{ "ticker": { "uuid": "41d60a13-a660-4aac-b968-f260cc88399b", "symbol": "ZTS", "name": "Zoetis Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/41d60a13-a660-4aac-b968-f260cc88399b/", "api_url": "https://sharemaestro.com/factors/api/tickers/41d60a13-a660-4aac-b968-f260cc88399b/" }, "latest_snapshot": { "ticker": { "uuid": "41d60a13-a660-4aac-b968-f260cc88399b", "symbol": "ZTS", "name": "Zoetis Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/41d60a13-a660-4aac-b968-f260cc88399b/", "api_url": "https://sharemaestro.com/factors/api/tickers/41d60a13-a660-4aac-b968-f260cc88399b/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.72, "value": 0.7, "quality": 0.95, "momentum": 0.04, "coverage": 0.97, "confidence": 0.94, "delta": -1 }, "headline_factors": { "price": 76.56, "market_cap": 32096104714.08, "pe_ratio": 12.1438, "earnings_yield": 0.0899, "ebitda_to_ev": 0.1023, "shareholder_yield": 0.1262, "roe": 0.8175, "piotroski_f_score": 6, "momentum_12_1": -0.4639, "volatility_252d": 0.3993 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 12.1438, "ev_ebitda": 9.7752, "earnings_yield": 0.0899, "fcf_yield": 0.0838, "shareholder_yield": 0.1262 }, "quality": { "roe": 0.8175, "roic": 0.2688, "gross_margin": 0.7075, "fcf_margin": 0.347, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.024, "eps_growth_1y": 0.0496, "fcf_growth_1y": -0.0856 }, "momentum": { "price_return_12m": -0.4785, "momentum_12_1": -0.4639, "relative_strength": -0.6275 }, "scores": { "value_percentile": 0.7, "quality_percentile": 0.95, "momentum_percentile": 0.04, "growth_composite": 77, "yield_composite": 12, "overall_composite": 28, "os_score": 0.72, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 79.44, "os": 0.67, "value": 0.65, "quality": 0.95, "momentum": 0.04, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.6006, "earnings_yield": 0.0873, "shareholder_yield": 0.128, "roe": 0.8175, "momentum_12_1": -0.5057 }, { "week_end_date": "2026-06-14", "price": 79.57, "os": 0.72, "value": 0.67, "quality": 0.95, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.6213, "earnings_yield": 0.0871, "shareholder_yield": 0.1278, "roe": 0.8175, "momentum_12_1": -0.5413 }, { "week_end_date": "2026-06-21", "price": 78.71, "os": 0.68, "value": 0.66, "quality": 0.94, "momentum": 0.04, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.4848, "earnings_yield": 0.0879, "shareholder_yield": 0.1291, "roe": 0.8175, "momentum_12_1": -0.4746 }, { "week_end_date": "2026-06-28", "price": 76.09, "os": 0.76, "value": 0.7, "quality": 0.95, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.0693, "earnings_yield": 0.0904, "shareholder_yield": 0.1336, "roe": 0.8175, "momentum_12_1": -0.4948 }, { "week_end_date": "2026-07-05", "price": 74.8, "os": 0.73, "value": 0.71, "quality": 0.94, "momentum": 0.04, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 11.8646, "earnings_yield": 0.0917, "shareholder_yield": 0.1359, "roe": 0.8175, "momentum_12_1": -0.4932 }, { "week_end_date": "2026-07-12", "price": 75.56, "os": 0.71, "value": 0.7, "quality": 0.95, "momentum": 0.01, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 11.9852, "earnings_yield": 0.0909, "shareholder_yield": 0.1345, "roe": 0.8175, "momentum_12_1": -0.4785 }, { "week_end_date": "2026-07-19", "price": 76.56, "os": 0.72, "value": 0.7, "quality": 0.95, "momentum": 0.04, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 12.1438, "earnings_yield": 0.0899, "shareholder_yield": 0.1262, "roe": 0.8175, "momentum_12_1": -0.4639 } ], "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": 9467000000, "cost_of_revenue": 2794000000, "gross_profit": 6673000000, "ebit": 3582000000, "ebitda": 4069000000, "pretax_income": 3360000000, "tax_provision": 687000000, "net_income": 2673000000, "net_income_to_common": 2673000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2312000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 443835000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 2904000000, "capital_expenditure": 621000000, "free_cash_flow": 3525000000, "dividends_paid": 889000000, "share_repurchases": -3235000000, "shares_issued": null, "net_debt_issued": 2498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9467000000, "cost_of_revenue": 2794000000, "gross_profit": 6673000000, "ebit": 3582000000, "ebitda": 4069000000, "pretax_income": 3360000000, "tax_provision": 687000000, "net_income": 2673000000, "net_income_to_common": 2673000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2312000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 443835000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 2904000000, "capital_expenditure": 621000000, "free_cash_flow": 3525000000, "dividends_paid": 889000000, "share_repurchases": -3235000000, "shares_issued": null, "net_debt_issued": 2498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9467000000, "cost_of_revenue": 2794000000, "gross_profit": 6673000000, "ebit": 3582000000, "ebitda": 4069000000, "pretax_income": 3360000000, "tax_provision": 687000000, "net_income": 2673000000, "net_income_to_common": 2673000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2312000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 443835000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 2904000000, "capital_expenditure": 621000000, "free_cash_flow": 3525000000, "dividends_paid": 889000000, "share_repurchases": -3235000000, "shares_issued": null, "net_debt_issued": 2498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9467000000, "cost_of_revenue": 2794000000, "gross_profit": 6673000000, "ebit": 3582000000, "ebitda": 4069000000, "pretax_income": 3360000000, "tax_provision": 687000000, "net_income": 2673000000, "net_income_to_common": 2673000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2312000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 443835000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 2904000000, "capital_expenditure": 621000000, "free_cash_flow": 3525000000, "dividends_paid": 889000000, "share_repurchases": -3235000000, "shares_issued": null, "net_debt_issued": 2498000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9467000000, "cost_of_revenue": 2794000000, "gross_profit": 6673000000, "ebit": 3582000000, "ebitda": 4069000000, "pretax_income": 3360000000, "tax_provision": 687000000, "net_income": 2673000000, "net_income_to_common": 2673000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2312000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 443835000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 2904000000, "capital_expenditure": 621000000, "free_cash_flow": 3525000000, "dividends_paid": 889000000, "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": 9467000000, "cost_of_revenue": 2794000000, "gross_profit": 6673000000, "ebit": 3582000000, "ebitda": 4069000000, "pretax_income": 3360000000, "tax_provision": 687000000, "net_income": 2673000000, "net_income_to_common": 2673000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2312000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 443835000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 2904000000, "capital_expenditure": 621000000, "free_cash_flow": 3525000000, "dividends_paid": 889000000, "share_repurchases": -3235000000, "shares_issued": null, "net_debt_issued": 2498000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9256000000, "cost_of_revenue": 2860000000, "gross_profit": 6396000000, "ebit": 3375000000, "ebitda": 3872000000, "pretax_income": 3133000000, "tax_provision": 637000000, "net_income": 2486000000, "net_income_to_common": 2486000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1985000000, "total_current_assets": 5986000000, "total_assets": 14237000000, "short_term_debt": 1350000000, "long_term_debt": 5220000000, "total_debt": 6744000000, "total_liabilities": 9467000000, "total_equity": 4770000000, "shares_outstanding": 454848000, "goodwill_and_intangibles": 3851000000 }, "cash_flow": { "operating_cash_flow": 2953000000, "capital_expenditure": 655000000, "free_cash_flow": 3608000000, "dividends_paid": 786000000, "share_repurchases": -1858000000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9256000000, "cost_of_revenue": 2860000000, "gross_profit": 6396000000, "ebit": 3375000000, "ebitda": 3872000000, "pretax_income": 3133000000, "tax_provision": 637000000, "net_income": 2486000000, "net_income_to_common": 2486000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1985000000, "total_current_assets": 5986000000, "total_assets": 14237000000, "short_term_debt": 1350000000, "long_term_debt": 5220000000, "total_debt": 6744000000, "total_liabilities": 9467000000, "total_equity": 4770000000, "shares_outstanding": 454848000, "goodwill_and_intangibles": 3851000000 }, "cash_flow": { "operating_cash_flow": 2953000000, "capital_expenditure": 655000000, "free_cash_flow": 3608000000, "dividends_paid": 786000000, "share_repurchases": -1858000000, "shares_issued": null, "net_debt_issued": null } } ], "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": 2262000000, "cost_of_revenue": 641000000, "gross_profit": 1621000000, "ebit": 820000000, "ebitda": 939000000, "pretax_income": 758000000, "tax_provision": 157000000, "net_income": 601000000, "net_income_to_common": 601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1940000000, "total_current_assets": 6474000000, "total_assets": 15154000000, "short_term_debt": null, "long_term_debt": 9045000000, "total_debt": 9238000000, "total_liabilities": 11921000000, "total_equity": 3233000000, "shares_outstanding": 422400000, "goodwill_and_intangibles": 3737000000 }, "cash_flow": { "operating_cash_flow": 401000000, "capital_expenditure": 110000000, "free_cash_flow": 511000000, "dividends_paid": 224000000, "share_repurchases": -606000000, "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": 2262000000, "cost_of_revenue": 641000000, "gross_profit": 1621000000, "ebit": 820000000, "ebitda": 939000000, "pretax_income": 758000000, "tax_provision": 157000000, "net_income": 601000000, "net_income_to_common": 601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1940000000, "total_current_assets": 6474000000, "total_assets": 15154000000, "short_term_debt": null, "long_term_debt": 9045000000, "total_debt": 9238000000, "total_liabilities": 11921000000, "total_equity": 3233000000, "shares_outstanding": 422400000, "goodwill_and_intangibles": 3737000000 }, "cash_flow": { "operating_cash_flow": 401000000, "capital_expenditure": 110000000, "free_cash_flow": 511000000, "dividends_paid": 224000000, "share_repurchases": -606000000, "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": 2262000000, "cost_of_revenue": 641000000, "gross_profit": 1621000000, "ebit": 820000000, "ebitda": 939000000, "pretax_income": 758000000, "tax_provision": 157000000, "net_income": 601000000, "net_income_to_common": 601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1940000000, "total_current_assets": 6474000000, "total_assets": 15154000000, "short_term_debt": null, "long_term_debt": 9045000000, "total_debt": 9238000000, "total_liabilities": 11921000000, "total_equity": 3233000000, "shares_outstanding": 422400000, "goodwill_and_intangibles": 3737000000 }, "cash_flow": { "operating_cash_flow": 401000000, "capital_expenditure": 110000000, "free_cash_flow": 511000000, "dividends_paid": 224000000, "share_repurchases": -606000000, "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": 2262000000, "cost_of_revenue": 641000000, "gross_profit": 1621000000, "ebit": 820000000, "ebitda": 939000000, "pretax_income": 758000000, "tax_provision": 157000000, "net_income": 601000000, "net_income_to_common": 601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1940000000, "total_current_assets": 6474000000, "total_assets": 15154000000, "short_term_debt": null, "long_term_debt": 9045000000, "total_debt": 9238000000, "total_liabilities": 11921000000, "total_equity": 3233000000, "shares_outstanding": 422400000, "goodwill_and_intangibles": 3737000000 }, "cash_flow": { "operating_cash_flow": 401000000, "capital_expenditure": 110000000, "free_cash_flow": 511000000, "dividends_paid": 224000000, "share_repurchases": -606000000, "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": 2262000000, "cost_of_revenue": 641000000, "gross_profit": 1621000000, "ebit": 820000000, "ebitda": 939000000, "pretax_income": 758000000, "tax_provision": 157000000, "net_income": 601000000, "net_income_to_common": 601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1940000000, "total_current_assets": 6474000000, "total_assets": 15154000000, "short_term_debt": null, "long_term_debt": 9045000000, "total_debt": 9238000000, "total_liabilities": 11921000000, "total_equity": 3233000000, "shares_outstanding": 422400000, "goodwill_and_intangibles": 3737000000 }, "cash_flow": { "operating_cash_flow": 401000000, "capital_expenditure": 110000000, "free_cash_flow": 511000000, "dividends_paid": 224000000, "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": 2262000000, "cost_of_revenue": 641000000, "gross_profit": 1621000000, "ebit": 822000000, "ebitda": 941000000, "pretax_income": 758000000, "tax_provision": 157000000, "net_income": 601000000, "net_income_to_common": 601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1940000000, "total_current_assets": 6474000000, "total_assets": 15154000000, "short_term_debt": null, "long_term_debt": 9045000000, "total_debt": 9238000000, "total_liabilities": 11921000000, "total_equity": 3233000000, "shares_outstanding": 422400000, "goodwill_and_intangibles": 3737000000 }, "cash_flow": { "operating_cash_flow": 401000000, "capital_expenditure": 110000000, "free_cash_flow": 511000000, "dividends_paid": 224000000, "share_repurchases": -606000000, "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": 2387000000, "cost_of_revenue": 743000000, "gross_profit": 1644000000, "ebit": 818000000, "ebitda": 939000000, "pretax_income": 761000000, "tax_provision": 158000000, "net_income": 603000000, "net_income_to_common": 603000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2310000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 438600000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 893000000, "capital_expenditure": 161000000, "free_cash_flow": 1054000000, "dividends_paid": 220000000, "share_repurchases": -2060000000, "shares_issued": null, "net_debt_issued": 2000000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2387000000, "cost_of_revenue": 743000000, "gross_profit": 1644000000, "ebit": 818000000, "ebitda": 939000000, "pretax_income": 761000000, "tax_provision": 158000000, "net_income": 603000000, "net_income_to_common": 603000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2310000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 438600000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 893000000, "capital_expenditure": 161000000, "free_cash_flow": 1054000000, "dividends_paid": 220000000, "share_repurchases": -2060000000, "shares_issued": null, "net_debt_issued": 2000000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2387000000, "cost_of_revenue": 743000000, "gross_profit": 1644000000, "ebit": 818000000, "ebitda": 939000000, "pretax_income": 761000000, "tax_provision": 158000000, "net_income": 603000000, "net_income_to_common": 603000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2310000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 438600000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 893000000, "capital_expenditure": 161000000, "free_cash_flow": 1054000000, "dividends_paid": 220000000, "share_repurchases": -2060000000, "shares_issued": null, "net_debt_issued": 2000000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2387000000, "cost_of_revenue": 743000000, "gross_profit": 1644000000, "ebit": 818000000, "ebitda": 939000000, "pretax_income": 761000000, "tax_provision": 158000000, "net_income": 603000000, "net_income_to_common": 603000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2310000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 438600000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 893000000, "capital_expenditure": 161000000, "free_cash_flow": 1054000000, "dividends_paid": 220000000, "share_repurchases": -2060000000, "shares_issued": null, "net_debt_issued": 2000000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2387000000, "cost_of_revenue": 743000000, "gross_profit": 1644000000, "ebit": 818000000, "ebitda": 939000000, "pretax_income": 761000000, "tax_provision": 158000000, "net_income": 603000000, "net_income_to_common": 603000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2310000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 438600000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 893000000, "capital_expenditure": 161000000, "free_cash_flow": 1054000000, "dividends_paid": 220000000, "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": 2387000000, "cost_of_revenue": 743000000, "gross_profit": 1644000000, "ebit": 826000000, "ebitda": 947000000, "pretax_income": 761000000, "tax_provision": 158000000, "net_income": 603000000, "net_income_to_common": 603000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2310000000, "total_current_assets": 6768000000, "total_assets": 15467000000, "short_term_debt": 53000000, "long_term_debt": 9042000000, "total_debt": 9493000000, "total_liabilities": 12136000000, "total_equity": 3331000000, "shares_outstanding": 438600000, "goodwill_and_intangibles": 3765000000 }, "cash_flow": { "operating_cash_flow": 893000000, "capital_expenditure": 161000000, "free_cash_flow": 1054000000, "dividends_paid": 220000000, "share_repurchases": -2060000000, "shares_issued": null, "net_debt_issued": 2000000000 } } ] }, "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": "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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/" } ], "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 } }