{ "ticker": { "uuid": "24dd9a23-2517-4a04-b144-a707f5be22fb", "symbol": "HTHT", "name": "Huazhu Group Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/24dd9a23-2517-4a04-b144-a707f5be22fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/24dd9a23-2517-4a04-b144-a707f5be22fb/" }, "latest_snapshot": { "ticker": { "uuid": "24dd9a23-2517-4a04-b144-a707f5be22fb", "symbol": "HTHT", "name": "Huazhu Group Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/24dd9a23-2517-4a04-b144-a707f5be22fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/24dd9a23-2517-4a04-b144-a707f5be22fb/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.98, "value": 0.95, "quality": 0.92, "momentum": 0.77, "coverage": 1, "confidence": 0.969, "delta": 1 }, "headline_factors": { "price": 41.73, "market_cap": 12832968966.87, "pe_ratio": 2.5759, "earnings_yield": 0.2104, "ebitda_to_ev": 0.2439, "shareholder_yield": 0.0781, "roe": 0.4568, "piotroski_f_score": 6, "momentum_12_1": 0.3532, "volatility_252d": 0.2744 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 2.5759, "ev_ebitda": 4.0993, "earnings_yield": 0.2104, "fcf_yield": 0.2411, "shareholder_yield": 0.0781 }, "quality": { "roe": 0.4568, "roic": 0.154, "gross_margin": 0.4054, "fcf_margin": 0.3381, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0739, "eps_growth_1y": 0.5175, "fcf_growth_1y": 0.0897 }, "momentum": { "price_return_12m": 0.3283, "momentum_12_1": 0.3532, "relative_strength": 0.1322 }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.92, "momentum_percentile": 0.77, "growth_composite": 22, "yield_composite": 8, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 45, "os": 0.98, "value": 0.95, "quality": 0.91, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 2.7778, "earnings_yield": 0.2047, "shareholder_yield": 0.0724, "roe": 0.4568, "momentum_12_1": 0.4077 }, { "week_end_date": "2026-06-14", "price": 44.66, "os": 0.97, "value": 0.95, "quality": 0.91, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 2.7568, "earnings_yield": 0.2053, "shareholder_yield": 0.0729, "roe": 0.4568, "momentum_12_1": 0.4513 }, { "week_end_date": "2026-06-21", "price": 42.51, "os": 0.98, "value": 0.95, "quality": 0.9, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 2.6241, "earnings_yield": 0.2091, "shareholder_yield": 0.0766, "roe": 0.4568, "momentum_12_1": 0.4078 }, { "week_end_date": "2026-06-28", "price": 42.37, "os": 0.97, "value": 0.95, "quality": 0.91, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 2.6154, "earnings_yield": 0.2093, "shareholder_yield": 0.0769, "roe": 0.4568, "momentum_12_1": 0.3763 }, { "week_end_date": "2026-07-05", "price": 42.14, "os": 0.98, "value": 0.95, "quality": 0.92, "momentum": 0.78, "confidence": 0.991, "coverage": 1, "pe_ratio": 2.6012, "earnings_yield": 0.2097, "shareholder_yield": 0.0773, "roe": 0.4568, "momentum_12_1": 0.4212 }, { "week_end_date": "2026-07-12", "price": 41.11, "os": 0.99, "value": 0.95, "quality": 0.92, "momentum": 0.83, "confidence": 0.98, "coverage": 1, "pe_ratio": 2.5377, "earnings_yield": 0.2116, "shareholder_yield": 0.0792, "roe": 0.4568, "momentum_12_1": 0.4139 }, { "week_end_date": "2026-07-19", "price": 41.73, "os": 0.98, "value": 0.95, "quality": 0.92, "momentum": 0.77, "confidence": 0.969, "coverage": 1, "pe_ratio": 2.5759, "earnings_yield": 0.2104, "shareholder_yield": 0.0781, "roe": 0.4568, "momentum_12_1": 0.3532 } ], "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": 24617515000, "cost_of_revenue": 14921092000, "gross_profit": 9696424000, "ebit": 7405585000, "ebitda": 8563164000, "pretax_income": 7077767000, "tax_provision": 2102124000, "net_income": 4941596000, "net_income_to_common": 4941596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 324749400, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 8150715544, "capital_expenditure": 815168792, "free_cash_flow": 8965884336, "dividends_paid": 3800554438, "share_repurchases": -783000000, "shares_issued": 0, "net_debt_issued": 378000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24617515000, "cost_of_revenue": 14921092000, "gross_profit": 9696424000, "ebit": 7405585000, "ebitda": 8563164000, "pretax_income": 7077767000, "tax_provision": 2102124000, "net_income": 4941596000, "net_income_to_common": 4941596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 324749400, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 8150715544, "capital_expenditure": 815168792, "free_cash_flow": 8965884336, "dividends_paid": 3800554438, "share_repurchases": -783000000, "shares_issued": 0, "net_debt_issued": 378000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24617515000, "cost_of_revenue": 14921092000, "gross_profit": 9696424000, "ebit": 7405585000, "ebitda": 8563164000, "pretax_income": 7077767000, "tax_provision": 2102124000, "net_income": 4941596000, "net_income_to_common": 4941596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 324749400, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 8150715544, "capital_expenditure": 815168792, "free_cash_flow": 8965884336, "dividends_paid": 3800554438, "share_repurchases": -783000000, "shares_issued": 0, "net_debt_issued": 378000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24617515000, "cost_of_revenue": 14921092000, "gross_profit": 9696424000, "ebit": 7405585000, "ebitda": 8563164000, "pretax_income": 7077767000, "tax_provision": 2102124000, "net_income": 4941596000, "net_income_to_common": 4941596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 324749400, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 8150715544, "capital_expenditure": 815168792, "free_cash_flow": 8965884336, "dividends_paid": 3800554438, "share_repurchases": -783000000, "shares_issued": 0, "net_debt_issued": 378000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24617515000, "cost_of_revenue": 14921092000, "gross_profit": 9696424000, "ebit": 7405585000, "ebitda": 8563164000, "pretax_income": 7077767000, "tax_provision": 2102124000, "net_income": 4941596000, "net_income_to_common": 4941596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 324749400, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 8150715544, "capital_expenditure": 815168792, "free_cash_flow": 8965884336, "dividends_paid": 3800554438, "share_repurchases": -783000000, "shares_issued": 0, "net_debt_issued": 378000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24617515000, "cost_of_revenue": 14921092000, "gross_profit": 9696424000, "ebit": 6260652000, "ebitda": 7418231000, "pretax_income": 7077767000, "tax_provision": 2102124000, "net_income": 4941596000, "net_income_to_common": 4941596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 324749400, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 8150715544, "capital_expenditure": 815168792, "free_cash_flow": 8965884336, "dividends_paid": 3800554438, "share_repurchases": -783000000, "shares_issued": 0, "net_debt_issued": 378000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23891000000, "cost_of_revenue": 14031000000, "gross_profit": 9860000000, "ebit": 5123000000, "ebitda": 6455000000, "pretax_income": 4764000000, "tax_provision": 1662000000, "net_income": 3048000000, "net_income_to_common": 3048000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7474000000, "total_current_assets": 13215000000, "total_assets": 62552000000, "short_term_debt": 4422000000, "long_term_debt": 4546000000, "total_debt": 35445000000, "total_liabilities": 50281000000, "total_equity": 12177000000, "shares_outstanding": 327831000, "goodwill_and_intangibles": 10171000000 }, "cash_flow": { "operating_cash_flow": 7624533744, "capital_expenditure": 895512522, "free_cash_flow": 8520046266, "dividends_paid": 3529313303, "share_repurchases": -1172000000, "shares_issued": 0, "net_debt_issued": -6000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23891000000, "cost_of_revenue": 14031000000, "gross_profit": 9860000000, "ebit": 5123000000, "ebitda": 6455000000, "pretax_income": 4764000000, "tax_provision": 1662000000, "net_income": 3048000000, "net_income_to_common": 3048000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7474000000, "total_current_assets": 13215000000, "total_assets": 62552000000, "short_term_debt": 4422000000, "long_term_debt": 4546000000, "total_debt": 35445000000, "total_liabilities": 50281000000, "total_equity": 12177000000, "shares_outstanding": 327831000, "goodwill_and_intangibles": 10171000000 }, "cash_flow": { "operating_cash_flow": 7624533744, "capital_expenditure": 895512522, "free_cash_flow": 8520046266, "dividends_paid": 3529313303, "share_repurchases": -1172000000, "shares_issued": 0, "net_debt_issued": -6000000 } } ], "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": 5959735724, "cost_of_revenue": 3649791455, "gross_profit": 2309944268, "ebit": 1367677836, "ebitda": 1657911796, "pretax_income": 1292137495, "tax_provision": 478090871, "net_income": 812058718, "net_income_to_common": 812058718, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12454313000, "total_current_assets": 17734519000, "total_assets": 63923371000, "short_term_debt": 7247830000, "long_term_debt": 2438000000, "total_debt": 35625451000, "total_liabilities": 52863830000, "total_equity": 10906116000, "shares_outstanding": 327061295, "goodwill_and_intangibles": 10195779000 }, "cash_flow": { "operating_cash_flow": 231590791, "capital_expenditure": 180899231, "free_cash_flow": 412490022, "dividends_paid": 8454396, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 439000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5959735724, "cost_of_revenue": 3649791455, "gross_profit": 2309944268, "ebit": 1367677836, "ebitda": 1657911796, "pretax_income": 1292137495, "tax_provision": 478090871, "net_income": 812058718, "net_income_to_common": 812058718, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12454313000, "total_current_assets": 17734519000, "total_assets": 63923371000, "short_term_debt": 7247830000, "long_term_debt": 2438000000, "total_debt": 35625451000, "total_liabilities": 52863830000, "total_equity": 10906116000, "shares_outstanding": 327061295, "goodwill_and_intangibles": 10195779000 }, "cash_flow": { "operating_cash_flow": 231590791, "capital_expenditure": 180899231, "free_cash_flow": 412490022, "dividends_paid": 8454396, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 439000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5959735724, "cost_of_revenue": 3649791455, "gross_profit": 2309944268, "ebit": 1367677836, "ebitda": 1657911796, "pretax_income": 1292137495, "tax_provision": 478090871, "net_income": 812058718, "net_income_to_common": 812058718, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12454313000, "total_current_assets": 17734519000, "total_assets": 63923371000, "short_term_debt": 7247830000, "long_term_debt": 2438000000, "total_debt": 35625451000, "total_liabilities": 52863830000, "total_equity": 10906116000, "shares_outstanding": 327061295, "goodwill_and_intangibles": 10195779000 }, "cash_flow": { "operating_cash_flow": 231590791, "capital_expenditure": 180899231, "free_cash_flow": 412490022, "dividends_paid": 8454396, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 439000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5959735724, "cost_of_revenue": 3649791455, "gross_profit": 2309944268, "ebit": 1367677836, "ebitda": 1657911796, "pretax_income": 1292137495, "tax_provision": 478090871, "net_income": 812058718, "net_income_to_common": 812058718, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12454313000, "total_current_assets": 17734519000, "total_assets": 63923371000, "short_term_debt": 7247830000, "long_term_debt": 2438000000, "total_debt": 35625451000, "total_liabilities": 52863830000, "total_equity": 10906116000, "shares_outstanding": 327061295, "goodwill_and_intangibles": 10195779000 }, "cash_flow": { "operating_cash_flow": 231590791, "capital_expenditure": 180899231, "free_cash_flow": 412490022, "dividends_paid": 8454396, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 439000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5959735724, "cost_of_revenue": 3649791455, "gross_profit": 2309944268, "ebit": 1367677836, "ebitda": 1657911796, "pretax_income": 1292137495, "tax_provision": 478090871, "net_income": 812058718, "net_income_to_common": 812058718, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12454313000, "total_current_assets": 17734519000, "total_assets": 63923371000, "short_term_debt": 7247830000, "long_term_debt": 2438000000, "total_debt": 35625451000, "total_liabilities": 52863830000, "total_equity": 10906116000, "shares_outstanding": 327061295, "goodwill_and_intangibles": 10195779000 }, "cash_flow": { "operating_cash_flow": 231590791, "capital_expenditure": 180899231, "free_cash_flow": 412490022, "dividends_paid": 8454396, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 439000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5959735724, "cost_of_revenue": 3649791455, "gross_profit": 2309944268, "ebit": 1485958123, "ebitda": 1776192083, "pretax_income": 1292137495, "tax_provision": 478090871, "net_income": 812058718, "net_income_to_common": 812058718, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12454313000, "total_current_assets": 17734519000, "total_assets": 63923371000, "short_term_debt": 7247830000, "long_term_debt": 2438000000, "total_debt": 35625451000, "total_liabilities": 52863830000, "total_equity": 10906116000, "shares_outstanding": 327061295, "goodwill_and_intangibles": 10195779000 }, "cash_flow": { "operating_cash_flow": 231590791, "capital_expenditure": 180899231, "free_cash_flow": 412490022, "dividends_paid": 8454396, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 439000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6434941478, "cost_of_revenue": 3866882074, "gross_profit": 2568059404, "ebit": 1816576583, "ebitda": 2101587777, "pretax_income": 1731763562, "tax_provision": 563119014, "net_income": 1156810166, "net_income_to_common": 1156810166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 325697477, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 3354143651, "capital_expenditure": 200443221, "free_cash_flow": 3554586872, "dividends_paid": 8454396, "share_repurchases": -337000000, "shares_issued": null, "net_debt_issued": -865000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6434941478, "cost_of_revenue": 3866882074, "gross_profit": 2568059404, "ebit": 1816576583, "ebitda": 2101587777, "pretax_income": 1731763562, "tax_provision": 563119014, "net_income": 1156810166, "net_income_to_common": 1156810166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 325697477, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 3354143651, "capital_expenditure": 200443221, "free_cash_flow": 3554586872, "dividends_paid": 8454396, "share_repurchases": -337000000, "shares_issued": null, "net_debt_issued": -865000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6434941478, "cost_of_revenue": 3866882074, "gross_profit": 2568059404, "ebit": 1816576583, "ebitda": 2101587777, "pretax_income": 1731763562, "tax_provision": 563119014, "net_income": 1156810166, "net_income_to_common": 1156810166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 325697477, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 3354143651, "capital_expenditure": 200443221, "free_cash_flow": 3554586872, "dividends_paid": 8454396, "share_repurchases": -337000000, "shares_issued": null, "net_debt_issued": -865000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6434941478, "cost_of_revenue": 3866882074, "gross_profit": 2568059404, "ebit": 1816576583, "ebitda": 2101587777, "pretax_income": 1731763562, "tax_provision": 563119014, "net_income": 1156810166, "net_income_to_common": 1156810166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 325697477, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 3354143651, "capital_expenditure": 200443221, "free_cash_flow": 3554586872, "dividends_paid": 8454396, "share_repurchases": -337000000, "shares_issued": null, "net_debt_issued": -865000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6434941478, "cost_of_revenue": 3866882074, "gross_profit": 2568059404, "ebit": 1816576583, "ebitda": 2101587777, "pretax_income": 1731763562, "tax_provision": 563119014, "net_income": 1156810166, "net_income_to_common": 1156810166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 325697477, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 3354143651, "capital_expenditure": 200443221, "free_cash_flow": 3554586872, "dividends_paid": 8454396, "share_repurchases": -337000000, "shares_issued": null, "net_debt_issued": -865000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6434941478, "cost_of_revenue": 3866882074, "gross_profit": 2568059404, "ebit": 1656812519, "ebitda": 1941823713, "pretax_income": 1731763562, "tax_provision": 563119014, "net_income": 1156810166, "net_income_to_common": 1156810166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10538707000, "total_current_assets": 17446102000, "total_assets": 64815248000, "short_term_debt": 8879651000, "long_term_debt": 479000000, "total_debt": 36091968000, "total_liabilities": 51848996000, "total_equity": 12812153000, "shares_outstanding": 325697477, "goodwill_and_intangibles": 10462659000 }, "cash_flow": { "operating_cash_flow": 3354143651, "capital_expenditure": 200443221, "free_cash_flow": 3554586872, "dividends_paid": 8454396, "share_repurchases": -337000000, "shares_issued": null, "net_debt_issued": -865000000 } } ] }, "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }