{ "ticker": { "uuid": "2fcf95ac-df27-4538-b3f9-560af503d0c3", "symbol": "SU", "name": "Suncor Energy Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/2fcf95ac-df27-4538-b3f9-560af503d0c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/2fcf95ac-df27-4538-b3f9-560af503d0c3/" }, "latest_snapshot": { "ticker": { "uuid": "2fcf95ac-df27-4538-b3f9-560af503d0c3", "symbol": "SU", "name": "Suncor Energy Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/2fcf95ac-df27-4538-b3f9-560af503d0c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/2fcf95ac-df27-4538-b3f9-560af503d0c3/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.98, "value": 0.93, "quality": 0.9, "momentum": 0.87, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 62.43, "market_cap": 73713922149.27, "pe_ratio": 11.647, "earnings_yield": 0.1049, "ebitda_to_ev": 0.1919, "shareholder_yield": 0.0544, "roe": 0.1383, "piotroski_f_score": 7, "momentum_12_1": 0.4735, "volatility_252d": 0.2805 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 11.647, "ev_ebitda": 5.2116, "earnings_yield": 0.1049, "fcf_yield": 0.2215, "shareholder_yield": 0.0544 }, "quality": { "roe": 0.1383, "roic": 0.1164, "gross_margin": 0.5548, "fcf_margin": 0.3631, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0272, "eps_growth_1y": 0.0384, "fcf_growth_1y": -0.1276 }, "momentum": { "price_return_12m": 0.6625, "momentum_12_1": 0.4735, "relative_strength": 0.5136 }, "scores": { "value_percentile": 0.93, "quality_percentile": 0.9, "momentum_percentile": 0.87, "growth_composite": 77, "yield_composite": 24, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 62.22, "os": 0.98, "value": 0.92, "quality": 0.91, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 11.6078, "earnings_yield": 0.1052, "shareholder_yield": 0.0546, "roe": 0.1383, "momentum_12_1": 0.7887 }, { "week_end_date": "2026-06-14", "price": 61.6, "os": 0.98, "value": 0.93, "quality": 0.91, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 11.4922, "earnings_yield": 0.1061, "shareholder_yield": 0.0551, "roe": 0.1383, "momentum_12_1": 0.7136 }, { "week_end_date": "2026-06-21", "price": 55.33, "os": 0.98, "value": 0.94, "quality": 0.9, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 10.3224, "earnings_yield": 0.1163, "shareholder_yield": 0.0614, "roe": 0.1383, "momentum_12_1": 0.7238 }, { "week_end_date": "2026-06-28", "price": 53.9, "os": 0.99, "value": 0.95, "quality": 0.91, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 10.0556, "earnings_yield": 0.1189, "shareholder_yield": 0.063, "roe": 0.1383, "momentum_12_1": 0.7051 }, { "week_end_date": "2026-07-05", "price": 55.05, "os": 0.99, "value": 0.95, "quality": 0.91, "momentum": 0.86, "confidence": 0.991, "coverage": 1, "pe_ratio": 10.2702, "earnings_yield": 0.1168, "shareholder_yield": 0.0617, "roe": 0.1383, "momentum_12_1": 0.6785 }, { "week_end_date": "2026-07-12", "price": 59.25, "os": 0.98, "value": 0.94, "quality": 0.91, "momentum": 0.79, "confidence": 0.98, "coverage": 1, "pe_ratio": 11.0537, "earnings_yield": 0.1097, "shareholder_yield": 0.0573, "roe": 0.1383, "momentum_12_1": 0.5893 }, { "week_end_date": "2026-07-19", "price": 62.43, "os": 0.98, "value": 0.93, "quality": 0.9, "momentum": 0.87, "confidence": 0.969, "coverage": 1, "pe_ratio": 11.647, "earnings_yield": 0.1049, "shareholder_yield": 0.0544, "roe": 0.1383, "momentum_12_1": 0.4735 } ], "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": 48908000000, "cost_of_revenue": 20014000000, "gross_profit": 28894000000, "ebit": 8690395000, "ebitda": 16182395000, "pretax_income": 7948000000, "tax_provision": 2030000000, "net_income": 5918000000, "net_income_to_common": 5918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1220000000, "goodwill_and_intangibles": 4015184000 }, "cash_flow": { "operating_cash_flow": 12770584328, "capital_expenditure": 5851227746, "free_cash_flow": 18621812074, "dividends_paid": 2806710850, "share_repurchases": -3129000000, "shares_issued": 181000000, "net_debt_issued": -694000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48908000000, "cost_of_revenue": 20014000000, "gross_profit": 28894000000, "ebit": 8690395000, "ebitda": 16182395000, "pretax_income": 7948000000, "tax_provision": 2030000000, "net_income": 5918000000, "net_income_to_common": 5918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1220000000, "goodwill_and_intangibles": 4015184000 }, "cash_flow": { "operating_cash_flow": 12770584328, "capital_expenditure": 5851227746, "free_cash_flow": 18621812074, "dividends_paid": 2806710850, "share_repurchases": -3129000000, "shares_issued": 181000000, "net_debt_issued": -694000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48908000000, "cost_of_revenue": 20014000000, "gross_profit": 28894000000, "ebit": 8690395000, "ebitda": 16182395000, "pretax_income": 7948000000, "tax_provision": 2030000000, "net_income": 5918000000, "net_income_to_common": 5918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1220000000, "goodwill_and_intangibles": 4015184000 }, "cash_flow": { "operating_cash_flow": 12770584328, "capital_expenditure": 5851227746, "free_cash_flow": 18621812074, "dividends_paid": 2806710850, "share_repurchases": -3129000000, "shares_issued": 181000000, "net_debt_issued": -694000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48908000000, "cost_of_revenue": 20014000000, "gross_profit": 28894000000, "ebit": 8690395000, "ebitda": 16182395000, "pretax_income": 7948000000, "tax_provision": 2030000000, "net_income": 5918000000, "net_income_to_common": 5918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1220000000, "goodwill_and_intangibles": 4015184000 }, "cash_flow": { "operating_cash_flow": 12770584328, "capital_expenditure": 5851227746, "free_cash_flow": 18621812074, "dividends_paid": 2806710850, "share_repurchases": -3129000000, "shares_issued": 181000000, "net_debt_issued": -694000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 48908000000, "cost_of_revenue": 20014000000, "gross_profit": 28894000000, "ebit": 8690395000, "ebitda": 16182395000, "pretax_income": 7948000000, "tax_provision": 2030000000, "net_income": 5918000000, "net_income_to_common": 5918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1220000000, "goodwill_and_intangibles": 4015184000 }, "cash_flow": { "operating_cash_flow": 12770584328, "capital_expenditure": 5851227746, "free_cash_flow": 18621812074, "dividends_paid": 2806710850, "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": 48908000000, "cost_of_revenue": 20014000000, "gross_profit": 28894000000, "ebit": 8690395000, "ebitda": 16182395000, "pretax_income": 7948000000, "tax_provision": 2030000000, "net_income": 5918000000, "net_income_to_common": 5918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1220000000, "goodwill_and_intangibles": 4015184000 }, "cash_flow": { "operating_cash_flow": 12770584328, "capital_expenditure": 5851227746, "free_cash_flow": 18621812074, "dividends_paid": 2806710850, "share_repurchases": -3129000000, "shares_issued": 181000000, "net_debt_issued": -694000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50689000000, "cost_of_revenue": 20957000000, "gross_profit": 29732000000, "ebit": 9247000000, "ebitda": 16349000000, "pretax_income": 8187000000, "tax_provision": 2171000000, "net_income": 6016000000, "net_income_to_common": 6016000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3484000000, "total_current_assets": 14288000000, "total_assets": 89784000000, "short_term_debt": 1596000000, "long_term_debt": 9348000000, "total_debt": 14689000000, "total_liabilities": 45270000000, "total_equity": 44514000000, "shares_outstanding": 1276000000, "goodwill_and_intangibles": 3503000000 }, "cash_flow": { "operating_cash_flow": 15960000000, "capital_expenditure": 6483000000, "free_cash_flow": 22443000000, "dividends_paid": 2803000000, "share_repurchases": -2908000000, "shares_issued": 385000000, "net_debt_issued": -2540000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50689000000, "cost_of_revenue": 20957000000, "gross_profit": 29732000000, "ebit": 9247000000, "ebitda": 16349000000, "pretax_income": 8187000000, "tax_provision": 2171000000, "net_income": 6016000000, "net_income_to_common": 6016000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3484000000, "total_current_assets": 14288000000, "total_assets": 89784000000, "short_term_debt": 1596000000, "long_term_debt": 9348000000, "total_debt": 14689000000, "total_liabilities": 45270000000, "total_equity": 44514000000, "shares_outstanding": 1276000000, "goodwill_and_intangibles": 3503000000 }, "cash_flow": { "operating_cash_flow": 15960000000, "capital_expenditure": 6483000000, "free_cash_flow": 22443000000, "dividends_paid": 2803000000, "share_repurchases": -2908000000, "shares_issued": 385000000, "net_debt_issued": -2540000000 } } ], "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": 15422000000, "cost_of_revenue": 7890000000, "gross_profit": 7532000000, "ebit": 3024000000, "ebitda": 4755000000, "pretax_income": 2826000000, "tax_provision": 726000000, "net_income": 2100000000, "net_income_to_common": 2100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3271000000, "total_current_assets": 17462000000, "total_assets": 92826000000, "short_term_debt": 1630000000, "long_term_debt": 9134000000, "total_debt": 14812000000, "total_liabilities": 47050000000, "total_equity": 45776000000, "shares_outstanding": 1189000000, "goodwill_and_intangibles": 3450895000 }, "cash_flow": { "operating_cash_flow": 2435000000, "capital_expenditure": 1117000000, "free_cash_flow": 3552000000, "dividends_paid": 712000000, "share_repurchases": -825000000, "shares_issued": 69000000, "net_debt_issued": -176000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15422000000, "cost_of_revenue": 7890000000, "gross_profit": 7532000000, "ebit": 3024000000, "ebitda": 4755000000, "pretax_income": 2826000000, "tax_provision": 726000000, "net_income": 2100000000, "net_income_to_common": 2100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3271000000, "total_current_assets": 17462000000, "total_assets": 92826000000, "short_term_debt": 1630000000, "long_term_debt": 9134000000, "total_debt": 14812000000, "total_liabilities": 47050000000, "total_equity": 45776000000, "shares_outstanding": 1189000000, "goodwill_and_intangibles": 3450895000 }, "cash_flow": { "operating_cash_flow": 2435000000, "capital_expenditure": 1117000000, "free_cash_flow": 3552000000, "dividends_paid": 712000000, "share_repurchases": -825000000, "shares_issued": 69000000, "net_debt_issued": -176000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15422000000, "cost_of_revenue": 7890000000, "gross_profit": 7532000000, "ebit": 3024000000, "ebitda": 4755000000, "pretax_income": 2826000000, "tax_provision": 726000000, "net_income": 2100000000, "net_income_to_common": 2100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3271000000, "total_current_assets": 17462000000, "total_assets": 92826000000, "short_term_debt": 1630000000, "long_term_debt": 9134000000, "total_debt": 14812000000, "total_liabilities": 47050000000, "total_equity": 45776000000, "shares_outstanding": 1189000000, "goodwill_and_intangibles": 3450895000 }, "cash_flow": { "operating_cash_flow": 2435000000, "capital_expenditure": 1117000000, "free_cash_flow": 3552000000, "dividends_paid": 712000000, "share_repurchases": -825000000, "shares_issued": 69000000, "net_debt_issued": -176000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15422000000, "cost_of_revenue": 7890000000, "gross_profit": 7532000000, "ebit": 3024000000, "ebitda": 4755000000, "pretax_income": 2826000000, "tax_provision": 726000000, "net_income": 2100000000, "net_income_to_common": 2100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3271000000, "total_current_assets": 17462000000, "total_assets": 92826000000, "short_term_debt": 1630000000, "long_term_debt": 9134000000, "total_debt": 14812000000, "total_liabilities": 47050000000, "total_equity": 45776000000, "shares_outstanding": 1189000000, "goodwill_and_intangibles": 3450895000 }, "cash_flow": { "operating_cash_flow": 2435000000, "capital_expenditure": 1117000000, "free_cash_flow": 3552000000, "dividends_paid": 712000000, "share_repurchases": -825000000, "shares_issued": 69000000, "net_debt_issued": -176000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15422000000, "cost_of_revenue": 7890000000, "gross_profit": 7532000000, "ebit": 3024000000, "ebitda": 4755000000, "pretax_income": 2826000000, "tax_provision": 726000000, "net_income": 2100000000, "net_income_to_common": 2100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3271000000, "total_current_assets": 17462000000, "total_assets": 92826000000, "short_term_debt": 1630000000, "long_term_debt": 9134000000, "total_debt": 14812000000, "total_liabilities": 47050000000, "total_equity": 45776000000, "shares_outstanding": 1189000000, "goodwill_and_intangibles": 3450895000 }, "cash_flow": { "operating_cash_flow": 2435000000, "capital_expenditure": 1117000000, "free_cash_flow": 3552000000, "dividends_paid": 712000000, "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": 15422000000, "cost_of_revenue": 7890000000, "gross_profit": 7532000000, "ebit": 3024000000, "ebitda": 4755000000, "pretax_income": 2826000000, "tax_provision": 726000000, "net_income": 2100000000, "net_income_to_common": 2100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3271000000, "total_current_assets": 17462000000, "total_assets": 92826000000, "short_term_debt": 1630000000, "long_term_debt": 9134000000, "total_debt": 14812000000, "total_liabilities": 47050000000, "total_equity": 45776000000, "shares_outstanding": 1189000000, "goodwill_and_intangibles": 3450895000 }, "cash_flow": { "operating_cash_flow": 2435000000, "capital_expenditure": 1117000000, "free_cash_flow": 3552000000, "dividends_paid": 712000000, "share_repurchases": -825000000, "shares_issued": 69000000, "net_debt_issued": -176000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12042000000, "cost_of_revenue": 4692000000, "gross_profit": 7350000000, "ebit": 2211833000, "ebitda": 4168833000, "pretax_income": 2007000000, "tax_provision": 531000000, "net_income": 1476000000, "net_income_to_common": 1476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1201000000, "goodwill_and_intangibles": 6907184000 }, "cash_flow": { "operating_cash_flow": 3917804643, "capital_expenditure": 1517762115, "free_cash_flow": 5435566758, "dividends_paid": 718414061, "share_repurchases": -831000000, "shares_issued": 29000000, "net_debt_issued": -1172000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12042000000, "cost_of_revenue": 4692000000, "gross_profit": 7350000000, "ebit": 2211833000, "ebitda": 4168833000, "pretax_income": 2007000000, "tax_provision": 531000000, "net_income": 1476000000, "net_income_to_common": 1476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1201000000, "goodwill_and_intangibles": 6907184000 }, "cash_flow": { "operating_cash_flow": 3917804643, "capital_expenditure": 1517762115, "free_cash_flow": 5435566758, "dividends_paid": 718414061, "share_repurchases": -831000000, "shares_issued": 29000000, "net_debt_issued": -1172000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12042000000, "cost_of_revenue": 4692000000, "gross_profit": 7350000000, "ebit": 2211833000, "ebitda": 4168833000, "pretax_income": 2007000000, "tax_provision": 531000000, "net_income": 1476000000, "net_income_to_common": 1476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1201000000, "goodwill_and_intangibles": 6907184000 }, "cash_flow": { "operating_cash_flow": 3917804643, "capital_expenditure": 1517762115, "free_cash_flow": 5435566758, "dividends_paid": 718414061, "share_repurchases": -831000000, "shares_issued": 29000000, "net_debt_issued": -1172000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12042000000, "cost_of_revenue": 4692000000, "gross_profit": 7350000000, "ebit": 2211833000, "ebitda": 4168833000, "pretax_income": 2007000000, "tax_provision": 531000000, "net_income": 1476000000, "net_income_to_common": 1476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1201000000, "goodwill_and_intangibles": 6907184000 }, "cash_flow": { "operating_cash_flow": 3917804643, "capital_expenditure": 1517762115, "free_cash_flow": 5435566758, "dividends_paid": 718414061, "share_repurchases": -831000000, "shares_issued": 29000000, "net_debt_issued": -1172000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12042000000, "cost_of_revenue": 4692000000, "gross_profit": 7350000000, "ebit": 2211833000, "ebitda": 4168833000, "pretax_income": 2007000000, "tax_provision": 531000000, "net_income": 1476000000, "net_income_to_common": 1476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1201000000, "goodwill_and_intangibles": 6907184000 }, "cash_flow": { "operating_cash_flow": 3917804643, "capital_expenditure": 1517762115, "free_cash_flow": 5435566758, "dividends_paid": 718414061, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12042000000, "cost_of_revenue": 4692000000, "gross_profit": 7350000000, "ebit": 2211833000, "ebitda": 4168833000, "pretax_income": 2007000000, "tax_provision": 531000000, "net_income": 1476000000, "net_income_to_common": 1476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3647025000, "total_current_assets": 14217404000, "total_assets": 89839727000, "short_term_debt": 1609687000, "long_term_debt": 9014000000, "total_debt": 18368019000, "total_liabilities": 44752500000, "total_equity": 45087227000, "shares_outstanding": 1201000000, "goodwill_and_intangibles": 6907184000 }, "cash_flow": { "operating_cash_flow": 3917804643, "capital_expenditure": 1517762115, "free_cash_flow": 5435566758, "dividends_paid": 718414061, "share_repurchases": -831000000, "shares_issued": 29000000, "net_debt_issued": -1172000000 } } ] }, "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 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 } }