{ "ticker": { "uuid": "4cf9231e-f6db-44ef-bc6c-0f01f1736514", "symbol": "WDS", "name": "Woodside Energy Group Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/4cf9231e-f6db-44ef-bc6c-0f01f1736514/", "api_url": "https://sharemaestro.com/factors/api/tickers/4cf9231e-f6db-44ef-bc6c-0f01f1736514/" }, "latest_snapshot": { "ticker": { "uuid": "4cf9231e-f6db-44ef-bc6c-0f01f1736514", "symbol": "WDS", "name": "Woodside Energy Group Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/4cf9231e-f6db-44ef-bc6c-0f01f1736514/", "api_url": "https://sharemaestro.com/factors/api/tickers/4cf9231e-f6db-44ef-bc6c-0f01f1736514/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.98, "value": 0.96, "quality": 0.85, "momentum": 0.82, "coverage": 1, "confidence": 0.829, "delta": -1 }, "headline_factors": { "price": 21.72, "market_cap": 41291895105.96, "pe_ratio": 6.5632, "earnings_yield": 0.1405, "ebitda_to_ev": 0.3302, "shareholder_yield": 0.0284, "roe": 0.1752, "piotroski_f_score": 4, "momentum_12_1": 0.3469, "volatility_252d": 0.3566 }, "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": 6.5632, "ev_ebitda": 3.0284, "earnings_yield": 0.1405, "fcf_yield": 0.4833, "shareholder_yield": 0.0284 }, "quality": { "roe": 0.1752, "roic": 0.1322, "gross_margin": 0.3775, "fcf_margin": 0.9837, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.2892, "eps_growth_1y": 1.4305, "fcf_growth_1y": 0.5501 }, "momentum": { "price_return_12m": 0.4591, "momentum_12_1": 0.3469, "relative_strength": 0.3102 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.85, "momentum_percentile": 0.82, "growth_composite": 6, "yield_composite": 32, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 1, "signal_confidence": 0.829 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.33, "os": 0.98, "value": 0.96, "quality": 0.84, "momentum": 0.84, "confidence": 0.894, "coverage": 1, "pe_ratio": 6.4454, "earnings_yield": 0.1425, "shareholder_yield": 0.029, "roe": 0.1752, "momentum_12_1": 0.5165 }, { "week_end_date": "2026-06-14", "price": 23.07, "os": 0.98, "value": 0.96, "quality": 0.84, "momentum": 0.87, "confidence": 0.883, "coverage": 1, "pe_ratio": 6.9711, "earnings_yield": 0.134, "shareholder_yield": 0.0268, "roe": 0.1752, "momentum_12_1": 0.4917 }, { "week_end_date": "2026-06-21", "price": 20.05, "os": 0.97, "value": 0.97, "quality": 0.85, "momentum": 0.74, "confidence": 0.872, "coverage": 1, "pe_ratio": 6.0586, "earnings_yield": 0.1494, "shareholder_yield": 0.0308, "roe": 0.1752, "momentum_12_1": 0.4253 }, { "week_end_date": "2026-06-28", "price": 18.94, "os": 0.98, "value": 0.97, "quality": 0.84, "momentum": 0.84, "confidence": 0.862, "coverage": 1, "pe_ratio": 5.7232, "earnings_yield": 0.156, "shareholder_yield": 0.0326, "roe": 0.1752, "momentum_12_1": 0.4979 }, { "week_end_date": "2026-07-05", "price": 19.54, "os": 0.98, "value": 0.97, "quality": 0.84, "momentum": 0.79, "confidence": 0.851, "coverage": 1, "pe_ratio": 5.9045, "earnings_yield": 0.1523, "shareholder_yield": 0.0316, "roe": 0.1752, "momentum_12_1": 0.4302 }, { "week_end_date": "2026-07-12", "price": 20.18, "os": 0.97, "value": 0.97, "quality": 0.83, "momentum": 0.74, "confidence": 0.84, "coverage": 1, "pe_ratio": 6.0979, "earnings_yield": 0.1486, "shareholder_yield": 0.0306, "roe": 0.1752, "momentum_12_1": 0.5371 }, { "week_end_date": "2026-07-19", "price": 21.72, "os": 0.98, "value": 0.96, "quality": 0.85, "momentum": 0.82, "confidence": 0.829, "coverage": 1, "pe_ratio": 6.5632, "earnings_yield": 0.1405, "shareholder_yield": 0.0284, "roe": 0.1752, "momentum_12_1": 0.3469 } ], "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": 12984000000, "cost_of_revenue": 8448000000, "gross_profit": 4536000000, "ebit": 3860011534, "ebitda": 9398813359, "pretax_income": 3849000000, "tax_provision": 1112000000, "net_income": 2718000000, "net_income_to_common": 2718000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1913421137, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 7192000000, "capital_expenditure": 7974000000, "free_cash_flow": 15166000000, "dividends_paid": 2012000000, "share_repurchases": -53000000, "shares_issued": null, "net_debt_issued": 1715000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12984000000, "cost_of_revenue": 8448000000, "gross_profit": 4536000000, "ebit": 3860011534, "ebitda": 9398813359, "pretax_income": 3849000000, "tax_provision": 1112000000, "net_income": 2718000000, "net_income_to_common": 2718000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1913421137, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 7192000000, "capital_expenditure": 7974000000, "free_cash_flow": 15166000000, "dividends_paid": 2012000000, "share_repurchases": -53000000, "shares_issued": null, "net_debt_issued": 1715000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12984000000, "cost_of_revenue": 8448000000, "gross_profit": 4536000000, "ebit": 3860011534, "ebitda": 9398813359, "pretax_income": 3849000000, "tax_provision": 1112000000, "net_income": 2718000000, "net_income_to_common": 2718000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1913421137, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 7192000000, "capital_expenditure": 7974000000, "free_cash_flow": 15166000000, "dividends_paid": 2012000000, "share_repurchases": -53000000, "shares_issued": null, "net_debt_issued": 1715000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12984000000, "cost_of_revenue": 8448000000, "gross_profit": 4536000000, "ebit": 3860011534, "ebitda": 9398813359, "pretax_income": 3849000000, "tax_provision": 1112000000, "net_income": 2718000000, "net_income_to_common": 2718000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1913421137, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 7192000000, "capital_expenditure": 7974000000, "free_cash_flow": 15166000000, "dividends_paid": 2012000000, "share_repurchases": -53000000, "shares_issued": null, "net_debt_issued": 1715000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12984000000, "cost_of_revenue": 8448000000, "gross_profit": 4536000000, "ebit": 3860011534, "ebitda": 9398813359, "pretax_income": 3849000000, "tax_provision": 1112000000, "net_income": 2718000000, "net_income_to_common": 2718000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1913421137, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 7192000000, "capital_expenditure": 7974000000, "free_cash_flow": 15166000000, "dividends_paid": 2012000000, "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": 12984000000, "cost_of_revenue": 8448000000, "gross_profit": 4536000000, "ebit": 3860011534, "ebitda": 9398813359, "pretax_income": 3849000000, "tax_provision": 1112000000, "net_income": 2718000000, "net_income_to_common": 2718000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1913421137, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 7192000000, "capital_expenditure": 7974000000, "free_cash_flow": 15166000000, "dividends_paid": 2012000000, "share_repurchases": -53000000, "shares_issued": null, "net_debt_issued": 1715000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13179000000, "cost_of_revenue": 7501000000, "gross_profit": 5678000000, "ebit": 4734000000, "ebitda": 9496000000, "pretax_income": 4369000000, "tax_provision": 723000000, "net_income": 3573000000, "net_income_to_common": 3573000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3923000000, "total_current_assets": 7563000000, "total_assets": 61264000000, "short_term_debt": 1179000000, "long_term_debt": 9007000000, "total_debt": 11624000000, "total_liabilities": 25111000000, "total_equity": 35399000000, "shares_outstanding": 1911925286, "goodwill_and_intangibles": 4826000000 }, "cash_flow": { "operating_cash_flow": 5847000000, "capital_expenditure": 4902000000, "free_cash_flow": 10749000000, "dividends_paid": 2449000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 4667000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13179000000, "cost_of_revenue": 7501000000, "gross_profit": 5678000000, "ebit": 4734000000, "ebitda": 9496000000, "pretax_income": 4369000000, "tax_provision": 723000000, "net_income": 3573000000, "net_income_to_common": 3573000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3923000000, "total_current_assets": 7563000000, "total_assets": 61264000000, "short_term_debt": 1179000000, "long_term_debt": 9007000000, "total_debt": 11624000000, "total_liabilities": 25111000000, "total_equity": 35399000000, "shares_outstanding": 1911925286, "goodwill_and_intangibles": 4826000000 }, "cash_flow": { "operating_cash_flow": 5847000000, "capital_expenditure": 4902000000, "free_cash_flow": 10749000000, "dividends_paid": 2449000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 4667000000 } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6394000000, "cost_of_revenue": 4403000000, "gross_profit": 1991000000, "ebit": 2104995466, "ebitda": 4854909291, "pretax_income": 2095000000, "tax_provision": 688000000, "net_income": 1402000000, "net_income_to_common": 1402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1914629877, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 3472282068, "capital_expenditure": 3055132208, "free_cash_flow": 6527414276, "dividends_paid": 1006000000, "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": 6394000000, "cost_of_revenue": 4403000000, "gross_profit": 1991000000, "ebit": 2104995466, "ebitda": 4854909291, "pretax_income": 2095000000, "tax_provision": 688000000, "net_income": 1402000000, "net_income_to_common": 1402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1914629877, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 3472282068, "capital_expenditure": 3055132208, "free_cash_flow": 6527414276, "dividends_paid": 1006000000, "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": 6394000000, "cost_of_revenue": 4403000000, "gross_profit": 1991000000, "ebit": 2104995466, "ebitda": 4854909291, "pretax_income": 2095000000, "tax_provision": 688000000, "net_income": 1402000000, "net_income_to_common": 1402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1914629877, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 3472282068, "capital_expenditure": 3055132208, "free_cash_flow": 6527414276, "dividends_paid": 1006000000, "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": 6394000000, "cost_of_revenue": 4403000000, "gross_profit": 1991000000, "ebit": 2104995466, "ebitda": 4854909291, "pretax_income": 2095000000, "tax_provision": 688000000, "net_income": 1402000000, "net_income_to_common": 1402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1914629877, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 3472282068, "capital_expenditure": 3055132208, "free_cash_flow": 6527414276, "dividends_paid": 1006000000, "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": 6394000000, "cost_of_revenue": 4403000000, "gross_profit": 1991000000, "ebit": 2104995466, "ebitda": 4854909291, "pretax_income": 2095000000, "tax_provision": 688000000, "net_income": 1402000000, "net_income_to_common": 1402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1914629877, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 3472282068, "capital_expenditure": 3055132208, "free_cash_flow": 6527414276, "dividends_paid": 1006000000, "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": 6394000000, "cost_of_revenue": 4403000000, "gross_profit": 1991000000, "ebit": 2104995466, "ebitda": 4854909291, "pretax_income": 2095000000, "tax_provision": 688000000, "net_income": 1402000000, "net_income_to_common": 1402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5712000000, "total_current_assets": 8622000000, "total_assets": 66501000000, "short_term_debt": 941000000, "long_term_debt": 11181000000, "total_debt": 13722000000, "total_liabilities": 26658000000, "total_equity": 35914000000, "shares_outstanding": 1914629877, "goodwill_and_intangibles": 4853000000 }, "cash_flow": { "operating_cash_flow": 3472282068, "capital_expenditure": 3055132208, "free_cash_flow": 6527414276, "dividends_paid": 1006000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6579095000, "cost_of_revenue": 4374393000, "gross_profit": 2204702000, "ebit": 1775565000, "ebitda": 4564453000, "pretax_income": 1754559000, "tax_provision": 424135000, "net_income": 1316419000, "net_income_to_common": 1316419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4880000000, "total_current_assets": 8630000000, "total_assets": 64877000000, "short_term_debt": 354000000, "long_term_debt": 11972000000, "total_debt": 13555000000, "total_liabilities": 26370000000, "total_equity": 35639000000, "shares_outstanding": 1912212000, "goodwill_and_intangibles": 4891000000 }, "cash_flow": { "operating_cash_flow": 3026964000, "capital_expenditure": 4848544000, "free_cash_flow": 7875508000, "dividends_paid": 1006320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6579095000, "cost_of_revenue": 4374393000, "gross_profit": 2204702000, "ebit": 1775565000, "ebitda": 4564453000, "pretax_income": 1754559000, "tax_provision": 424135000, "net_income": 1316419000, "net_income_to_common": 1316419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4880000000, "total_current_assets": 8630000000, "total_assets": 64877000000, "short_term_debt": 354000000, "long_term_debt": 11972000000, "total_debt": 13555000000, "total_liabilities": 26370000000, "total_equity": 35639000000, "shares_outstanding": 1912212000, "goodwill_and_intangibles": 4891000000 }, "cash_flow": { "operating_cash_flow": 3026964000, "capital_expenditure": 4848544000, "free_cash_flow": 7875508000, "dividends_paid": 1006320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6579095000, "cost_of_revenue": 4374393000, "gross_profit": 2204702000, "ebit": 1775565000, "ebitda": 4564453000, "pretax_income": 1754559000, "tax_provision": 424135000, "net_income": 1316419000, "net_income_to_common": 1316419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4880000000, "total_current_assets": 8630000000, "total_assets": 64877000000, "short_term_debt": 354000000, "long_term_debt": 11972000000, "total_debt": 13555000000, "total_liabilities": 26370000000, "total_equity": 35639000000, "shares_outstanding": 1912212000, "goodwill_and_intangibles": 4891000000 }, "cash_flow": { "operating_cash_flow": 3026964000, "capital_expenditure": 4848544000, "free_cash_flow": 7875508000, "dividends_paid": 1006320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6579095000, "cost_of_revenue": 4374393000, "gross_profit": 2204702000, "ebit": 1775565000, "ebitda": 4564453000, "pretax_income": 1754559000, "tax_provision": 424135000, "net_income": 1316419000, "net_income_to_common": 1316419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4880000000, "total_current_assets": 8630000000, "total_assets": 64877000000, "short_term_debt": 354000000, "long_term_debt": 11972000000, "total_debt": 13555000000, "total_liabilities": 26370000000, "total_equity": 35639000000, "shares_outstanding": 1912212000, "goodwill_and_intangibles": 4891000000 }, "cash_flow": { "operating_cash_flow": 3026964000, "capital_expenditure": 4848544000, "free_cash_flow": 7875508000, "dividends_paid": 1006320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6579095000, "cost_of_revenue": 4374393000, "gross_profit": 2204702000, "ebit": 1775565000, "ebitda": 4564453000, "pretax_income": 1754559000, "tax_provision": 424135000, "net_income": 1316419000, "net_income_to_common": 1316419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4880000000, "total_current_assets": 8630000000, "total_assets": 64877000000, "short_term_debt": 354000000, "long_term_debt": 11972000000, "total_debt": 13555000000, "total_liabilities": 26370000000, "total_equity": 35639000000, "shares_outstanding": 1912212000, "goodwill_and_intangibles": 4891000000 }, "cash_flow": { "operating_cash_flow": 3026964000, "capital_expenditure": 4848544000, "free_cash_flow": 7875508000, "dividends_paid": 1006320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6579095000, "cost_of_revenue": 4374393000, "gross_profit": 2204702000, "ebit": 1775565000, "ebitda": 4564453000, "pretax_income": 1754559000, "tax_provision": 424135000, "net_income": 1316419000, "net_income_to_common": 1316419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4880000000, "total_current_assets": 8630000000, "total_assets": 64877000000, "short_term_debt": 177000000, "long_term_debt": 11972000000, "total_debt": 13555000000, "total_liabilities": 26370000000, "total_equity": 35639000000, "shares_outstanding": 1912212000, "goodwill_and_intangibles": 4891000000 }, "cash_flow": { "operating_cash_flow": 3026964000, "capital_expenditure": 4848544000, "free_cash_flow": 7875508000, "dividends_paid": 1006320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "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 } }