{ "ticker": { "uuid": "36013515-43ff-4942-b78f-aa0d34002340", "symbol": "NVS", "name": "Novartis AG ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/36013515-43ff-4942-b78f-aa0d34002340/", "api_url": "https://sharemaestro.com/factors/api/tickers/36013515-43ff-4942-b78f-aa0d34002340/" }, "latest_snapshot": { "ticker": { "uuid": "36013515-43ff-4942-b78f-aa0d34002340", "symbol": "NVS", "name": "Novartis AG ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/36013515-43ff-4942-b78f-aa0d34002340/", "api_url": "https://sharemaestro.com/factors/api/tickers/36013515-43ff-4942-b78f-aa0d34002340/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.59, "value": 0.18, "quality": 0.96, "momentum": 0.8, "coverage": 0.97, "confidence": 0.97, "delta": 3 }, "headline_factors": { "price": 155.01, "market_cap": 294629807348.4, "pe_ratio": 23.0918, "earnings_yield": 0.0503, "ebitda_to_ev": 0.0662, "shareholder_yield": 0.0541, "roe": 0.3071, "piotroski_f_score": 6, "momentum_12_1": 0.3608, "volatility_252d": 0.2107 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 23.0918, "ev_ebitda": 15.114, "earnings_yield": 0.0503, "fcf_yield": 0.0623, "shareholder_yield": 0.0541 }, "quality": { "roe": 0.3071, "roic": 0.1675, "gross_margin": 0.7444, "fcf_margin": 0.3767, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0081, "eps_growth_1y": -0.0655, "fcf_growth_1y": -0.1539 }, "momentum": { "price_return_12m": 0.3573, "momentum_12_1": 0.3608, "relative_strength": 0.189 }, "scores": { "value_percentile": 0.18, "quality_percentile": 0.96, "momentum_percentile": 0.8, "growth_composite": 84, "yield_composite": 19, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 149.16, "os": 0.61, "value": 0.21, "quality": 0.98, "momentum": 0.75, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.0296, "earnings_yield": 0.0523, "shareholder_yield": 0.0614, "roe": 0.3514, "momentum_12_1": 0.2752 }, { "week_end_date": "2026-06-14", "price": 153.07, "os": 0.63, "value": 0.2, "quality": 0.98, "momentum": 0.8, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.5809, "earnings_yield": 0.0511, "shareholder_yield": 0.0598, "roe": 0.3514, "momentum_12_1": 0.2777 }, { "week_end_date": "2026-06-21", "price": 147.08, "os": 0.62, "value": 0.22, "quality": 0.98, "momentum": 0.75, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.7364, "earnings_yield": 0.0529, "shareholder_yield": 0.0623, "roe": 0.3514, "momentum_12_1": 0.3533 }, { "week_end_date": "2026-06-28", "price": 155.41, "os": 0.64, "value": 0.2, "quality": 0.98, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.9108, "earnings_yield": 0.0504, "shareholder_yield": 0.0589, "roe": 0.3514, "momentum_12_1": 0.2896 }, { "week_end_date": "2026-07-05", "price": 159.9, "os": 0.6, "value": 0.19, "quality": 0.97, "momentum": 0.79, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 22.5438, "earnings_yield": 0.0492, "shareholder_yield": 0.0573, "roe": 0.3514, "momentum_12_1": 0.2611 }, { "week_end_date": "2026-07-12", "price": 154.05, "os": 0.56, "value": 0.2, "quality": 0.97, "momentum": 0.7, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 21.719, "earnings_yield": 0.0508, "shareholder_yield": 0.0595, "roe": 0.3514, "momentum_12_1": 0.3036 }, { "week_end_date": "2026-07-19", "price": 153.76, "os": 0.62, "value": 0.2, "quality": 0.97, "momentum": 0.8, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 21.6782, "earnings_yield": 0.0509, "shareholder_yield": 0.0596, "roe": 0.3514, "momentum_12_1": 0.3268 }, { "week_end_date": "2026-07-26", "price": 155.01, "os": 0.59, "value": 0.18, "quality": 0.96, "momentum": 0.8, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.0918, "earnings_yield": 0.0503, "shareholder_yield": 0.0541, "roe": 0.3071, "momentum_12_1": 0.3608 } ], "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": 54811252000, "cost_of_revenue": 13689746000, "gross_profit": 41121506000, "ebit": 17634846000, "ebitda": 22987115000, "pretax_income": 16435737000, "tax_provision": 2397213000, "net_income": 14055610000, "net_income_to_common": 14055610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460052000, "total_assets": 115569198000, "short_term_debt": 5784010000, "long_term_debt": 27935000000, "total_debt": 37033064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1955000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 19242034000, "capital_expenditure": 1555927000, "free_cash_flow": 20797961000, "dividends_paid": 7858035000, "share_repurchases": -9212000000, "shares_issued": null, "net_debt_issued": 2425000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54811252000, "cost_of_revenue": 13689746000, "gross_profit": 41121506000, "ebit": 17634846000, "ebitda": 22987115000, "pretax_income": 16435737000, "tax_provision": 2397213000, "net_income": 14055610000, "net_income_to_common": 14055610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460052000, "total_assets": 115569198000, "short_term_debt": 5784010000, "long_term_debt": 27935000000, "total_debt": 37033064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1955000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 19242034000, "capital_expenditure": 1555927000, "free_cash_flow": 20797961000, "dividends_paid": 7858035000, "share_repurchases": -9212000000, "shares_issued": null, "net_debt_issued": 2425000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54811252000, "cost_of_revenue": 13689746000, "gross_profit": 41121506000, "ebit": 17634846000, "ebitda": 22987115000, "pretax_income": 16435737000, "tax_provision": 2397213000, "net_income": 14055610000, "net_income_to_common": 14055610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460052000, "total_assets": 115569198000, "short_term_debt": 5784010000, "long_term_debt": 27935000000, "total_debt": 37033064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1955000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 19242034000, "capital_expenditure": 1555927000, "free_cash_flow": 20797961000, "dividends_paid": 7858035000, "share_repurchases": -9212000000, "shares_issued": null, "net_debt_issued": 2425000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54811252000, "cost_of_revenue": 13689746000, "gross_profit": 41121506000, "ebit": 17634846000, "ebitda": 22987115000, "pretax_income": 16435737000, "tax_provision": 2397213000, "net_income": 14055610000, "net_income_to_common": 14055610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460052000, "total_assets": 115569198000, "short_term_debt": 5784010000, "long_term_debt": 27935000000, "total_debt": 37033064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1955000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 19242034000, "capital_expenditure": 1555927000, "free_cash_flow": 20797961000, "dividends_paid": 7858035000, "share_repurchases": -9212000000, "shares_issued": null, "net_debt_issued": 2425000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54811252000, "cost_of_revenue": 13689746000, "gross_profit": 41121506000, "ebit": 17634846000, "ebitda": 22987115000, "pretax_income": 16435737000, "tax_provision": 2397213000, "net_income": 14055610000, "net_income_to_common": 14055610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460052000, "total_assets": 115569198000, "short_term_debt": 5784010000, "long_term_debt": 27935000000, "total_debt": 37033064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1955000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 19242034000, "capital_expenditure": 1555927000, "free_cash_flow": 20797961000, "dividends_paid": 7858035000, "share_repurchases": -9212000000, "shares_issued": null, "net_debt_issued": 2425000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54811252000, "cost_of_revenue": 13689746000, "gross_profit": 41121506000, "ebit": 17634846000, "ebitda": 22987115000, "pretax_income": 16435737000, "tax_provision": 2397213000, "net_income": 14055610000, "net_income_to_common": 14055610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460052000, "total_assets": 115569198000, "short_term_debt": 5784010000, "long_term_debt": 27935000000, "total_debt": 37033064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1955000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 19242034000, "capital_expenditure": 1555927000, "free_cash_flow": 20797961000, "dividends_paid": 7858035000, "share_repurchases": -9212000000, "shares_issued": null, "net_debt_issued": 2425000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 54811252000, "cost_of_revenue": 13689746000, "gross_profit": 41121506000, "ebit": 17634846000, "ebitda": 22987115000, "pretax_income": 16435737000, "tax_provision": 2397213000, "net_income": 14055610000, "net_income_to_common": 14055610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460052000, "total_assets": 115569198000, "short_term_debt": 5784010000, "long_term_debt": 27935000000, "total_debt": 37033064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1955000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 19242034000, "capital_expenditure": 1555927000, "free_cash_flow": 20797961000, "dividends_paid": 7858035000, "share_repurchases": -9212000000, "shares_issued": null, "net_debt_issued": 2425000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 51722000000, "cost_of_revenue": 12827000000, "gross_profit": 38895000000, "ebit": 14646000000, "ebitda": 20715000000, "pretax_income": 13640000000, "tax_provision": 1701000000, "net_income": 11941000000, "net_income_to_common": 11941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11459000000, "total_current_assets": 29704000000, "total_assets": 102246000000, "short_term_debt": 8324000000, "long_term_debt": 21366000000, "total_debt": 31258000000, "total_liabilities": 58120000000, "total_equity": 44046000000, "shares_outstanding": 2035000000, "goodwill_and_intangibles": 51671000000 }, "cash_flow": { "operating_cash_flow": 17619000000, "capital_expenditure": 3814000000, "free_cash_flow": 21433000000, "dividends_paid": 7624000000, "share_repurchases": -8331000000, "shares_issued": 30000000, "net_debt_issued": 3432000000 } } ], "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": 14417876000, "cost_of_revenue": 3680521000, "gross_profit": 10737355000, "ebit": 4735243000, "ebitda": 5936066000, "pretax_income": 4271926000, "tax_provision": 1012694000, "net_income": 3266237000, "net_income_to_common": 3266237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7616031000, "total_current_assets": 27351110000, "total_assets": 122033489000, "short_term_debt": 9862039000, "long_term_debt": 37489000000, "total_debt": 49014196000, "total_liabilities": 80087321000, "total_equity": 41542166000, "shares_outstanding": 1914000000, "goodwill_and_intangibles": 68841276000 }, "cash_flow": { "operating_cash_flow": 5888054192, "capital_expenditure": 321066122, "free_cash_flow": 6209120314, "dividends_paid": 2865952216, "share_repurchases": -1199000000, "shares_issued": 14000000, "net_debt_issued": 2103000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13524000000, "cost_of_revenue": 3459000000, "gross_profit": 10065000000, "ebit": 4182000000, "ebitda": 5410000000, "pretax_income": 3839000000, "tax_provision": 683000000, "net_income": 3156000000, "net_income_to_common": 3156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6877000000, "total_current_assets": 26607000000, "total_assets": 118532000000, "short_term_debt": 7888000000, "long_term_debt": 37447000000, "total_debt": 46998000000, "total_liabilities": 79605000000, "total_equity": 38512000000, "shares_outstanding": 1916000000, "goodwill_and_intangibles": 67028000000 }, "cash_flow": { "operating_cash_flow": 3676000000, "capital_expenditure": 807000000, "free_cash_flow": 4483000000, "dividends_paid": 6197000000, "share_repurchases": -1875000000, "shares_issued": null, "net_debt_issued": 11573000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13524000000, "cost_of_revenue": 3459000000, "gross_profit": 10065000000, "ebit": 4182000000, "ebitda": 5410000000, "pretax_income": 3839000000, "tax_provision": 683000000, "net_income": 3156000000, "net_income_to_common": 3156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6877000000, "total_current_assets": 26607000000, "total_assets": 118532000000, "short_term_debt": 7888000000, "long_term_debt": 37447000000, "total_debt": 46998000000, "total_liabilities": 79605000000, "total_equity": 38512000000, "shares_outstanding": 1916000000, "goodwill_and_intangibles": 67028000000 }, "cash_flow": { "operating_cash_flow": 3676000000, "capital_expenditure": 807000000, "free_cash_flow": 4483000000, "dividends_paid": 6197000000, "share_repurchases": -1875000000, "shares_issued": null, "net_debt_issued": 11573000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13524000000, "cost_of_revenue": 3459000000, "gross_profit": 10065000000, "ebit": 4182000000, "ebitda": 5410000000, "pretax_income": 3839000000, "tax_provision": 683000000, "net_income": 3156000000, "net_income_to_common": 3156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6877000000, "total_current_assets": 26607000000, "total_assets": 118532000000, "short_term_debt": 7888000000, "long_term_debt": 37447000000, "total_debt": 46998000000, "total_liabilities": 79605000000, "total_equity": 38512000000, "shares_outstanding": 1916000000, "goodwill_and_intangibles": 67028000000 }, "cash_flow": { "operating_cash_flow": 3676000000, "capital_expenditure": 807000000, "free_cash_flow": 4483000000, "dividends_paid": 6197000000, "share_repurchases": -1875000000, "shares_issued": null, "net_debt_issued": 11573000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13524000000, "cost_of_revenue": 3459000000, "gross_profit": 10065000000, "ebit": 4182000000, "ebitda": 5410000000, "pretax_income": 3839000000, "tax_provision": 683000000, "net_income": 3156000000, "net_income_to_common": 3156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6877000000, "total_current_assets": 26607000000, "total_assets": 118532000000, "short_term_debt": 7888000000, "long_term_debt": 37447000000, "total_debt": 46998000000, "total_liabilities": 79605000000, "total_equity": 38512000000, "shares_outstanding": 1916000000, "goodwill_and_intangibles": 67028000000 }, "cash_flow": { "operating_cash_flow": 3676000000, "capital_expenditure": 807000000, "free_cash_flow": 4483000000, "dividends_paid": 6197000000, "share_repurchases": -1875000000, "shares_issued": null, "net_debt_issued": 11573000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13524000000, "cost_of_revenue": 3459000000, "gross_profit": 10065000000, "ebit": 4182000000, "ebitda": 5410000000, "pretax_income": 3839000000, "tax_provision": 683000000, "net_income": 3156000000, "net_income_to_common": 3156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6877000000, "total_current_assets": 26607000000, "total_assets": 118532000000, "short_term_debt": 7888000000, "long_term_debt": 37447000000, "total_debt": 46998000000, "total_liabilities": 79605000000, "total_equity": 38512000000, "shares_outstanding": 1916000000, "goodwill_and_intangibles": 67028000000 }, "cash_flow": { "operating_cash_flow": 3676000000, "capital_expenditure": 807000000, "free_cash_flow": 4483000000, "dividends_paid": 6197000000, "share_repurchases": -1875000000, "shares_issued": null, "net_debt_issued": 11573000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13524000000, "cost_of_revenue": 3459000000, "gross_profit": 10065000000, "ebit": 4182000000, "ebitda": 5410000000, "pretax_income": 3839000000, "tax_provision": 683000000, "net_income": 3156000000, "net_income_to_common": 3156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6877000000, "total_current_assets": 26607000000, "total_assets": 118532000000, "short_term_debt": 7888000000, "long_term_debt": 37447000000, "total_debt": 46998000000, "total_liabilities": 79605000000, "total_equity": 38512000000, "shares_outstanding": 1916000000, "goodwill_and_intangibles": 67028000000 }, "cash_flow": { "operating_cash_flow": 3676000000, "capital_expenditure": 807000000, "free_cash_flow": 4483000000, "dividends_paid": 6197000000, "share_repurchases": -1875000000, "shares_issued": null, "net_debt_issued": 11573000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13524000000, "cost_of_revenue": 3459000000, "gross_profit": 10065000000, "ebit": 4182000000, "ebitda": 5410000000, "pretax_income": 3839000000, "tax_provision": 683000000, "net_income": 3156000000, "net_income_to_common": 3156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6877000000, "total_current_assets": 26607000000, "total_assets": 118532000000, "short_term_debt": 7888000000, "long_term_debt": 37447000000, "total_debt": 46998000000, "total_liabilities": 79605000000, "total_equity": 38512000000, "shares_outstanding": 1916000000, "goodwill_and_intangibles": 67028000000 }, "cash_flow": { "operating_cash_flow": 3676000000, "capital_expenditure": 807000000, "free_cash_flow": 4483000000, "dividends_paid": 6197000000, "share_repurchases": -1875000000, "shares_issued": null, "net_debt_issued": 11573000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13334986000, "cost_of_revenue": 3541731000, "gross_profit": 9793255000, "ebit": 3521732000, "ebitda": 5072614000, "pretax_income": 3217755000, "tax_provision": 813938000, "net_income": 2408817000, "net_income_to_common": 2408817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460000000, "total_assets": 115569198000, "short_term_debt": 5784000000, "long_term_debt": 27935000000, "total_debt": 37114064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1929000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 2253702452, "capital_expenditure": 610900852, "free_cash_flow": 2864603304, "dividends_paid": 10138962, "share_repurchases": -1480000000, "shares_issued": null, "net_debt_issued": 3278000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13334986000, "cost_of_revenue": 3541731000, "gross_profit": 9793255000, "ebit": 3521732000, "ebitda": 5072614000, "pretax_income": 3217755000, "tax_provision": 813938000, "net_income": 2408817000, "net_income_to_common": 2408817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460000000, "total_assets": 115569198000, "short_term_debt": 5784000000, "long_term_debt": 27935000000, "total_debt": 37114064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1929000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 2253702452, "capital_expenditure": 610900852, "free_cash_flow": 2864603304, "dividends_paid": 10138962, "share_repurchases": -1480000000, "shares_issued": null, "net_debt_issued": 3278000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13334986000, "cost_of_revenue": 3541731000, "gross_profit": 9793255000, "ebit": 3521732000, "ebitda": 5072614000, "pretax_income": 3217755000, "tax_provision": 813938000, "net_income": 2408817000, "net_income_to_common": 2408817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460000000, "total_assets": 115569198000, "short_term_debt": 5784000000, "long_term_debt": 27935000000, "total_debt": 37114064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1929000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 2253702452, "capital_expenditure": 610900852, "free_cash_flow": 2864603304, "dividends_paid": 10138962, "share_repurchases": -1480000000, "shares_issued": null, "net_debt_issued": 3278000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13334986000, "cost_of_revenue": 3541731000, "gross_profit": 9793255000, "ebit": 3521732000, "ebitda": 5072614000, "pretax_income": 3217755000, "tax_provision": 813938000, "net_income": 2408817000, "net_income_to_common": 2408817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11435020000, "total_current_assets": 30460000000, "total_assets": 115569198000, "short_term_debt": 5784000000, "long_term_debt": 27935000000, "total_debt": 37114064000, "total_liabilities": 69020119000, "total_equity": 46130079000, "shares_outstanding": 1929000000, "goodwill_and_intangibles": 54978095000 }, "cash_flow": { "operating_cash_flow": 2253702452, "capital_expenditure": 610900852, "free_cash_flow": 2864603304, "dividends_paid": 10138962, "share_repurchases": -1480000000, "shares_issued": null, "net_debt_issued": 3278000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }