{ "ticker": { "uuid": "5bc347c5-2596-4854-abdd-3ac604dae1fe", "symbol": "TEVA", "name": "Teva Pharma Industries Ltd ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/5bc347c5-2596-4854-abdd-3ac604dae1fe/", "api_url": "https://sharemaestro.com/factors/api/tickers/5bc347c5-2596-4854-abdd-3ac604dae1fe/" }, "latest_snapshot": { "ticker": { "uuid": "5bc347c5-2596-4854-abdd-3ac604dae1fe", "symbol": "TEVA", "name": "Teva Pharma Industries Ltd ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/5bc347c5-2596-4854-abdd-3ac604dae1fe/", "api_url": "https://sharemaestro.com/factors/api/tickers/5bc347c5-2596-4854-abdd-3ac604dae1fe/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.52, "value": 0.11, "quality": 0.8, "momentum": 0.95, "coverage": 0.909, "confidence": 0.909, "delta": 0.05 }, "headline_factors": { "price": 35.36, "market_cap": 41204869530.24, "pe_ratio": 58.3638, "earnings_yield": 0.037, "ebitda_to_ev": 0.0553, "shareholder_yield": 0, "roe": 0.091, "piotroski_f_score": 8, "momentum_12_1": 1.0128, "volatility_252d": 0.4109 }, "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": 58.3638, "ev_ebitda": 18.0703, "earnings_yield": 0.037, "fcf_yield": 0.045, "shareholder_yield": 0 }, "quality": { "roe": 0.091, "roic": 0.0944, "gross_margin": 0.5247, "fcf_margin": 0.1414, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0413, "eps_growth_1y": null, "fcf_growth_1y": 0.2952 }, "momentum": { "price_return_12m": 1.16, "momentum_12_1": 1.0128, "relative_strength": 2.0943 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.8, "momentum_percentile": 0.95, "growth_composite": 71, "yield_composite": 71, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.909, "signal_confidence": 0.909 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.19, "os": 0.55, "value": 0.16, "quality": 0.81, "momentum": 0.91, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 25.4551, "earnings_yield": 0.0429, "shareholder_yield": 0, "roe": 0.1901, "momentum_12_1": 1.0107 }, { "week_end_date": "2026-06-14", "price": 34.63, "os": 0.57, "value": 0.16, "quality": 0.81, "momentum": 0.93, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 25.7827, "earnings_yield": 0.0425, "shareholder_yield": 0, "roe": 0.1901, "momentum_12_1": 1.0182 }, { "week_end_date": "2026-06-21", "price": 31.48, "os": 0.58, "value": 0.19, "quality": 0.81, "momentum": 0.9, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 23.4374, "earnings_yield": 0.0456, "shareholder_yield": 0, "roe": 0.1901, "momentum_12_1": 1.01 }, { "week_end_date": "2026-06-28", "price": 33.21, "os": 0.61, "value": 0.18, "quality": 0.82, "momentum": 0.96, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 24.7255, "earnings_yield": 0.0438, "shareholder_yield": 0, "roe": 0.1901, "momentum_12_1": 1.1074 }, { "week_end_date": "2026-07-05", "price": 34.64, "os": 0.58, "value": 0.17, "quality": 0.83, "momentum": 0.93, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 25.7901, "earnings_yield": 0.0424, "shareholder_yield": 0, "roe": 0.1901, "momentum_12_1": 1.01 }, { "week_end_date": "2026-07-12", "price": 32.95, "os": 0.56, "value": 0.19, "quality": 0.81, "momentum": 0.88, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 24.5319, "earnings_yield": 0.0441, "shareholder_yield": 0, "roe": 0.1901, "momentum_12_1": 1.1116 }, { "week_end_date": "2026-07-19", "price": 32.03, "os": 0.59, "value": 0.19, "quality": 0.81, "momentum": 0.93, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 23.8469, "earnings_yield": 0.045, "shareholder_yield": 0, "roe": 0.1901, "momentum_12_1": 0.9601 }, { "week_end_date": "2026-07-26", "price": 30.81, "os": 0.6, "value": 0.2, "quality": 0.81, "momentum": 0.93, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 22.9386, "earnings_yield": 0.0463, "shareholder_yield": 0, "roe": 0.1901, "momentum_12_1": 1.0079 }, { "week_end_date": "2026-08-02", "price": 35.01, "os": 0.47, "value": 0.1, "quality": 0.81, "momentum": 0.88, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 57.7861, "earnings_yield": 0.0373, "shareholder_yield": 0, "roe": 0.091, "momentum_12_1": 1.2523 }, { "week_end_date": "2026-08-09", "price": 35.36, "os": 0.52, "value": 0.11, "quality": 0.8, "momentum": 0.95, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 58.3638, "earnings_yield": 0.037, "shareholder_yield": 0, "roe": 0.091, "momentum_12_1": 1.0128 } ], "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": 17257000000, "cost_of_revenue": 8320000000, "gross_profit": 8938000000, "ebit": 2139000000, "ebitda": 3141000000, "pretax_income": 1238000000, "tax_provision": -180000000, "net_income": 1410000000, "net_income_to_common": 1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3555945000, "total_current_assets": 13945784000, "total_assets": 40747368000, "short_term_debt": 1819972000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32833491000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19780693000 }, "cash_flow": { "operating_cash_flow": 1649000000, "capital_expenditure": 501000000, "free_cash_flow": 2150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1814000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17257000000, "cost_of_revenue": 8320000000, "gross_profit": 8938000000, "ebit": 2139000000, "ebitda": 3141000000, "pretax_income": 1238000000, "tax_provision": -180000000, "net_income": 1410000000, "net_income_to_common": 1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3555945000, "total_current_assets": 13945784000, "total_assets": 40747368000, "short_term_debt": 1819972000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32833491000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19780693000 }, "cash_flow": { "operating_cash_flow": 1649000000, "capital_expenditure": 501000000, "free_cash_flow": 2150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1814000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17257000000, "cost_of_revenue": 8320000000, "gross_profit": 8938000000, "ebit": 2139000000, "ebitda": 3141000000, "pretax_income": 1238000000, "tax_provision": -180000000, "net_income": 1410000000, "net_income_to_common": 1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3555945000, "total_current_assets": 13945784000, "total_assets": 40747368000, "short_term_debt": 1819972000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32833491000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19780693000 }, "cash_flow": { "operating_cash_flow": 1649000000, "capital_expenditure": 501000000, "free_cash_flow": 2150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1814000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17257000000, "cost_of_revenue": 8320000000, "gross_profit": 8938000000, "ebit": 2139000000, "ebitda": 3141000000, "pretax_income": 1238000000, "tax_provision": -180000000, "net_income": 1410000000, "net_income_to_common": 1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3555945000, "total_current_assets": 13945784000, "total_assets": 40747368000, "short_term_debt": 1819972000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32833491000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19780693000 }, "cash_flow": { "operating_cash_flow": 1649000000, "capital_expenditure": 501000000, "free_cash_flow": 2150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1814000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17257000000, "cost_of_revenue": 8320000000, "gross_profit": 8938000000, "ebit": 2139000000, "ebitda": 3141000000, "pretax_income": 1238000000, "tax_provision": -180000000, "net_income": 1410000000, "net_income_to_common": 1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3555945000, "total_current_assets": 13945784000, "total_assets": 40747368000, "short_term_debt": 1819972000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32833491000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19780693000 }, "cash_flow": { "operating_cash_flow": 1649000000, "capital_expenditure": 501000000, "free_cash_flow": 2150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1814000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17257000000, "cost_of_revenue": 8320000000, "gross_profit": 8938000000, "ebit": 2139000000, "ebitda": 3141000000, "pretax_income": 1238000000, "tax_provision": -180000000, "net_income": 1410000000, "net_income_to_common": 1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3555945000, "total_current_assets": 13945784000, "total_assets": 40747368000, "short_term_debt": 1819972000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32833491000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19780693000 }, "cash_flow": { "operating_cash_flow": 1649000000, "capital_expenditure": 501000000, "free_cash_flow": 2150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1814000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17257000000, "cost_of_revenue": 8320000000, "gross_profit": 8938000000, "ebit": 2139000000, "ebitda": 3141000000, "pretax_income": 1238000000, "tax_provision": -180000000, "net_income": 1410000000, "net_income_to_common": 1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3555945000, "total_current_assets": 13945784000, "total_assets": 40747368000, "short_term_debt": 1819972000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32833491000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19780693000 }, "cash_flow": { "operating_cash_flow": 1649000000, "capital_expenditure": 501000000, "free_cash_flow": 2150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1814000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17257000000, "cost_of_revenue": 8320000000, "gross_profit": 8938000000, "ebit": 2139000000, "ebitda": 3141000000, "pretax_income": 1238000000, "tax_provision": -180000000, "net_income": 1410000000, "net_income_to_common": 1410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3555945000, "total_current_assets": 13945784000, "total_assets": 40747368000, "short_term_debt": 1819972000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32833491000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19780693000 }, "cash_flow": { "operating_cash_flow": 1649000000, "capital_expenditure": 501000000, "free_cash_flow": 2150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "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": 4142000000, "cost_of_revenue": 1989000000, "gross_profit": 2153000000, "ebit": 149000000, "ebitda": 399000000, "pretax_income": -455000000, "tax_provision": 121000000, "net_income": -576000000, "net_income_to_common": -576000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3655000000, "total_current_assets": 13760000000, "total_assets": 39857000000, "short_term_debt": 4500000000, "long_term_debt": 12092000000, "total_debt": 16874000000, "total_liabilities": 32096000000, "total_equity": 7757000000, "shares_outstanding": 1181000000, "goodwill_and_intangibles": 19286000000 }, "cash_flow": { "operating_cash_flow": 411000000, "capital_expenditure": 104000000, "free_cash_flow": 515000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4142000000, "cost_of_revenue": 1989000000, "gross_profit": 2153000000, "ebit": 149000000, "ebitda": 399000000, "pretax_income": -455000000, "tax_provision": 121000000, "net_income": -576000000, "net_income_to_common": -576000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3655000000, "total_current_assets": 13760000000, "total_assets": 39857000000, "short_term_debt": 4500000000, "long_term_debt": 12092000000, "total_debt": 16874000000, "total_liabilities": 32096000000, "total_equity": 7757000000, "shares_outstanding": 1181000000, "goodwill_and_intangibles": 19286000000 }, "cash_flow": { "operating_cash_flow": 411000000, "capital_expenditure": 104000000, "free_cash_flow": 515000000, "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": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "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": 3981000000, "cost_of_revenue": 2011000000, "gross_profit": 1972000000, "ebit": 638000000, "ebitda": 877000000, "pretax_income": 436000000, "tax_provision": 67000000, "net_income": 369000000, "net_income_to_common": 369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3741044000, "total_current_assets": 13710162000, "total_assets": 40040473000, "short_term_debt": 2612031000, "long_term_debt": 14015000000, "total_debt": 16907200000, "total_liabilities": 31808376000, "total_equity": 8228097000, "shares_outstanding": 1179000000, "goodwill_and_intangibles": 19431230000 }, "cash_flow": { "operating_cash_flow": -40000000, "capital_expenditure": 168000000, "free_cash_flow": 128000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4711000000, "cost_of_revenue": 2056000000, "gross_profit": 2656000000, "ebit": 372000000, "ebitda": 632000000, "pretax_income": 91000000, "tax_provision": -390000000, "net_income": 480000000, "net_income_to_common": 480000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3556000000, "total_current_assets": 13946000000, "total_assets": 40748000000, "short_term_debt": 1820000000, "long_term_debt": 14986000000, "total_debt": 17381731000, "total_liabilities": 32835000000, "total_equity": 7909877000, "shares_outstanding": 1173000000, "goodwill_and_intangibles": 19781000000 }, "cash_flow": { "operating_cash_flow": 1158000000, "capital_expenditure": 142000000, "free_cash_flow": 1300000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "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": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Price 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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }