{ "ticker": { "uuid": "3f05bd05-cb1f-49d3-a71d-5e7a80a83b51", "symbol": "CCI", "name": "Crown Castle", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/3f05bd05-cb1f-49d3-a71d-5e7a80a83b51/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f05bd05-cb1f-49d3-a71d-5e7a80a83b51/" }, "latest_snapshot": { "ticker": { "uuid": "3f05bd05-cb1f-49d3-a71d-5e7a80a83b51", "symbol": "CCI", "name": "Crown Castle", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/3f05bd05-cb1f-49d3-a71d-5e7a80a83b51/", "api_url": "https://sharemaestro.com/factors/api/tickers/3f05bd05-cb1f-49d3-a71d-5e7a80a83b51/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.14, "value": 0.17, "quality": 0.79, "momentum": 0.12, "coverage": 0.909, "confidence": 0.909, "delta": -3 }, "headline_factors": { "price": 74.9, "market_cap": 32731300000, "pe_ratio": 30.4477, "earnings_yield": 0.0369, "ebitda_to_ev": 0.0493, "shareholder_yield": 0.0575, "roe": -0.3287, "piotroski_f_score": 5, "momentum_12_1": -0.2232, "volatility_252d": 0.3056 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 30.4477, "ev_ebitda": 20.2922, "earnings_yield": 0.0369, "fcf_yield": 0.0588, "shareholder_yield": 0.0575 }, "quality": { "roe": -0.3287, "roic": 0.1058, "gross_margin": 0.6319, "fcf_margin": 0.7782, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.2324, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2957, "momentum_12_1": -0.2232, "relative_strength": -0.4641 }, "scores": { "value_percentile": 0.17, "quality_percentile": 0.79, "momentum_percentile": 0.12, "growth_composite": 97, "yield_composite": 10, "overall_composite": 86, "os_score": 0.14, "factor_coverage": 0.909, "signal_confidence": 0.909 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 93.37, "os": 0.12, "value": 0.1, "quality": 0.74, "momentum": 0.25, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 38.482, "earnings_yield": 0.031, "shareholder_yield": 0.0462, "roe": -0.5516, "momentum_12_1": -0.0417 }, { "week_end_date": "2026-06-14", "price": 91.07, "os": 0.12, "value": 0.1, "quality": 0.71, "momentum": 0.26, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 37.5331, "earnings_yield": 0.0315, "shareholder_yield": 0.0357, "roe": -0.5516, "momentum_12_1": -0.0877 }, { "week_end_date": "2026-06-21", "price": 82.05, "os": 0.11, "value": 0.13, "quality": 0.74, "momentum": 0.17, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 33.8158, "earnings_yield": 0.0336, "shareholder_yield": 0.0526, "roe": -0.5516, "momentum_12_1": -0.0544 }, { "week_end_date": "2026-06-28", "price": 82.62, "os": 0.16, "value": 0.14, "quality": 0.76, "momentum": 0.25, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 34.0507, "earnings_yield": 0.0334, "shareholder_yield": 0.0522, "roe": -0.5516, "momentum_12_1": -0.0584 }, { "week_end_date": "2026-07-05", "price": 76.6, "os": 0.14, "value": 0.16, "quality": 0.75, "momentum": 0.17, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 31.5696, "earnings_yield": 0.0349, "shareholder_yield": 0.0563, "roe": -0.5516, "momentum_12_1": -0.049 }, { "week_end_date": "2026-07-12", "price": 79.66, "os": 0.1, "value": 0.15, "quality": 0.72, "momentum": 0.1, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 32.8308, "earnings_yield": 0.0341, "shareholder_yield": 0.0542, "roe": -0.5516, "momentum_12_1": -0.0711 }, { "week_end_date": "2026-07-19", "price": 79.17, "os": 0.11, "value": 0.15, "quality": 0.72, "momentum": 0.14, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 32.6288, "earnings_yield": 0.0343, "shareholder_yield": 0.0545, "roe": -0.5516, "momentum_12_1": -0.182 }, { "week_end_date": "2026-07-26", "price": 74.9, "os": 0.14, "value": 0.17, "quality": 0.79, "momentum": 0.12, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 30.4477, "earnings_yield": 0.0369, "shareholder_yield": 0.0575, "roe": -0.3287, "momentum_12_1": -0.2232 } ], "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": 4265000000, "cost_of_revenue": 1447000000, "gross_profit": 2818000000, "ebit": 2078000000, "ebitda": 2767000000, "pretax_income": 1119000000, "tax_provision": 16000000, "net_income": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 3057000000, "capital_expenditure": 182000000, "free_cash_flow": 3239000000, "dividends_paid": 2080000000, "share_repurchases": -23000000, "shares_issued": null, "net_debt_issued": -373000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4265000000, "cost_of_revenue": 1447000000, "gross_profit": 2818000000, "ebit": 2078000000, "ebitda": 2767000000, "pretax_income": 1119000000, "tax_provision": 16000000, "net_income": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 3057000000, "capital_expenditure": 182000000, "free_cash_flow": 3239000000, "dividends_paid": 2080000000, "share_repurchases": -23000000, "shares_issued": null, "net_debt_issued": -373000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4265000000, "cost_of_revenue": 1447000000, "gross_profit": 2818000000, "ebit": 2078000000, "ebitda": 2767000000, "pretax_income": 1119000000, "tax_provision": 16000000, "net_income": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 3057000000, "capital_expenditure": 182000000, "free_cash_flow": 3239000000, "dividends_paid": 2080000000, "share_repurchases": -23000000, "shares_issued": null, "net_debt_issued": -373000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4265000000, "cost_of_revenue": 1447000000, "gross_profit": 2818000000, "ebit": 2078000000, "ebitda": 2767000000, "pretax_income": 1119000000, "tax_provision": 16000000, "net_income": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 3057000000, "capital_expenditure": 182000000, "free_cash_flow": 3239000000, "dividends_paid": 2080000000, "share_repurchases": -23000000, "shares_issued": null, "net_debt_issued": -373000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4265000000, "cost_of_revenue": 1447000000, "gross_profit": 2818000000, "ebit": 2078000000, "ebitda": 2767000000, "pretax_income": 1119000000, "tax_provision": 16000000, "net_income": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 3057000000, "capital_expenditure": 182000000, "free_cash_flow": 3239000000, "dividends_paid": 2080000000, "share_repurchases": -23000000, "shares_issued": null, "net_debt_issued": -373000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4265000000, "cost_of_revenue": 1447000000, "gross_profit": 2818000000, "ebit": 2078000000, "ebitda": 2767000000, "pretax_income": 1119000000, "tax_provision": 16000000, "net_income": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 3057000000, "capital_expenditure": 182000000, "free_cash_flow": 3239000000, "dividends_paid": 2080000000, "share_repurchases": -23000000, "shares_issued": null, "net_debt_issued": -373000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4265000000, "cost_of_revenue": 1447000000, "gross_profit": 2818000000, "ebit": 2078000000, "ebitda": 2767000000, "pretax_income": 1119000000, "tax_provision": 16000000, "net_income": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 3057000000, "capital_expenditure": 182000000, "free_cash_flow": 3239000000, "dividends_paid": 2080000000, "share_repurchases": -23000000, "shares_issued": null, "net_debt_issued": -373000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6568000000, "cost_of_revenue": 1847000000, "gross_profit": 4721000000, "ebit": -2979000000, "ebitda": -1241000000, "pretax_income": -3879000000, "tax_provision": 24000000, "net_income": -3903000000, "net_income_to_common": -3903000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119000000, "total_current_assets": 1090000000, "total_assets": 32736000000, "short_term_debt": 906000000, "long_term_debt": 23471000000, "total_debt": 29613000000, "total_liabilities": 32869000000, "total_equity": -133000000, "shares_outstanding": 434000000, "goodwill_and_intangibles": 7908000000 }, "cash_flow": { "operating_cash_flow": 2943000000, "capital_expenditure": 1222000000, "free_cash_flow": 4165000000, "dividends_paid": 2729000000, "share_repurchases": -33000000, "shares_issued": null, "net_debt_issued": -275000000 } } ], "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": 1008000000, "cost_of_revenue": 365000000, "gross_profit": 643000000, "ebit": 511000000, "ebitda": 682000000, "pretax_income": 303000000, "tax_provision": -4000000, "net_income": 307000000, "net_income_to_common": 307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1042000000, "total_current_assets": 1638000000, "total_assets": 21512000000, "short_term_debt": 2518000000, "long_term_debt": null, "total_debt": 23404000000, "total_liabilities": 24782000000, "total_equity": -3270000000, "shares_outstanding": 434000000, "goodwill_and_intangibles": 5900000000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "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": 1010000000, "cost_of_revenue": 266000000, "gross_profit": 744000000, "ebit": 467000000, "ebitda": 639000000, "pretax_income": 225000000, "tax_provision": 5000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000000, "total_current_assets": 1254000000, "total_assets": 31391000000, "short_term_debt": 3148000000, "long_term_debt": 21534000000, "total_debt": 24682000000, "total_liabilities": 33311000000, "total_equity": -1920000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5944000000 }, "cash_flow": { "operating_cash_flow": 509000000, "capital_expenditure": 57000000, "free_cash_flow": 566000000, "dividends_paid": 473000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 358000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1010000000, "cost_of_revenue": 266000000, "gross_profit": 744000000, "ebit": 467000000, "ebitda": 639000000, "pretax_income": 225000000, "tax_provision": 5000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000000, "total_current_assets": 1254000000, "total_assets": 31391000000, "short_term_debt": 3148000000, "long_term_debt": 21534000000, "total_debt": 24682000000, "total_liabilities": 33311000000, "total_equity": -1920000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5944000000 }, "cash_flow": { "operating_cash_flow": 509000000, "capital_expenditure": 57000000, "free_cash_flow": 566000000, "dividends_paid": 473000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 358000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1010000000, "cost_of_revenue": 266000000, "gross_profit": 744000000, "ebit": 467000000, "ebitda": 639000000, "pretax_income": 225000000, "tax_provision": 5000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000000, "total_current_assets": 1254000000, "total_assets": 31391000000, "short_term_debt": 3148000000, "long_term_debt": 21534000000, "total_debt": 24682000000, "total_liabilities": 33311000000, "total_equity": -1920000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5944000000 }, "cash_flow": { "operating_cash_flow": 509000000, "capital_expenditure": 57000000, "free_cash_flow": 566000000, "dividends_paid": 473000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 358000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1010000000, "cost_of_revenue": 266000000, "gross_profit": 744000000, "ebit": 467000000, "ebitda": 639000000, "pretax_income": 225000000, "tax_provision": 5000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000000, "total_current_assets": 1254000000, "total_assets": 31391000000, "short_term_debt": 3148000000, "long_term_debt": 21534000000, "total_debt": 24682000000, "total_liabilities": 33311000000, "total_equity": -1920000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5944000000 }, "cash_flow": { "operating_cash_flow": 509000000, "capital_expenditure": 57000000, "free_cash_flow": 566000000, "dividends_paid": 473000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 358000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1010000000, "cost_of_revenue": 266000000, "gross_profit": 744000000, "ebit": 467000000, "ebitda": 639000000, "pretax_income": 225000000, "tax_provision": 5000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000000, "total_current_assets": 1254000000, "total_assets": 31391000000, "short_term_debt": 3148000000, "long_term_debt": 21534000000, "total_debt": 24682000000, "total_liabilities": 33311000000, "total_equity": -1920000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5944000000 }, "cash_flow": { "operating_cash_flow": 509000000, "capital_expenditure": 57000000, "free_cash_flow": 566000000, "dividends_paid": 473000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 358000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1010000000, "cost_of_revenue": 266000000, "gross_profit": 744000000, "ebit": 467000000, "ebitda": 639000000, "pretax_income": 225000000, "tax_provision": 5000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000000, "total_current_assets": 1254000000, "total_assets": 31391000000, "short_term_debt": 3148000000, "long_term_debt": 21534000000, "total_debt": 24682000000, "total_liabilities": 33311000000, "total_equity": -1920000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5944000000 }, "cash_flow": { "operating_cash_flow": 509000000, "capital_expenditure": 57000000, "free_cash_flow": 566000000, "dividends_paid": 473000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 358000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1010000000, "cost_of_revenue": 266000000, "gross_profit": 744000000, "ebit": 465000000, "ebitda": 637000000, "pretax_income": 225000000, "tax_provision": 5000000, "net_income": 151000000, "net_income_to_common": 151000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55000000, "total_current_assets": 1254000000, "total_assets": 31391000000, "short_term_debt": 3148000000, "long_term_debt": 21534000000, "total_debt": 24682000000, "total_liabilities": 33311000000, "total_equity": -1920000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5944000000 }, "cash_flow": { "operating_cash_flow": 509000000, "capital_expenditure": 57000000, "free_cash_flow": 566000000, "dividends_paid": 473000000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 358000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1072000000, "cost_of_revenue": 621000000, "gross_profit": 451000000, "ebit": 529000000, "ebitda": 699000000, "pretax_income": 280000000, "tax_provision": 3000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 870000000, "capital_expenditure": 59000000, "free_cash_flow": 929000000, "dividends_paid": 465000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -589000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1072000000, "cost_of_revenue": 621000000, "gross_profit": 451000000, "ebit": 529000000, "ebitda": 699000000, "pretax_income": 280000000, "tax_provision": 3000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 870000000, "capital_expenditure": 59000000, "free_cash_flow": 929000000, "dividends_paid": 465000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -589000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1072000000, "cost_of_revenue": 621000000, "gross_profit": 451000000, "ebit": 529000000, "ebitda": 699000000, "pretax_income": 280000000, "tax_provision": 3000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 870000000, "capital_expenditure": 59000000, "free_cash_flow": 929000000, "dividends_paid": 465000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -589000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1072000000, "cost_of_revenue": 621000000, "gross_profit": 451000000, "ebit": 529000000, "ebitda": 699000000, "pretax_income": 280000000, "tax_provision": 3000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 1144000000, "total_assets": 31518000000, "short_term_debt": 3051000000, "long_term_debt": 21554000000, "total_debt": 29566000000, "total_liabilities": 33153000000, "total_equity": -1635000000, "shares_outstanding": 437000000, "goodwill_and_intangibles": 5988000000 }, "cash_flow": { "operating_cash_flow": 870000000, "capital_expenditure": 59000000, "free_cash_flow": 929000000, "dividends_paid": 465000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -589000000 } } ] }, "strategy_matches": [ { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }