{ "ticker": { "uuid": "6ac7ace4-ab39-4ce8-ace5-0c7c5e83353a", "symbol": "IHG", "name": "InterContinental Hotels Group PLC ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/6ac7ace4-ab39-4ce8-ace5-0c7c5e83353a/", "api_url": "https://sharemaestro.com/factors/api/tickers/6ac7ace4-ab39-4ce8-ace5-0c7c5e83353a/" }, "latest_snapshot": { "ticker": { "uuid": "6ac7ace4-ab39-4ce8-ace5-0c7c5e83353a", "symbol": "IHG", "name": "InterContinental Hotels Group PLC ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/6ac7ace4-ab39-4ce8-ace5-0c7c5e83353a/", "api_url": "https://sharemaestro.com/factors/api/tickers/6ac7ace4-ab39-4ce8-ace5-0c7c5e83353a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.78, "value": 0.71, "quality": 0.3, "momentum": 0.8, "coverage": 0.939, "confidence": 0.768, "delta": 0 }, "headline_factors": { "price": 156.18, "market_cap": 23047014684.72, "pe_ratio": 16.5802, "earnings_yield": 0.0832, "ebitda_to_ev": 0.0942, "shareholder_yield": 0.0507, "roe": -0.5071, "piotroski_f_score": 7, "momentum_12_1": 0.4813, "volatility_252d": 0.1979 }, "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": 16.5802, "ev_ebitda": 10.6164, "earnings_yield": 0.0832, "fcf_yield": 0.0631, "shareholder_yield": 0.0507 }, "quality": { "roe": -0.5071, "roic": 2.075, "gross_margin": 0.4569, "fcf_margin": 0.1653, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.6783, "eps_growth_1y": 0.2356, "fcf_growth_1y": 0.2128 }, "momentum": { "price_return_12m": 0.3384, "momentum_12_1": 0.4813, "relative_strength": 0.1701 }, "scores": { "value_percentile": 0.71, "quality_percentile": 0.3, "momentum_percentile": 0.8, "growth_composite": 9, "yield_composite": 30, "overall_composite": 22, "os_score": 0.78, "factor_coverage": 0.939, "signal_confidence": 0.768 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 162.15, "os": 0.74, "value": 0.66, "quality": 0.33, "momentum": 0.79, "confidence": 0.839, "coverage": 0.939, "pe_ratio": 17.3129, "earnings_yield": 0.0801, "shareholder_yield": 0.0487, "roe": -0.5071, "momentum_12_1": 0.3007 }, { "week_end_date": "2026-06-14", "price": 167.12, "os": 0.76, "value": 0.66, "quality": 0.3, "momentum": 0.86, "confidence": 0.829, "coverage": 0.939, "pe_ratio": 17.8375, "earnings_yield": 0.0781, "shareholder_yield": 0.0472, "roe": -0.5071, "momentum_12_1": 0.3479 }, { "week_end_date": "2026-06-21", "price": 171.02, "os": 0.73, "value": 0.64, "quality": 0.32, "momentum": 0.83, "confidence": 0.819, "coverage": 0.939, "pe_ratio": 18.2538, "earnings_yield": 0.0765, "shareholder_yield": 0.0461, "roe": -0.5071, "momentum_12_1": 0.4008 }, { "week_end_date": "2026-06-28", "price": 172.85, "os": 0.77, "value": 0.65, "quality": 0.33, "momentum": 0.88, "confidence": 0.809, "coverage": 0.939, "pe_ratio": 18.4193, "earnings_yield": 0.0759, "shareholder_yield": 0.0457, "roe": -0.5071, "momentum_12_1": 0.354 }, { "week_end_date": "2026-07-05", "price": 169.93, "os": 0.75, "value": 0.66, "quality": 0.32, "momentum": 0.82, "confidence": 0.799, "coverage": 0.939, "pe_ratio": 18.0751, "earnings_yield": 0.0772, "shareholder_yield": 0.0466, "roe": -0.5071, "momentum_12_1": 0.3737 }, { "week_end_date": "2026-07-12", "price": 165.01, "os": 0.72, "value": 0.67, "quality": 0.31, "momentum": 0.74, "confidence": 0.789, "coverage": 0.939, "pe_ratio": 17.5282, "earnings_yield": 0.0793, "shareholder_yield": 0.048, "roe": -0.5071, "momentum_12_1": 0.405 }, { "week_end_date": "2026-07-19", "price": 158.08, "os": 0.78, "value": 0.7, "quality": 0.3, "momentum": 0.81, "confidence": 0.778, "coverage": 0.939, "pe_ratio": 16.7825, "earnings_yield": 0.0823, "shareholder_yield": 0.0501, "roe": -0.5071, "momentum_12_1": 0.4807 }, { "week_end_date": "2026-07-26", "price": 156.18, "os": 0.78, "value": 0.71, "quality": 0.3, "momentum": 0.8, "confidence": 0.768, "coverage": 0.939, "pe_ratio": 16.5802, "earnings_yield": 0.0832, "shareholder_yield": 0.0507, "roe": -0.5071, "momentum_12_1": 0.4813 } ], "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": 5189000000, "cost_of_revenue": 3531000000, "gross_profit": 1658000000, "ebit": 1074000000, "ebitda": 1220000000, "pretax_income": 1074000000, "tax_provision": 315000000, "net_income": 758000000, "net_income_to_common": 758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 155800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 898000000, "capital_expenditure": 28000000, "free_cash_flow": 926000000, "dividends_paid": 270000000, "share_repurchases": -897000000, "shares_issued": null, "net_debt_issued": 587000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5189000000, "cost_of_revenue": 3531000000, "gross_profit": 1658000000, "ebit": 1074000000, "ebitda": 1220000000, "pretax_income": 1074000000, "tax_provision": 315000000, "net_income": 758000000, "net_income_to_common": 758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 155800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 898000000, "capital_expenditure": 28000000, "free_cash_flow": 926000000, "dividends_paid": 270000000, "share_repurchases": -897000000, "shares_issued": null, "net_debt_issued": 587000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5189000000, "cost_of_revenue": 3531000000, "gross_profit": 1658000000, "ebit": 1074000000, "ebitda": 1220000000, "pretax_income": 1074000000, "tax_provision": 315000000, "net_income": 758000000, "net_income_to_common": 758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 155800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 898000000, "capital_expenditure": 28000000, "free_cash_flow": 926000000, "dividends_paid": 270000000, "share_repurchases": -897000000, "shares_issued": null, "net_debt_issued": 587000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5189000000, "cost_of_revenue": 3531000000, "gross_profit": 1658000000, "ebit": 1074000000, "ebitda": 1220000000, "pretax_income": 1074000000, "tax_provision": 315000000, "net_income": 758000000, "net_income_to_common": 758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 155800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 898000000, "capital_expenditure": 28000000, "free_cash_flow": 926000000, "dividends_paid": 270000000, "share_repurchases": -897000000, "shares_issued": null, "net_debt_issued": 587000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5189000000, "cost_of_revenue": 3531000000, "gross_profit": 1658000000, "ebit": 1074000000, "ebitda": 1220000000, "pretax_income": 1074000000, "tax_provision": 315000000, "net_income": 758000000, "net_income_to_common": 758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 155800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 898000000, "capital_expenditure": 28000000, "free_cash_flow": 926000000, "dividends_paid": 270000000, "share_repurchases": -897000000, "shares_issued": null, "net_debt_issued": 587000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5189000000, "cost_of_revenue": 3531000000, "gross_profit": 1658000000, "ebit": 1074000000, "ebitda": 1220000000, "pretax_income": 1074000000, "tax_provision": 315000000, "net_income": 758000000, "net_income_to_common": 758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 155800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 898000000, "capital_expenditure": 28000000, "free_cash_flow": 926000000, "dividends_paid": 270000000, "share_repurchases": -897000000, "shares_issued": null, "net_debt_issued": 587000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5189000000, "cost_of_revenue": 3531000000, "gross_profit": 1658000000, "ebit": 1074000000, "ebitda": 1220000000, "pretax_income": 1074000000, "tax_provision": 315000000, "net_income": 758000000, "net_income_to_common": 758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 155800000, "goodwill_and_intangibles": 1490000000 }, "cash_flow": { "operating_cash_flow": 898000000, "capital_expenditure": 28000000, "free_cash_flow": 926000000, "dividends_paid": 270000000, "share_repurchases": -897000000, "shares_issued": null, "net_debt_issued": 587000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4923000000, "cost_of_revenue": 3468000000, "gross_profit": 1455000000, "ebit": 1100000000, "ebitda": 1245000000, "pretax_income": 897000000, "tax_provision": 269000000, "net_income": 628000000, "net_income_to_common": 628000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008000000, "total_current_assets": 1869000000, "total_assets": 4748000000, "short_term_debt": 424000000, "long_term_debt": 2876000000, "total_debt": 3688000000, "total_liabilities": 7056000000, "total_equity": -2312000000, "shares_outstanding": 163116883, "goodwill_and_intangibles": 1042000000 }, "cash_flow": { "operating_cash_flow": 724000000, "capital_expenditure": 78000000, "free_cash_flow": 802000000, "dividends_paid": 259000000, "share_repurchases": -804000000, "shares_issued": null, "net_debt_issued": 287000000 } } ], "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": 2670000000, "cost_of_revenue": 1691000000, "gross_profit": 979000000, "ebit": 441000000, "ebitda": 515000000, "pretax_income": 441000000, "tax_provision": 151000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 153800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 579950908, "capital_expenditure": 16800458, "free_cash_flow": 596751366, "dividends_paid": 87440365, "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": 2670000000, "cost_of_revenue": 1691000000, "gross_profit": 979000000, "ebit": 441000000, "ebitda": 515000000, "pretax_income": 441000000, "tax_provision": 151000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 153800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 579950908, "capital_expenditure": 16800458, "free_cash_flow": 596751366, "dividends_paid": 87440365, "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": 2670000000, "cost_of_revenue": 1691000000, "gross_profit": 979000000, "ebit": 441000000, "ebitda": 515000000, "pretax_income": 441000000, "tax_provision": 151000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 153800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 579950908, "capital_expenditure": 16800458, "free_cash_flow": 596751366, "dividends_paid": 87440365, "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": 2670000000, "cost_of_revenue": 1691000000, "gross_profit": 979000000, "ebit": 441000000, "ebitda": 515000000, "pretax_income": 441000000, "tax_provision": 151000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 153800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 579950908, "capital_expenditure": 16800458, "free_cash_flow": 596751366, "dividends_paid": 87440365, "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": 2670000000, "cost_of_revenue": 1691000000, "gross_profit": 979000000, "ebit": 441000000, "ebitda": 515000000, "pretax_income": 441000000, "tax_provision": 151000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 153800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 579950908, "capital_expenditure": 16800458, "free_cash_flow": 596751366, "dividends_paid": 87440365, "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": 2670000000, "cost_of_revenue": 1691000000, "gross_profit": 979000000, "ebit": 441000000, "ebitda": 515000000, "pretax_income": 441000000, "tax_provision": 151000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 153800000, "goodwill_and_intangibles": 1155000000 }, "cash_flow": { "operating_cash_flow": 579950908, "capital_expenditure": 16800458, "free_cash_flow": 596751366, "dividends_paid": 87440365, "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": 2670000000, "cost_of_revenue": 1691000000, "gross_profit": 979000000, "ebit": 441000000, "ebitda": 515000000, "pretax_income": 441000000, "tax_provision": 151000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 2049000000, "total_assets": 5345000000, "short_term_debt": 506000000, "long_term_debt": 3723000000, "total_debt": 4619000000, "total_liabilities": 8081000000, "total_equity": -2741000000, "shares_outstanding": 153800000, "goodwill_and_intangibles": 1490000000 }, "cash_flow": { "operating_cash_flow": 579950908, "capital_expenditure": 16800458, "free_cash_flow": 596751366, "dividends_paid": 87440365, "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": 2540652000, "cost_of_revenue": 1893134000, "gross_profit": 647518000, "ebit": 727198000, "ebitda": 800825000, "pretax_income": 638441000, "tax_provision": 165410000, "net_income": 473031000, "net_income_to_common": 473031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611000000, "total_current_assets": 1656000000, "total_assets": 4938000000, "short_term_debt": 474000000, "long_term_debt": 3249000000, "total_debt": 4102000000, "total_liabilities": 7578000000, "total_equity": -2644000000, "shares_outstanding": 157800000, "goodwill_and_intangibles": 1172000000 }, "cash_flow": { "operating_cash_flow": 314682000, "capital_expenditure": 11095000, "free_cash_flow": 325777000, "dividends_paid": 181547000, "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": 2540652000, "cost_of_revenue": 1893134000, "gross_profit": 647518000, "ebit": 727198000, "ebitda": 800825000, "pretax_income": 638441000, "tax_provision": 165410000, "net_income": 473031000, "net_income_to_common": 473031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611000000, "total_current_assets": 1656000000, "total_assets": 4938000000, "short_term_debt": 474000000, "long_term_debt": 3249000000, "total_debt": 4102000000, "total_liabilities": 7578000000, "total_equity": -2644000000, "shares_outstanding": 157800000, "goodwill_and_intangibles": 1172000000 }, "cash_flow": { "operating_cash_flow": 314682000, "capital_expenditure": 11095000, "free_cash_flow": 325777000, "dividends_paid": 181547000, "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": 2540652000, "cost_of_revenue": 1893134000, "gross_profit": 647518000, "ebit": 727198000, "ebitda": 800825000, "pretax_income": 638441000, "tax_provision": 165410000, "net_income": 473031000, "net_income_to_common": 473031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611000000, "total_current_assets": 1656000000, "total_assets": 4938000000, "short_term_debt": 474000000, "long_term_debt": 3249000000, "total_debt": 4102000000, "total_liabilities": 7578000000, "total_equity": -2644000000, "shares_outstanding": 157800000, "goodwill_and_intangibles": 1172000000 }, "cash_flow": { "operating_cash_flow": 314682000, "capital_expenditure": 11095000, "free_cash_flow": 325777000, "dividends_paid": 181547000, "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": 2540652000, "cost_of_revenue": 1893134000, "gross_profit": 647518000, "ebit": 727198000, "ebitda": 800825000, "pretax_income": 638441000, "tax_provision": 165410000, "net_income": 473031000, "net_income_to_common": 473031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611000000, "total_current_assets": 1656000000, "total_assets": 4938000000, "short_term_debt": 474000000, "long_term_debt": 3249000000, "total_debt": 4102000000, "total_liabilities": 7578000000, "total_equity": -2644000000, "shares_outstanding": 157800000, "goodwill_and_intangibles": 1172000000 }, "cash_flow": { "operating_cash_flow": 314682000, "capital_expenditure": 11095000, "free_cash_flow": 325777000, "dividends_paid": 181547000, "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": 2540652000, "cost_of_revenue": 1893134000, "gross_profit": 647518000, "ebit": 727198000, "ebitda": 800825000, "pretax_income": 638441000, "tax_provision": 165410000, "net_income": 473031000, "net_income_to_common": 473031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611000000, "total_current_assets": 1656000000, "total_assets": 4938000000, "short_term_debt": 474000000, "long_term_debt": 3249000000, "total_debt": 4102000000, "total_liabilities": 7578000000, "total_equity": -2644000000, "shares_outstanding": 157800000, "goodwill_and_intangibles": 1172000000 }, "cash_flow": { "operating_cash_flow": 314682000, "capital_expenditure": 11095000, "free_cash_flow": 325777000, "dividends_paid": 181547000, "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": "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": "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": "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }