "cost_of_revenue": 21360000000, "gross_profit": 13357000000, "ebit": 7292000000, "ebitda": 8444000000, "pretax_income": 6244000000, "tax_provision": 1249000000, "net_income": 5705000000, "net_income_to_common": 5705000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10567000000, "total_current_assets": 27908000000, "total_assets": 75196000000, "short_term_debt": 5819000000, "long_term_debt": 25479000000, "total_debt": 32225000000, "total_liabilities": 56035000000, "total_equity": 18619000000, "shares_outstanding": 327650000, "goodwill_and_intangibles": 28481000000 }, "cash_flow": { "operating_cash_flow": 6097000000, "capital_expenditure": 871000000, "free_cash_flow": 6968000000, "dividends_paid": 2902000000, "share_repurchases": -1655000000, "shares_issued": 537000000, "net_debt_issued": 10856000000 } } ], "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": 9719000000, "cost_of_revenue": 6066000000, "gross_profit": 3653000000, "ebit": 1737000000, "ebitda": 7892000000, "pretax_income": 7529000000, "tax_provision": 1578000000, "net_income": 5682000000, "net_income_to_common": 5682000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8751000000, "total_current_assets": 28079000000, "total_assets": 77344000000, "short_term_debt": 2478000000, "long_term_debt": 26228000000, "total_debt": 28706000000, "total_liabilities": 52117000000, "total_equity": 25227000000, "shares_outstanding": 319000000, "goodwill_and_intangibles": 26380000000 }, "cash_flow": { "operating_cash_flow": 413000000, "capital_expenditure": 315000000, "free_cash_flow": 728000000, "dividends_paid": 795000000, "share_repurchases": 0, "shares_issued": 29000000, "net_debt_issued": -2735000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9143000000, "cost_of_revenue": 5604000000, "gross_profit": 3539000000, "ebit": 1242000000, "ebitda": 1599000000, "pretax_income": 886000000, "tax_provision": 91000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11977000000, "total_current_assets": 30590000000, "total_assets": 73988000000, "short_term_debt": 7729000000, "long_term_debt": 29010000000, "total_debt": 36739000000, "total_liabilities": 52676000000, "total_equity": 21312000000, "shares_outstanding": 638400000, "goodwill_and_intangibles": 27641000000 }, "cash_flow": { "operating_cash_flow": -650000000, "capital_expenditure": 223000000, "free_cash_flow": -427000000, "dividends_paid": 781000000, "share_repurchases": -1000000000, "shares_issued": 170000000, "net_debt_issued": -13865000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9143000000, "cost_of_revenue": 5604000000, "gross_profit": 3539000000, "ebit": 1242000000, "ebitda": 1599000000, "pretax_income": 886000000, "tax_provision": 91000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11977000000, "total_current_assets": 30590000000, "total_assets": 73988000000, "short_term_debt": 7729000000, "long_term_debt": 29010000000, "total_debt": 36739000000, "total_liabilities": 52676000000, "total_equity": 21312000000, "shares_outstanding": 638400000, "goodwill_and_intangibles": 27641000000 }, "cash_flow": { "operating_cash_flow": -650000000, "capital_expenditure": 223000000, "free_cash_flow": -427000000, "dividends_paid": 781000000, "share_repurchases": -1000000000, "shares_issued": 170000000, "net_debt_issued": -13865000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9143000000, "cost_of_revenue": 5604000000, "gross_profit": 3539000000, "ebit": 1242000000, "ebitda": 1599000000, "pretax_income": 886000000, "tax_provision": 91000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11977000000, "total_current_assets": 30590000000, "total_assets": 73988000000, "short_term_debt": 7729000000, "long_term_debt": 29010000000, "total_debt": 36739000000, "total_liabilities": 52676000000, "total_equity": 21312000000, "shares_outstanding": 638400000, "goodwill_and_intangibles": 27641000000 }, "cash_flow": { "operating_cash_flow": -650000000, "capital_expenditure": 223000000, "free_cash_flow": -427000000, "dividends_paid": 781000000, "share_repurchases": -1000000000, "shares_issued": 170000000, "net_debt_issued": -13865000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9143000000, "cost_of_revenue": 5604000000, "gross_profit": 3539000000, "ebit": 1242000000, "ebitda": 1599000000, "pretax_income": 886000000, "tax_provision": 91000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11977000000, "total_current_assets": 30590000000, "total_assets": 73988000000, "short_term_debt": 7729000000, "long_term_debt": 29010000000, "total_debt": 36739000000, "total_liabilities": 52676000000, "total_equity": 21312000000, "shares_outstanding": 319200000, "goodwill_and_intangibles": 27641000000 }, "cash_flow": { "operating_cash_flow": -650000000, "capital_expenditure": 223000000, "free_cash_flow": -427000000, "dividends_paid": 781000000, "share_repurchases": -1000000000, "shares_issued": 170000000, "net_debt_issued": -13865000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9143000000, "cost_of_revenue": 5604000000, "gross_profit": 3539000000, "ebit": 1242000000, "ebitda": 1599000000, "pretax_income": 886000000, "tax_provision": 91000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11977000000, "total_current_assets": 30590000000, "total_assets": 73988000000, "short_term_debt": 7729000000, "long_term_debt": 29010000000, "total_debt": 36739000000, "total_liabilities": 52676000000, "total_equity": 21312000000, "shares_outstanding": 638400000, "goodwill_and_intangibles": 27641000000 }, "cash_flow": { "operating_cash_flow": -650000000, "capital_expenditure": 223000000, "free_cash_flow": -427000000, "dividends_paid": 781000000, "share_repurchases": -1000000000, "shares_issued": 170000000, "net_debt_issued": -13865000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9143000000, "cost_of_revenue": 5604000000, "gross_profit": 3539000000, "ebit": 1242000000, "ebitda": 1599000000, "pretax_income": 886000000, "tax_provision": 91000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11977000000, "total_current_assets": 30590000000, "total_assets": 73988000000, "short_term_debt": 7729000000, "long_term_debt": 29010000000, "total_debt": 36739000000, "total_liabilities": 52676000000, "total_equity": 21312000000, "shares_outstanding": 638400000, "goodwill_and_intangibles": 27641000000 }, "cash_flow": { "operating_cash_flow": -650000000, "capital_expenditure": 223000000, "free_cash_flow": -427000000, "dividends_paid": 781000000, "share_repurchases": -1000000000, "shares_issued": 170000000, "net_debt_issued": -13865000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9143000000, "cost_of_revenue": 5604000000, "gross_profit": 3539000000, "ebit": 886000000, "ebitda": 886000000, "pretax_income": 886000000, "tax_provision": 91000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11977000000, "total_current_assets": 30590000000, "total_assets": 73988000000, "short_term_debt": 4630000000, "long_term_debt": 29010000000, "total_debt": 33640000000, "total_liabilities": 52676000000, "total_equity": 21312000000, "shares_outstanding": 638400000, "goodwill_and_intangibles": 27641000000 }, "cash_flow": { "operating_cash_flow": -650000000, "capital_expenditure": 223000000, "free_cash_flow": -427000000, "dividends_paid": 781000000, "share_repurchases": -1000000000, "shares_issued": 170000000, "net_debt_issued": -13865000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6860000000, "cost_of_revenue": 4386000000, "gross_profit": 2474000000, "ebit": -127000000, "ebitda": 86000000, "pretax_income": -501000000, "tax_provision": -74000000, "net_income": -115000000, "net_income_to_common": -115000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 5893000000, "long_term_debt": 27141000000, "total_debt": 33034000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 638600000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 1175000000, "capital_expenditure": 58000000, "free_cash_flow": 1233000000, "dividends_paid": 762000000, "share_repurchases": -100000000, "shares_issued": 97000000, "net_debt_issued": -2332000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6860000000, "cost_of_revenue": 4386000000, "gross_profit": 2474000000, "ebit": -127000000, "ebitda": 86000000, "pretax_income": -501000000, "tax_provision": -74000000, "net_income": -115000000, "net_income_to_common": -115000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 5893000000, "long_term_debt": 27141000000, "total_debt": 33034000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 638600000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 1175000000, "capital_expenditure": 58000000, "free_cash_flow": 1233000000, "dividends_paid": 762000000, "share_repurchases": -100000000, "shares_issued": 97000000, "net_debt_issued": -2332000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6860000000, "cost_of_revenue": 4386000000, "gross_profit": 2474000000, "ebit": -127000000, "ebitda": 86000000, "pretax_income": -501000000, "tax_provision": -74000000, "net_income": -115000000, "net_income_to_common": -115000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 5893000000, "long_term_debt": 27141000000, "total_debt": 33034000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 638600000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 1175000000, "capital_expenditure": 58000000, "free_cash_flow": 1233000000, "dividends_paid": 762000000, "share_repurchases": -100000000, "shares_issued": 97000000, "net_debt_issued": -2332000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6860000000, "cost_of_revenue": 4386000000, "gross_profit": 2474000000, "ebit": -127000000, "ebitda": 86000000, "pretax_income": -501000000, "tax_provision": -74000000, "net_income": -115000000, "net_income_to_common": -115000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12487000000, "total_current_assets": 30827000000, "total_assets": 74115000000, "short_term_debt": 5893000000, "long_term_debt": 27141000000, "total_debt": 33034000000, "total_liabilities": 58675000000, "total_equity": 15440000000, "shares_outstanding": 319300000, "goodwill_and_intangibles": 27815000000 }, "cash_flow": { "operating_cash_flow": 1175000000, "capital_expenditure": 58000000, "free_cash_flow": 1233000000, "dividends_paid": 762000000, "share_repurchases": -100000000, "shares_issued": 97000000, "net_debt_issued": -2332000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }