{ "ticker": { "uuid": "4be581cd-a3db-4066-9264-89ca30e77971", "symbol": "EXPE", "name": "Expedia Group Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/4be581cd-a3db-4066-9264-89ca30e77971/", "api_url": "https://sharemaestro.com/factors/api/tickers/4be581cd-a3db-4066-9264-89ca30e77971/" }, "latest_snapshot": { "ticker": { "uuid": "4be581cd-a3db-4066-9264-89ca30e77971", "symbol": "EXPE", "name": "Expedia Group Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/4be581cd-a3db-4066-9264-89ca30e77971/", "api_url": "https://sharemaestro.com/factors/api/tickers/4be581cd-a3db-4066-9264-89ca30e77971/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.93, "value": 0.72, "quality": 0.95, "momentum": 0.81, "coverage": 0.939, "confidence": 0.91, "delta": 0 }, "headline_factors": { "price": 268.77, "market_cap": 32258333635.29, "pe_ratio": 21.679, "earnings_yield": 0.0718, "ebitda_to_ev": 0.1012, "shareholder_yield": 0.0774, "roe": 2.5833, "piotroski_f_score": 7, "momentum_12_1": 0.3125, "volatility_252d": 0.4396 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": 21.679, "ev_ebitda": 9.8784, "earnings_yield": 0.0718, "fcf_yield": 0.1914, "shareholder_yield": 0.0774 }, "quality": { "roe": 2.5833, "roic": null, "gross_margin": 0.9027, "fcf_margin": 0.3839, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1001, "eps_growth_1y": 0.2729, "fcf_growth_1y": 0.417 }, "momentum": { "price_return_12m": 0.4644, "momentum_12_1": 0.3125, "relative_strength": 0.2683 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.95, "momentum_percentile": 0.81, "growth_composite": 25, "yield_composite": 26, "overall_composite": 7, "os_score": 0.93, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 228.88, "os": 0.94, "value": 0.77, "quality": 0.95, "momentum": 0.74, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.4615, "earnings_yield": 0.0852, "shareholder_yield": 0.0908, "roe": 2.5833, "momentum_12_1": 0.3097 }, { "week_end_date": "2026-06-14", "price": 224.89, "os": 0.93, "value": 0.79, "quality": 0.95, "momentum": 0.69, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.1396, "earnings_yield": 0.0868, "shareholder_yield": 0.0924, "roe": 2.5833, "momentum_12_1": 0.3217 }, { "week_end_date": "2026-06-21", "price": 240.9, "os": 0.94, "value": 0.76, "quality": 0.95, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.431, "earnings_yield": 0.0807, "shareholder_yield": 0.0863, "roe": 2.5833, "momentum_12_1": 0.3089 }, { "week_end_date": "2026-06-28", "price": 262.8, "os": 0.91, "value": 0.72, "quality": 0.94, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.1974, "earnings_yield": 0.0735, "shareholder_yield": 0.0791, "roe": 2.5833, "momentum_12_1": 0.3323 }, { "week_end_date": "2026-07-05", "price": 268.69, "os": 0.93, "value": 0.72, "quality": 0.94, "momentum": 0.82, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 21.6725, "earnings_yield": 0.0718, "shareholder_yield": 0.0774, "roe": 2.5833, "momentum_12_1": 0.3067 }, { "week_end_date": "2026-07-12", "price": 270.83, "os": 0.93, "value": 0.71, "quality": 0.94, "momentum": 0.84, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 21.8451, "earnings_yield": 0.0712, "shareholder_yield": 0.0768, "roe": 2.5833, "momentum_12_1": 0.2339 }, { "week_end_date": "2026-07-19", "price": 268.77, "os": 0.93, "value": 0.72, "quality": 0.95, "momentum": 0.81, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 21.679, "earnings_yield": 0.0718, "shareholder_yield": 0.0774, "roe": 2.5833, "momentum_12_1": 0.3125 } ], "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": 14733000000, "cost_of_revenue": 1456000000, "gross_profit": 13277000000, "ebit": 1890000000, "ebitda": 2777000000, "pretax_income": 1591000000, "tax_provision": 290000000, "net_income": 1294000000, "net_income_to_common": 1294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 131943000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 3880000000, "capital_expenditure": 770000000, "free_cash_flow": 4650000000, "dividends_paid": 200000000, "share_repurchases": -1930000000, "shares_issued": null, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14733000000, "cost_of_revenue": 1456000000, "gross_profit": 13277000000, "ebit": 1890000000, "ebitda": 2777000000, "pretax_income": 1591000000, "tax_provision": 290000000, "net_income": 1294000000, "net_income_to_common": 1294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 131943000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 3880000000, "capital_expenditure": 770000000, "free_cash_flow": 4650000000, "dividends_paid": 200000000, "share_repurchases": -1930000000, "shares_issued": null, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14733000000, "cost_of_revenue": 1456000000, "gross_profit": 13277000000, "ebit": 1890000000, "ebitda": 2777000000, "pretax_income": 1591000000, "tax_provision": 290000000, "net_income": 1294000000, "net_income_to_common": 1294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 131943000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 3880000000, "capital_expenditure": 770000000, "free_cash_flow": 4650000000, "dividends_paid": 200000000, "share_repurchases": -1930000000, "shares_issued": null, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14733000000, "cost_of_revenue": 1456000000, "gross_profit": 13277000000, "ebit": 1890000000, "ebitda": 2777000000, "pretax_income": 1591000000, "tax_provision": 290000000, "net_income": 1294000000, "net_income_to_common": 1294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 131943000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 3880000000, "capital_expenditure": 770000000, "free_cash_flow": 4650000000, "dividends_paid": 200000000, "share_repurchases": -1930000000, "shares_issued": null, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14733000000, "cost_of_revenue": 1456000000, "gross_profit": 13277000000, "ebit": 1890000000, "ebitda": 2777000000, "pretax_income": 1591000000, "tax_provision": 290000000, "net_income": 1294000000, "net_income_to_common": 1294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 131943000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 3880000000, "capital_expenditure": 770000000, "free_cash_flow": 4650000000, "dividends_paid": 200000000, "share_repurchases": -1930000000, "shares_issued": null, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14733000000, "cost_of_revenue": 1456000000, "gross_profit": 13277000000, "ebit": 1890000000, "ebitda": 2777000000, "pretax_income": 1591000000, "tax_provision": 290000000, "net_income": 1294000000, "net_income_to_common": 1294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 131943000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 3880000000, "capital_expenditure": 770000000, "free_cash_flow": 4650000000, "dividends_paid": 200000000, "share_repurchases": -1930000000, "shares_issued": null, "net_debt_issued": -59000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13691000000, "cost_of_revenue": 1443000000, "gross_profit": 12248000000, "ebit": 1788000000, "ebitda": 2626000000, "pretax_income": 1542000000, "tax_provision": 318000000, "net_income": 1234000000, "net_income_to_common": 1234000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4183000000, "total_current_assets": 9815000000, "total_assets": 22388000000, "short_term_debt": 1043000000, "long_term_debt": 5223000000, "total_debt": 6531000000, "total_liabilities": 19589000000, "total_equity": 1557000000, "shares_outstanding": 137919000, "goodwill_and_intangibles": 7661000000 }, "cash_flow": { "operating_cash_flow": 3085000000, "capital_expenditure": 756000000, "free_cash_flow": 3841000000, "dividends_paid": 0, "share_repurchases": -1839000000, "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": 13691000000, "cost_of_revenue": 1443000000, "gross_profit": 12248000000, "ebit": 1788000000, "ebitda": 2626000000, "pretax_income": 1542000000, "tax_provision": 318000000, "net_income": 1234000000, "net_income_to_common": 1234000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4183000000, "total_current_assets": 9815000000, "total_assets": 22388000000, "short_term_debt": 1043000000, "long_term_debt": 5223000000, "total_debt": 6531000000, "total_liabilities": 19589000000, "total_equity": 1557000000, "shares_outstanding": 137919000, "goodwill_and_intangibles": 7661000000 }, "cash_flow": { "operating_cash_flow": 3085000000, "capital_expenditure": 756000000, "free_cash_flow": 3841000000, "dividends_paid": 0, "share_repurchases": -1839000000, "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": 3426000000, "cost_of_revenue": 377000000, "gross_profit": 3049000000, "ebit": 136000000, "ebitda": 364000000, "pretax_income": 25000000, "tax_provision": 37000000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7789000000, "total_current_assets": 14153000000, "total_assets": 26459000000, "short_term_debt": null, "long_term_debt": 4470000000, "total_debt": 4706000000, "total_liabilities": 24623000000, "total_equity": 576000000, "shares_outstanding": 121827000, "goodwill_and_intangibles": 7903000000 }, "cash_flow": { "operating_cash_flow": 3931000000, "capital_expenditure": 184000000, "free_cash_flow": 4115000000, "dividends_paid": 58000000, "share_repurchases": -788000000, "shares_issued": 25000000, "net_debt_issued": -1828000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3426000000, "cost_of_revenue": 377000000, "gross_profit": 3049000000, "ebit": 136000000, "ebitda": 364000000, "pretax_income": 25000000, "tax_provision": 37000000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7789000000, "total_current_assets": 14153000000, "total_assets": 26459000000, "short_term_debt": null, "long_term_debt": 4470000000, "total_debt": 4706000000, "total_liabilities": 24623000000, "total_equity": 576000000, "shares_outstanding": 121827000, "goodwill_and_intangibles": 7903000000 }, "cash_flow": { "operating_cash_flow": 3931000000, "capital_expenditure": 184000000, "free_cash_flow": 4115000000, "dividends_paid": 58000000, "share_repurchases": -788000000, "shares_issued": 25000000, "net_debt_issued": -1828000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3426000000, "cost_of_revenue": 377000000, "gross_profit": 3049000000, "ebit": 136000000, "ebitda": 364000000, "pretax_income": 25000000, "tax_provision": 37000000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7789000000, "total_current_assets": 14153000000, "total_assets": 26459000000, "short_term_debt": null, "long_term_debt": 4470000000, "total_debt": 4706000000, "total_liabilities": 24623000000, "total_equity": 576000000, "shares_outstanding": 121827000, "goodwill_and_intangibles": 7903000000 }, "cash_flow": { "operating_cash_flow": 3931000000, "capital_expenditure": 184000000, "free_cash_flow": 4115000000, "dividends_paid": 58000000, "share_repurchases": -788000000, "shares_issued": 25000000, "net_debt_issued": -1828000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3426000000, "cost_of_revenue": 377000000, "gross_profit": 3049000000, "ebit": 136000000, "ebitda": 364000000, "pretax_income": 25000000, "tax_provision": 37000000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7789000000, "total_current_assets": 14153000000, "total_assets": 26459000000, "short_term_debt": null, "long_term_debt": 4470000000, "total_debt": 4706000000, "total_liabilities": 24623000000, "total_equity": 576000000, "shares_outstanding": 121827000, "goodwill_and_intangibles": 7903000000 }, "cash_flow": { "operating_cash_flow": 3931000000, "capital_expenditure": 184000000, "free_cash_flow": 4115000000, "dividends_paid": 58000000, "share_repurchases": -788000000, "shares_issued": 25000000, "net_debt_issued": -1828000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3426000000, "cost_of_revenue": 377000000, "gross_profit": 3049000000, "ebit": 136000000, "ebitda": 364000000, "pretax_income": 25000000, "tax_provision": 37000000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7789000000, "total_current_assets": 14153000000, "total_assets": 26459000000, "short_term_debt": null, "long_term_debt": 4470000000, "total_debt": 4706000000, "total_liabilities": 24623000000, "total_equity": 576000000, "shares_outstanding": 121827000, "goodwill_and_intangibles": 7903000000 }, "cash_flow": { "operating_cash_flow": 3931000000, "capital_expenditure": 184000000, "free_cash_flow": 4115000000, "dividends_paid": 58000000, "share_repurchases": -788000000, "shares_issued": 25000000, "net_debt_issued": -1828000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3426000000, "cost_of_revenue": 377000000, "gross_profit": 3049000000, "ebit": 136000000, "ebitda": 364000000, "pretax_income": 25000000, "tax_provision": 37000000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7789000000, "total_current_assets": 14153000000, "total_assets": 26459000000, "short_term_debt": null, "long_term_debt": 4470000000, "total_debt": 4706000000, "total_liabilities": 24623000000, "total_equity": 576000000, "shares_outstanding": 121827000, "goodwill_and_intangibles": 7903000000 }, "cash_flow": { "operating_cash_flow": 3931000000, "capital_expenditure": 184000000, "free_cash_flow": 4115000000, "dividends_paid": 58000000, "share_repurchases": -788000000, "shares_issued": 25000000, "net_debt_issued": -1828000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3547000000, "cost_of_revenue": 346000000, "gross_profit": 3201000000, "ebit": 375000000, "ebitda": 595000000, "pretax_income": 254000000, "tax_provision": 42000000, "net_income": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 128239000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 304000000, "capital_expenditure": 185000000, "free_cash_flow": 489000000, "dividends_paid": 49000000, "share_repurchases": -327000000, "shares_issued": 0, "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": 3547000000, "cost_of_revenue": 346000000, "gross_profit": 3201000000, "ebit": 375000000, "ebitda": 595000000, "pretax_income": 254000000, "tax_provision": 42000000, "net_income": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 128239000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 304000000, "capital_expenditure": 185000000, "free_cash_flow": 489000000, "dividends_paid": 49000000, "share_repurchases": -327000000, "shares_issued": 0, "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": 3547000000, "cost_of_revenue": 346000000, "gross_profit": 3201000000, "ebit": 375000000, "ebitda": 595000000, "pretax_income": 254000000, "tax_provision": 42000000, "net_income": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 128239000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 304000000, "capital_expenditure": 185000000, "free_cash_flow": 489000000, "dividends_paid": 49000000, "share_repurchases": -327000000, "shares_issued": 0, "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": 3547000000, "cost_of_revenue": 346000000, "gross_profit": 3201000000, "ebit": 375000000, "ebitda": 595000000, "pretax_income": 254000000, "tax_provision": 42000000, "net_income": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 128239000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 304000000, "capital_expenditure": 185000000, "free_cash_flow": 489000000, "dividends_paid": 49000000, "share_repurchases": -327000000, "shares_issued": 0, "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": 3547000000, "cost_of_revenue": 346000000, "gross_profit": 3201000000, "ebit": 375000000, "ebitda": 595000000, "pretax_income": 254000000, "tax_provision": 42000000, "net_income": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 128239000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 304000000, "capital_expenditure": 185000000, "free_cash_flow": 489000000, "dividends_paid": 49000000, "share_repurchases": -327000000, "shares_issued": 0, "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": 3547000000, "cost_of_revenue": 346000000, "gross_profit": 3201000000, "ebit": 375000000, "ebitda": 595000000, "pretax_income": 254000000, "tax_provision": 42000000, "net_income": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6976000000, "total_current_assets": 12199000000, "total_assets": 24452000000, "short_term_debt": 1692000000, "long_term_debt": 4469000000, "total_debt": 6669000000, "total_liabilities": 21905000000, "total_equity": 1284000000, "shares_outstanding": 128239000, "goodwill_and_intangibles": 7691000000 }, "cash_flow": { "operating_cash_flow": 304000000, "capital_expenditure": 185000000, "free_cash_flow": 489000000, "dividends_paid": 49000000, "share_repurchases": -327000000, "shares_issued": 0, "net_debt_issued": null } } ] }, "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": "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }