{ "ticker": { "uuid": "31f31298-a544-49e1-8ab7-d3caae9549ed", "symbol": "TAK", "name": "Takeda Pharmaceutical Co Ltd ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/31f31298-a544-49e1-8ab7-d3caae9549ed/", "api_url": "https://sharemaestro.com/factors/api/tickers/31f31298-a544-49e1-8ab7-d3caae9549ed/" }, "latest_snapshot": { "ticker": { "uuid": "31f31298-a544-49e1-8ab7-d3caae9549ed", "symbol": "TAK", "name": "Takeda Pharmaceutical Co Ltd ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/31f31298-a544-49e1-8ab7-d3caae9549ed/", "api_url": "https://sharemaestro.com/factors/api/tickers/31f31298-a544-49e1-8ab7-d3caae9549ed/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.95, "value": 0.97, "quality": 0.7, "momentum": 0.67, "coverage": 0.939, "confidence": 0.91, "delta": -6 }, "headline_factors": { "price": 17.15, "market_cap": 54768574357.7, "pe_ratio": 0.2835, "earnings_yield": 0.1427, "ebitda_to_ev": 0.3141, "shareholder_yield": 0.9422, "roe": 0.0247, "piotroski_f_score": 6, "momentum_12_1": 0.107, "volatility_252d": 0.2132 }, "strategy_flags": { "market_leader": true, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 0.2835, "ev_ebitda": 3.1835, "earnings_yield": 0.1427, "fcf_yield": 0.317, "shareholder_yield": 0.9422 }, "quality": { "roe": 0.0247, "roic": 0.038, "gross_margin": 0.5847, "fcf_margin": 0.304, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0075, "eps_growth_1y": 0.7907, "fcf_growth_1y": 0.089 }, "momentum": { "price_return_12m": 0.2146, "momentum_12_1": 0.107, "relative_strength": 0.0657 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.7, "momentum_percentile": 0.67, "growth_composite": 79, "yield_composite": 6, "overall_composite": 5, "os_score": 0.95, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.6, "os": 0.88, "value": 0.97, "quality": 0.71, "momentum": 0.32, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 0.2551, "earnings_yield": 0.1429, "shareholder_yield": null, "roe": 0.0247, "momentum_12_1": 0.1245 }, { "week_end_date": "2026-06-14", "price": 15.91, "os": 0.95, "value": 0.97, "quality": 0.74, "momentum": 0.65, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 0.2602, "earnings_yield": 0.1428, "shareholder_yield": null, "roe": 0.0247, "momentum_12_1": 0.1168 }, { "week_end_date": "2026-06-21", "price": 15.63, "os": 0.88, "value": 0.97, "quality": 0.73, "momentum": 0.3, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 0.2556, "earnings_yield": 0.1428, "shareholder_yield": null, "roe": 0.0247, "momentum_12_1": 0.1244 }, { "week_end_date": "2026-06-28", "price": 15.91, "os": 0.95, "value": 0.97, "quality": 0.74, "momentum": 0.65, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 0.2602, "earnings_yield": 0.1428, "shareholder_yield": null, "roe": 0.0247, "momentum_12_1": 0.0802 }, { "week_end_date": "2026-07-05", "price": 16.77, "os": 0.9, "value": 0.97, "quality": 0.74, "momentum": 0.34, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 0.2743, "earnings_yield": 0.1427, "shareholder_yield": 0.9738, "roe": 0.0247, "momentum_12_1": 0.0393 }, { "week_end_date": "2026-07-12", "price": 16.56, "os": 0.89, "value": 0.97, "quality": 0.74, "momentum": 0.3, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 0.2737, "earnings_yield": 0.1427, "shareholder_yield": 0.9758, "roe": 0.0247, "momentum_12_1": 0.1076 }, { "week_end_date": "2026-07-19", "price": 17.15, "os": 0.95, "value": 0.97, "quality": 0.7, "momentum": 0.67, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 0.2835, "earnings_yield": 0.1427, "shareholder_yield": 0.9422, "roe": 0.0247, "momentum_12_1": 0.107 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4777450268000, "cost_of_revenue": 2338118761000, "gross_profit": 2439331507000, "ebit": 655016835000, "ebitda": 1419633451000, "pretax_income": 275880438000, "tax_provision": 72273764000, "net_income": 203326753000, "net_income_to_common": 203326753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3205566000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 995319457000, "capital_expenditure": 186617362000, "free_cash_flow": 1181936819000, "dividends_paid": 330711077000, "share_repurchases": -51603000000, "shares_issued": null, "net_debt_issued": 1076000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4777450268000, "cost_of_revenue": 2338118761000, "gross_profit": 2439331507000, "ebit": 655016835000, "ebitda": 1419633451000, "pretax_income": 275880438000, "tax_provision": 72273764000, "net_income": 203326753000, "net_income_to_common": 203326753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3205566000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 995319457000, "capital_expenditure": 186617362000, "free_cash_flow": 1181936819000, "dividends_paid": 330711077000, "share_repurchases": -51603000000, "shares_issued": null, "net_debt_issued": 1076000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4777450268000, "cost_of_revenue": 2338118761000, "gross_profit": 2439331507000, "ebit": 655016835000, "ebitda": 1419633451000, "pretax_income": 275880438000, "tax_provision": 72273764000, "net_income": 203326753000, "net_income_to_common": 203326753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3205566000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 995319457000, "capital_expenditure": 186617362000, "free_cash_flow": 1181936819000, "dividends_paid": 330711077000, "share_repurchases": -51603000000, "shares_issued": null, "net_debt_issued": 1076000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4777450268000, "cost_of_revenue": 2338118761000, "gross_profit": 2439331507000, "ebit": 655016835000, "ebitda": 1419633451000, "pretax_income": 275880438000, "tax_provision": 72273764000, "net_income": 203326753000, "net_income_to_common": 203326753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3205566000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 995319457000, "capital_expenditure": 186617362000, "free_cash_flow": 1181936819000, "dividends_paid": 330711077000, "share_repurchases": -51603000000, "shares_issued": null, "net_debt_issued": 1076000000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4777450268000, "cost_of_revenue": 2338118761000, "gross_profit": 2439331507000, "ebit": 655016835000, "ebitda": 1419633451000, "pretax_income": 275880438000, "tax_provision": 72273764000, "net_income": 203326753000, "net_income_to_common": 203326753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3205566000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 995319457000, "capital_expenditure": 186617362000, "free_cash_flow": 1181936819000, "dividends_paid": 330711077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4777450268000, "cost_of_revenue": 2338118761000, "gross_profit": 2439331507000, "ebit": 573042315000, "ebitda": 1337658931000, "pretax_income": 275880438000, "tax_provision": 72273764000, "net_income": 203326753000, "net_income_to_common": 203326753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": null, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3205566000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 995319457000, "capital_expenditure": 186617362000, "free_cash_flow": 1181936819000, "dividends_paid": 330711077000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4581551000000, "cost_of_revenue": 1580217000000, "gross_profit": 3001334000000, "ebit": 449116000000, "ebitda": 1210512000000, "pretax_income": 175084000000, "tax_provision": 66941000000, "net_income": 107928000000, "net_income_to_common": 107928000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385113000000, "total_current_assets": 2521192000000, "total_assets": 14248344000000, "short_term_debt": 548939000000, "long_term_debt": 3966326000000, "total_debt": 4515265000000, "total_liabilities": 7312365000000, "total_equity": 6935084000000, "shares_outstanding": 3210710000, "goodwill_and_intangibles": 8955990000000 }, "cash_flow": { "operating_cash_flow": 1057182000000, "capital_expenditure": 200795000000, "free_cash_flow": 1257977000000, "dividends_paid": 302498000000, "share_repurchases": -51860000000, "shares_issued": null, "net_debt_issued": -314314000000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4581551000000, "cost_of_revenue": 1580217000000, "gross_profit": 3001334000000, "ebit": 449116000000, "ebitda": 1210512000000, "pretax_income": 175084000000, "tax_provision": 66941000000, "net_income": 107928000000, "net_income_to_common": 107928000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385113000000, "total_current_assets": 2521192000000, "total_assets": 14248344000000, "short_term_debt": 548939000000, "long_term_debt": 3966326000000, "total_debt": 4515265000000, "total_liabilities": 7312365000000, "total_equity": 6935084000000, "shares_outstanding": 3210710000, "goodwill_and_intangibles": 8955990000000 }, "cash_flow": { "operating_cash_flow": 1057182000000, "capital_expenditure": 200795000000, "free_cash_flow": 1257977000000, "dividends_paid": 302498000000, "share_repurchases": -51860000000, "shares_issued": null, "net_debt_issued": -314314000000 } } ], "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": 1114648916000, "cost_of_revenue": 570838752000, "gross_profit": 543810164000, "ebit": -8992216000, "ebitda": 157888255000, "pretax_income": -53443096000, "tax_provision": -28740469000, "net_income": -24765767000, "net_income_to_common": -24765767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3124984000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 19655827000, "capital_expenditure": 45668623000, "free_cash_flow": 65324450000, "dividends_paid": 1525795000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -367395000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1114648916000, "cost_of_revenue": 570838752000, "gross_profit": 543810164000, "ebit": -8992216000, "ebitda": 157888255000, "pretax_income": -53443096000, "tax_provision": -28740469000, "net_income": -24765767000, "net_income_to_common": -24765767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3124984000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 19655827000, "capital_expenditure": 45668623000, "free_cash_flow": 65324450000, "dividends_paid": 1525795000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -367395000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1114648916000, "cost_of_revenue": 570838752000, "gross_profit": 543810164000, "ebit": -8992216000, "ebitda": 157888255000, "pretax_income": -53443096000, "tax_provision": -28740469000, "net_income": -24765767000, "net_income_to_common": -24765767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3124984000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 19655827000, "capital_expenditure": 45668623000, "free_cash_flow": 65324450000, "dividends_paid": 1525795000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -367395000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1114648916000, "cost_of_revenue": 570838752000, "gross_profit": 543810164000, "ebit": -8992216000, "ebitda": 157888255000, "pretax_income": -53443096000, "tax_provision": -28740469000, "net_income": -24765767000, "net_income_to_common": -24765767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3124984000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 19655827000, "capital_expenditure": 45668623000, "free_cash_flow": 65324450000, "dividends_paid": 1525795000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -367395000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1114648916000, "cost_of_revenue": 570838752000, "gross_profit": 543810164000, "ebit": -8992216000, "ebitda": 157888255000, "pretax_income": -53443096000, "tax_provision": -28740469000, "net_income": -24765767000, "net_income_to_common": -24765767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": 4369681000000, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3124984000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 19655827000, "capital_expenditure": 45668623000, "free_cash_flow": 65324450000, "dividends_paid": 1525795000, "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": 1114648916000, "cost_of_revenue": 570838752000, "gross_profit": 543810164000, "ebit": 47541636000, "ebitda": 214422107000, "pretax_income": -53443096000, "tax_provision": -28740469000, "net_income": -24765767000, "net_income_to_common": -24765767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 597634849000, "total_current_assets": 3103907030000, "total_assets": 15520135742000, "short_term_debt": 514378311000, "long_term_debt": null, "total_debt": 4903011350000, "total_liabilities": 7711616135000, "total_equity": 7807307372000, "shares_outstanding": 3124984000, "goodwill_and_intangibles": 9268382935000 }, "cash_flow": { "operating_cash_flow": 19655827000, "capital_expenditure": 45668623000, "free_cash_flow": 65324450000, "dividends_paid": 1525795000, "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": 1213211320000, "cost_of_revenue": 552865714000, "gross_profit": 660345606000, "ebit": 262139397000, "ebitda": 456219938000, "pretax_income": 136280601000, "tax_provision": 30674945000, "net_income": 105509960000, "net_income_to_common": 105509960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655384084000, "total_current_assets": 3118566398000, "total_assets": 15419292605000, "short_term_debt": 583545078000, "long_term_debt": 4270174000000, "total_debt": 4856634058000, "total_liabilities": 7769983463000, "total_equity": 7648160359000, "shares_outstanding": 3204936000, "goodwill_and_intangibles": 9275223295000 }, "cash_flow": { "operating_cash_flow": 373252000000, "capital_expenditure": 222373000000, "free_cash_flow": 595625000000, "dividends_paid": 149032000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -9886000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1213211320000, "cost_of_revenue": 552865714000, "gross_profit": 660345606000, "ebit": 262139397000, "ebitda": 456219938000, "pretax_income": 136280601000, "tax_provision": 30674945000, "net_income": 105509960000, "net_income_to_common": 105509960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655384084000, "total_current_assets": 3118566398000, "total_assets": 15419292605000, "short_term_debt": 583545078000, "long_term_debt": 4270174000000, "total_debt": 4856634058000, "total_liabilities": 7769983463000, "total_equity": 7648160359000, "shares_outstanding": 3204936000, "goodwill_and_intangibles": 9275223295000 }, "cash_flow": { "operating_cash_flow": 373252000000, "capital_expenditure": 222373000000, "free_cash_flow": 595625000000, "dividends_paid": 149032000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -9886000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1213211320000, "cost_of_revenue": 552865714000, "gross_profit": 660345606000, "ebit": 262139397000, "ebitda": 456219938000, "pretax_income": 136280601000, "tax_provision": 30674945000, "net_income": 105509960000, "net_income_to_common": 105509960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655384084000, "total_current_assets": 3118566398000, "total_assets": 15419292605000, "short_term_debt": 583545078000, "long_term_debt": 4270174000000, "total_debt": 4856634058000, "total_liabilities": 7769983463000, "total_equity": 7648160359000, "shares_outstanding": 3204936000, "goodwill_and_intangibles": 9275223295000 }, "cash_flow": { "operating_cash_flow": 373252000000, "capital_expenditure": 222373000000, "free_cash_flow": 595625000000, "dividends_paid": 149032000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -9886000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1213211320000, "cost_of_revenue": 552865714000, "gross_profit": 660345606000, "ebit": 262139397000, "ebitda": 456219938000, "pretax_income": 136280601000, "tax_provision": 30674945000, "net_income": 105509960000, "net_income_to_common": 105509960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655384084000, "total_current_assets": 3118566398000, "total_assets": 15419292605000, "short_term_debt": 583545078000, "long_term_debt": 4270174000000, "total_debt": 4856634058000, "total_liabilities": 7769983463000, "total_equity": 7648160359000, "shares_outstanding": 3204936000, "goodwill_and_intangibles": 9275223295000 }, "cash_flow": { "operating_cash_flow": 373252000000, "capital_expenditure": 222373000000, "free_cash_flow": 595625000000, "dividends_paid": 149032000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -9886000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1213211320000, "cost_of_revenue": 552865714000, "gross_profit": 660345606000, "ebit": 262139397000, "ebitda": 456219938000, "pretax_income": 136280601000, "tax_provision": 30674945000, "net_income": 105509960000, "net_income_to_common": 105509960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655384084000, "total_current_assets": 3118566398000, "total_assets": 15419292605000, "short_term_debt": 583545078000, "long_term_debt": 4270174000000, "total_debt": 4856634058000, "total_liabilities": 7769983463000, "total_equity": 7648160359000, "shares_outstanding": 3204936000, "goodwill_and_intangibles": 9275223295000 }, "cash_flow": { "operating_cash_flow": 360035329000, "capital_expenditure": 42565923000, "free_cash_flow": 402601252000, "dividends_paid": 155415434000, "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": 1213211320000, "cost_of_revenue": 552865714000, "gross_profit": 660345606000, "ebit": 262139397000, "ebitda": 456219938000, "pretax_income": 136280601000, "tax_provision": 30674945000, "net_income": 105509960000, "net_income_to_common": 105509960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655384084000, "total_current_assets": 3118566398000, "total_assets": 15419292605000, "short_term_debt": 583545078000, "long_term_debt": 4270174000000, "total_debt": 4856634058000, "total_liabilities": 7769983463000, "total_equity": 7648160359000, "shares_outstanding": 3204936000, "goodwill_and_intangibles": 9275223295000 }, "cash_flow": { "operating_cash_flow": 360035329000, "capital_expenditure": 42565923000, "free_cash_flow": 402601252000, "dividends_paid": 155415434000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -9886000000 } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "market_leaders", "name": "Market Leaders", "slug": "market-leaders", "group": "universe", "page_url": "/factors/market-leaders/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }