{ "ticker": { "uuid": "6d67e2be-1af3-43ca-97e8-a8de400c18b8", "symbol": "TRI", "name": "Thomson Reuters Corporation Common Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/6d67e2be-1af3-43ca-97e8-a8de400c18b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/6d67e2be-1af3-43ca-97e8-a8de400c18b8/" }, "latest_snapshot": { "ticker": { "uuid": "6d67e2be-1af3-43ca-97e8-a8de400c18b8", "symbol": "TRI", "name": "Thomson Reuters Corporation Common Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/6d67e2be-1af3-43ca-97e8-a8de400c18b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/6d67e2be-1af3-43ca-97e8-a8de400c18b8/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.24, "quality": 0.87, "momentum": 0.03, "coverage": 0.97, "confidence": 0.929, "delta": -2 }, "headline_factors": { "price": 90.15, "market_cap": 39353976155.55, "pe_ratio": 25.7721, "earnings_yield": 0.0524, "ebitda_to_ev": 0.0752, "shareholder_yield": 0.0757, "roe": 0.1289, "piotroski_f_score": 7, "momentum_12_1": -0.5783, "volatility_252d": 0.4802 }, "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": 25.7721, "ev_ebitda": 13.292, "earnings_yield": 0.0524, "fcf_yield": 0.0813, "shareholder_yield": 0.0757 }, "quality": { "roe": 0.1289, "roic": 0.1206, "gross_margin": 0.7581, "fcf_margin": 0.4406, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0536, "eps_growth_1y": -0.294, "fcf_growth_1y": 0.1011 }, "momentum": { "price_return_12m": -0.5468, "momentum_12_1": -0.5783, "relative_strength": -0.763 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.87, "momentum_percentile": 0.03, "growth_composite": 92, "yield_composite": 8, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 86.04, "os": 0.21, "value": 0.26, "quality": 0.88, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 24.5971, "earnings_yield": 0.0547, "shareholder_yield": 0.0793, "roe": 0.1289, "momentum_12_1": -0.5162 }, { "week_end_date": "2026-06-14", "price": 81.41, "os": 0.23, "value": 0.3, "quality": 0.86, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.2735, "earnings_yield": 0.0577, "shareholder_yield": 0.0839, "roe": 0.1289, "momentum_12_1": -0.5698 }, { "week_end_date": "2026-06-21", "price": 78.58, "os": 0.26, "value": 0.31, "quality": 0.87, "momentum": 0.02, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.4645, "earnings_yield": 0.0596, "shareholder_yield": 0.0869, "roe": 0.1289, "momentum_12_1": -0.547 }, { "week_end_date": "2026-06-28", "price": 83.87, "os": 0.22, "value": 0.3, "quality": 0.86, "momentum": 0.02, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.9768, "earnings_yield": 0.0561, "shareholder_yield": 0.0814, "roe": 0.1289, "momentum_12_1": -0.5529 }, { "week_end_date": "2026-07-05", "price": 89.21, "os": 0.2, "value": 0.26, "quality": 0.88, "momentum": 0.03, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 25.5034, "earnings_yield": 0.0529, "shareholder_yield": 0.0765, "roe": 0.1289, "momentum_12_1": -0.5623 }, { "week_end_date": "2026-07-12", "price": 89.65, "os": 0.24, "value": 0.27, "quality": 0.88, "momentum": 0.08, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 25.6291, "earnings_yield": 0.0527, "shareholder_yield": 0.0762, "roe": 0.1289, "momentum_12_1": -0.5819 }, { "week_end_date": "2026-07-19", "price": 96.2, "os": 0.17, "value": 0.22, "quality": 0.87, "momentum": 0.03, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 27.5017, "earnings_yield": 0.0492, "shareholder_yield": 0.071, "roe": 0.1289, "momentum_12_1": -0.616 }, { "week_end_date": "2026-07-26", "price": 90.15, "os": 0.19, "value": 0.24, "quality": 0.87, "momentum": 0.03, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 25.7721, "earnings_yield": 0.0524, "shareholder_yield": 0.0757, "roe": 0.1289, "momentum_12_1": -0.5783 } ], "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": 7476000000, "cost_of_revenue": 1809000000, "gross_profit": 5667000000, "ebit": 2117000000, "ebitda": 3047000000, "pretax_income": 1906000000, "tax_provision": 423000000, "net_income": 1502000000, "net_income_to_common": 1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 449532466, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 2697407169, "capital_expenditure": 645098506, "free_cash_flow": 3342505675, "dividends_paid": 1057188249, "share_repurchases": -1000000000, "shares_issued": null, "net_debt_issued": -1063000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7476000000, "cost_of_revenue": 1809000000, "gross_profit": 5667000000, "ebit": 2117000000, "ebitda": 3047000000, "pretax_income": 1906000000, "tax_provision": 423000000, "net_income": 1502000000, "net_income_to_common": 1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 449532466, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 2697407169, "capital_expenditure": 645098506, "free_cash_flow": 3342505675, "dividends_paid": 1057188249, "share_repurchases": -1000000000, "shares_issued": null, "net_debt_issued": -1063000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7476000000, "cost_of_revenue": 1809000000, "gross_profit": 5667000000, "ebit": 2117000000, "ebitda": 3047000000, "pretax_income": 1906000000, "tax_provision": 423000000, "net_income": 1502000000, "net_income_to_common": 1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 449532466, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 2697407169, "capital_expenditure": 645098506, "free_cash_flow": 3342505675, "dividends_paid": 1057188249, "share_repurchases": -1000000000, "shares_issued": null, "net_debt_issued": -1063000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7476000000, "cost_of_revenue": 1809000000, "gross_profit": 5667000000, "ebit": 2117000000, "ebitda": 3047000000, "pretax_income": 1906000000, "tax_provision": 423000000, "net_income": 1502000000, "net_income_to_common": 1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 449532466, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 2697407169, "capital_expenditure": 645098506, "free_cash_flow": 3342505675, "dividends_paid": 1057188249, "share_repurchases": -1000000000, "shares_issued": null, "net_debt_issued": -1063000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7476000000, "cost_of_revenue": 1809000000, "gross_profit": 5667000000, "ebit": 2117000000, "ebitda": 3047000000, "pretax_income": 1906000000, "tax_provision": 423000000, "net_income": 1502000000, "net_income_to_common": 1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 449532466, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 2697407169, "capital_expenditure": 645098506, "free_cash_flow": 3342505675, "dividends_paid": 1057188249, "share_repurchases": -1000000000, "shares_issued": null, "net_debt_issued": -1063000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7476000000, "cost_of_revenue": 1809000000, "gross_profit": 5667000000, "ebit": 2117000000, "ebitda": 3047000000, "pretax_income": 1906000000, "tax_provision": 423000000, "net_income": 1502000000, "net_income_to_common": 1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 449532466, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 2697407169, "capital_expenditure": 645098506, "free_cash_flow": 3342505675, "dividends_paid": 1057188249, "share_repurchases": -1000000000, "shares_issued": null, "net_debt_issued": -1063000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7476000000, "cost_of_revenue": 1809000000, "gross_profit": 5667000000, "ebit": 2117000000, "ebitda": 3047000000, "pretax_income": 1906000000, "tax_provision": 423000000, "net_income": 1502000000, "net_income_to_common": 1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 449532466, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 2697407169, "capital_expenditure": 645098506, "free_cash_flow": 3342505675, "dividends_paid": 1057188249, "share_repurchases": -1000000000, "shares_issued": null, "net_debt_issued": -1063000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7258000000, "cost_of_revenue": 1791000000, "gross_profit": 5467000000, "ebit": 2230000000, "ebitda": 3052000000, "pretax_income": 2069000000, "tax_provision": -123000000, "net_income": 2210000000, "net_income_to_common": 2210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1853000000, "total_current_assets": 3490000000, "total_assets": 18437000000, "short_term_debt": 1031000000, "long_term_debt": 1847000000, "total_debt": 3076000000, "total_liabilities": 6431000000, "total_equity": 12006000000, "shares_outstanding": 451239000, "goodwill_and_intangibles": 11849000000 }, "cash_flow": { "operating_cash_flow": 2339030349, "capital_expenditure": 577855685, "free_cash_flow": 2916886034, "dividends_paid": 903435000, "share_repurchases": -639000000, "shares_issued": null, "net_debt_issued": -353000000 } } ], "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": 2087000000, "cost_of_revenue": 493000000, "gross_profit": 1594000000, "ebit": 653000000, "ebitda": 898000000, "pretax_income": 602000000, "tax_provision": 125000000, "net_income": 459000000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401315522, "total_current_assets": 2140015023, "total_assets": 18003014334, "short_term_debt": 1123683462, "long_term_debt": 1328000000, "total_debt": 2456050996, "total_liabilities": 6152166958, "total_equity": 11850847376, "shares_outstanding": 437791834, "goodwill_and_intangibles": 12872195380 }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 156000000, "free_cash_flow": 661000000, "dividends_paid": 281000000, "share_repurchases": -262000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2087000000, "cost_of_revenue": 493000000, "gross_profit": 1594000000, "ebit": 653000000, "ebitda": 898000000, "pretax_income": 602000000, "tax_provision": 125000000, "net_income": 459000000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401315522, "total_current_assets": 2140015023, "total_assets": 18003014334, "short_term_debt": 1123683462, "long_term_debt": 1328000000, "total_debt": 2456050996, "total_liabilities": 6152166958, "total_equity": 11850847376, "shares_outstanding": 437791834, "goodwill_and_intangibles": 12872195380 }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 156000000, "free_cash_flow": 661000000, "dividends_paid": 281000000, "share_repurchases": -262000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2087000000, "cost_of_revenue": 493000000, "gross_profit": 1594000000, "ebit": 653000000, "ebitda": 898000000, "pretax_income": 602000000, "tax_provision": 125000000, "net_income": 459000000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401315522, "total_current_assets": 2140015023, "total_assets": 18003014334, "short_term_debt": 1123683462, "long_term_debt": 1328000000, "total_debt": 2456050996, "total_liabilities": 6152166958, "total_equity": 11850847376, "shares_outstanding": 437791834, "goodwill_and_intangibles": 12872195380 }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 156000000, "free_cash_flow": 661000000, "dividends_paid": 281000000, "share_repurchases": -262000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2087000000, "cost_of_revenue": 493000000, "gross_profit": 1594000000, "ebit": 653000000, "ebitda": 898000000, "pretax_income": 602000000, "tax_provision": 125000000, "net_income": 459000000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401315522, "total_current_assets": 2140015023, "total_assets": 18003014334, "short_term_debt": 1123683462, "long_term_debt": 1328000000, "total_debt": 2456050996, "total_liabilities": 6152166958, "total_equity": 11850847376, "shares_outstanding": 437791834, "goodwill_and_intangibles": 12872195380 }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 156000000, "free_cash_flow": 661000000, "dividends_paid": 281000000, "share_repurchases": -262000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2087000000, "cost_of_revenue": 493000000, "gross_profit": 1594000000, "ebit": 653000000, "ebitda": 898000000, "pretax_income": 602000000, "tax_provision": 125000000, "net_income": 459000000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401315522, "total_current_assets": 2140015023, "total_assets": 18003014334, "short_term_debt": 1123683462, "long_term_debt": 1328000000, "total_debt": 2456050996, "total_liabilities": 6152166958, "total_equity": 11850847376, "shares_outstanding": 437791834, "goodwill_and_intangibles": 12872195380 }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 156000000, "free_cash_flow": 661000000, "dividends_paid": 281000000, "share_repurchases": -262000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2087000000, "cost_of_revenue": 493000000, "gross_profit": 1594000000, "ebit": 653000000, "ebitda": 898000000, "pretax_income": 602000000, "tax_provision": 125000000, "net_income": 459000000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401315522, "total_current_assets": 2140015023, "total_assets": 18003014334, "short_term_debt": 1123683462, "long_term_debt": 1328000000, "total_debt": 2456050996, "total_liabilities": 6152166958, "total_equity": 11850847376, "shares_outstanding": 437791834, "goodwill_and_intangibles": 12872195380 }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 156000000, "free_cash_flow": 661000000, "dividends_paid": 281000000, "share_repurchases": -262000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2087000000, "cost_of_revenue": 493000000, "gross_profit": 1594000000, "ebit": 653000000, "ebitda": 898000000, "pretax_income": 602000000, "tax_provision": 125000000, "net_income": 459000000, "net_income_to_common": 459000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401315522, "total_current_assets": 2140015023, "total_assets": 18003014334, "short_term_debt": 1123683462, "long_term_debt": 1328000000, "total_debt": 2456050996, "total_liabilities": 6152166958, "total_equity": 11850847376, "shares_outstanding": 437791834, "goodwill_and_intangibles": 12872195380 }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 156000000, "free_cash_flow": 661000000, "dividends_paid": 281000000, "share_repurchases": -262000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2009000000, "cost_of_revenue": 493000000, "gross_profit": 1516000000, "ebit": 537000000, "ebitda": 777000000, "pretax_income": 491000000, "tax_provision": 158000000, "net_income": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 445597771, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 767872070, "capital_expenditure": 160423731, "free_cash_flow": 928295801, "dividends_paid": 260936826, "share_repurchases": -330000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2009000000, "cost_of_revenue": 493000000, "gross_profit": 1516000000, "ebit": 537000000, "ebitda": 777000000, "pretax_income": 491000000, "tax_provision": 158000000, "net_income": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 445597771, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 767872070, "capital_expenditure": 160423731, "free_cash_flow": 928295801, "dividends_paid": 260936826, "share_repurchases": -330000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2009000000, "cost_of_revenue": 493000000, "gross_profit": 1516000000, "ebit": 537000000, "ebitda": 777000000, "pretax_income": 491000000, "tax_provision": 158000000, "net_income": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 445597771, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 767872070, "capital_expenditure": 160423731, "free_cash_flow": 928295801, "dividends_paid": 260936826, "share_repurchases": -330000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2009000000, "cost_of_revenue": 493000000, "gross_profit": 1516000000, "ebit": 537000000, "ebitda": 777000000, "pretax_income": 491000000, "tax_provision": 158000000, "net_income": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 445597771, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 767872070, "capital_expenditure": 160423731, "free_cash_flow": 928295801, "dividends_paid": 260936826, "share_repurchases": -330000000, "shares_issued": null, "net_debt_issued": -16000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2009000000, "cost_of_revenue": 493000000, "gross_profit": 1516000000, "ebit": 537000000, "ebitda": 777000000, "pretax_income": 491000000, "tax_provision": 158000000, "net_income": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511000000, "total_current_assets": 2228000000, "total_assets": 17940000000, "short_term_debt": 793553219, "long_term_debt": 1328000000, "total_debt": 2119136458, "total_liabilities": 6026000000, "total_equity": 11914000000, "shares_outstanding": 445597771, "goodwill_and_intangibles": 12660000000 }, "cash_flow": { "operating_cash_flow": 767872070, "capital_expenditure": 160423731, "free_cash_flow": 928295801, "dividends_paid": 260936826, "share_repurchases": -330000000, "shares_issued": null, "net_debt_issued": -16000000 } } ] }, "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": "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }