{ "ticker": { "uuid": "7183b1c6-6b50-44e5-bf39-d3969eae8c11", "symbol": "MPC", "name": "Marathon Petroleum Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/7183b1c6-6b50-44e5-bf39-d3969eae8c11/", "api_url": "https://sharemaestro.com/factors/api/tickers/7183b1c6-6b50-44e5-bf39-d3969eae8c11/" }, "latest_snapshot": { "ticker": { "uuid": "7183b1c6-6b50-44e5-bf39-d3969eae8c11", "symbol": "MPC", "name": "Marathon Petroleum Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/7183b1c6-6b50-44e5-bf39-d3969eae8c11/", "api_url": "https://sharemaestro.com/factors/api/tickers/7183b1c6-6b50-44e5-bf39-d3969eae8c11/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.89, "value": 0.67, "quality": 0.75, "momentum": 0.88, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 312.6, "market_cap": 91259392101, "pe_ratio": 19.7019, "earnings_yield": 0.0687, "ebitda_to_ev": 0.0938, "shareholder_yield": 0.0473, "roe": 0.2765, "piotroski_f_score": 7, "momentum_12_1": 0.4217, "volatility_252d": 0.3676 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 19.7019, "ev_ebitda": 10.6594, "earnings_yield": 0.0687, "fcf_yield": 0.1013, "shareholder_yield": 0.0473 }, "quality": { "roe": 0.2765, "roic": 0.1521, "gross_margin": 0.088, "fcf_margin": 0.097, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": -0.014, "eps_growth_1y": 0.903, "fcf_growth_1y": 0.361 }, "momentum": { "price_return_12m": 0.8296, "momentum_12_1": 0.4217, "relative_strength": 0.6806 }, "scores": { "value_percentile": 0.67, "quality_percentile": 0.75, "momentum_percentile": 0.88, "growth_composite": 32, "yield_composite": 31, "overall_composite": 11, "os_score": 0.89, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 262.01, "os": 0.91, "value": 0.73, "quality": 0.78, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 16.5135, "earnings_yield": 0.0791, "shareholder_yield": 0.0565, "roe": 0.2765, "momentum_12_1": 0.5533 }, { "week_end_date": "2026-06-14", "price": 263.58, "os": 0.92, "value": 0.74, "quality": 0.76, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 16.6124, "earnings_yield": 0.0788, "shareholder_yield": 0.0561, "roe": 0.2765, "momentum_12_1": 0.559 }, { "week_end_date": "2026-06-21", "price": 242.91, "os": 0.91, "value": 0.77, "quality": 0.75, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 15.3097, "earnings_yield": 0.0831, "shareholder_yield": 0.0609, "roe": 0.2765, "momentum_12_1": 0.5353 }, { "week_end_date": "2026-06-28", "price": 254.06, "os": 0.93, "value": 0.76, "quality": 0.77, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 16.0124, "earnings_yield": 0.0807, "shareholder_yield": 0.0583, "roe": 0.2765, "momentum_12_1": 0.5152 }, { "week_end_date": "2026-07-05", "price": 266.35, "os": 0.91, "value": 0.74, "quality": 0.76, "momentum": 0.85, "confidence": 0.991, "coverage": 1, "pe_ratio": 16.787, "earnings_yield": 0.0782, "shareholder_yield": 0.0556, "roe": 0.2765, "momentum_12_1": 0.5175 }, { "week_end_date": "2026-07-12", "price": 283.74, "os": 0.89, "value": 0.71, "quality": 0.74, "momentum": 0.8, "confidence": 0.98, "coverage": 1, "pe_ratio": 17.883, "earnings_yield": 0.0735, "shareholder_yield": 0.0522, "roe": 0.2765, "momentum_12_1": 0.4942 }, { "week_end_date": "2026-07-19", "price": 312.6, "os": 0.89, "value": 0.67, "quality": 0.75, "momentum": 0.88, "confidence": 0.969, "coverage": 1, "pe_ratio": 19.7019, "earnings_yield": 0.0687, "shareholder_yield": 0.0473, "roe": 0.2765, "momentum_12_1": 0.4217 } ], "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": 132699000000, "cost_of_revenue": 122697000000, "gross_profit": 10002000000, "ebit": 8427000000, "ebitda": 11678000000, "pretax_income": 7015000000, "tax_provision": 1137000000, "net_income": 4047000000, "net_income_to_common": 4047000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 305000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 8253000000, "capital_expenditure": 3486000000, "free_cash_flow": 11739000000, "dividends_paid": 1140000000, "share_repurchases": -3488000000, "shares_issued": 24000000, "net_debt_issued": 4703000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132699000000, "cost_of_revenue": 122697000000, "gross_profit": 10002000000, "ebit": 8427000000, "ebitda": 11678000000, "pretax_income": 7015000000, "tax_provision": 1137000000, "net_income": 4047000000, "net_income_to_common": 4047000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 305000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 8253000000, "capital_expenditure": 3486000000, "free_cash_flow": 11739000000, "dividends_paid": 1140000000, "share_repurchases": -3488000000, "shares_issued": 24000000, "net_debt_issued": 4703000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132699000000, "cost_of_revenue": 122697000000, "gross_profit": 10002000000, "ebit": 8427000000, "ebitda": 11678000000, "pretax_income": 7015000000, "tax_provision": 1137000000, "net_income": 4047000000, "net_income_to_common": 4047000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 305000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 8253000000, "capital_expenditure": 3486000000, "free_cash_flow": 11739000000, "dividends_paid": 1140000000, "share_repurchases": -3488000000, "shares_issued": 24000000, "net_debt_issued": 4703000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132699000000, "cost_of_revenue": 122697000000, "gross_profit": 10002000000, "ebit": 8427000000, "ebitda": 11678000000, "pretax_income": 7015000000, "tax_provision": 1137000000, "net_income": 4047000000, "net_income_to_common": 4047000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 305000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 8253000000, "capital_expenditure": 3486000000, "free_cash_flow": 11739000000, "dividends_paid": 1140000000, "share_repurchases": -3488000000, "shares_issued": 24000000, "net_debt_issued": 4703000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132699000000, "cost_of_revenue": 122697000000, "gross_profit": 10002000000, "ebit": 8427000000, "ebitda": 11678000000, "pretax_income": 7015000000, "tax_provision": 1137000000, "net_income": 4047000000, "net_income_to_common": 4047000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 305000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 8253000000, "capital_expenditure": 3486000000, "free_cash_flow": 11739000000, "dividends_paid": 1140000000, "share_repurchases": -3488000000, "shares_issued": 24000000, "net_debt_issued": 4703000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132699000000, "cost_of_revenue": 122697000000, "gross_profit": 10002000000, "ebit": 8427000000, "ebitda": 11678000000, "pretax_income": 7015000000, "tax_provision": 1137000000, "net_income": 4047000000, "net_income_to_common": 4047000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 305000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 8253000000, "capital_expenditure": 3486000000, "free_cash_flow": 11739000000, "dividends_paid": 1140000000, "share_repurchases": -3488000000, "shares_issued": 24000000, "net_debt_issued": 4703000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 138864000000, "cost_of_revenue": 129577000000, "gross_profit": 9287000000, "ebit": 7265000000, "ebitda": 10602000000, "pretax_income": 5957000000, "tax_provision": 890000000, "net_income": 3445000000, "net_income_to_common": 3445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3210000000, "total_current_assets": 24447000000, "total_assets": 78858000000, "short_term_debt": 3466000000, "long_term_debt": 24432000000, "total_debt": 28758000000, "total_liabilities": 54352000000, "total_equity": 17745000000, "shares_outstanding": 341000000, "goodwill_and_intangibles": 10018000000 }, "cash_flow": { "operating_cash_flow": 8665000000, "capital_expenditure": 2533000000, "free_cash_flow": 11198000000, "dividends_paid": 1154000000, "share_repurchases": -9189000000, "shares_issued": 25000000, "net_debt_issued": -353000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 138864000000, "cost_of_revenue": 129577000000, "gross_profit": 9287000000, "ebit": 7265000000, "ebitda": 10602000000, "pretax_income": 5957000000, "tax_provision": 890000000, "net_income": 3445000000, "net_income_to_common": 3445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3210000000, "total_current_assets": 24447000000, "total_assets": 78858000000, "short_term_debt": 3466000000, "long_term_debt": 24432000000, "total_debt": 28758000000, "total_liabilities": 54352000000, "total_equity": 17745000000, "shares_outstanding": 341000000, "goodwill_and_intangibles": 10018000000 }, "cash_flow": { "operating_cash_flow": 8665000000, "capital_expenditure": 2533000000, "free_cash_flow": 11198000000, "dividends_paid": 1154000000, "share_repurchases": -9189000000, "shares_issued": 25000000, "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": 34568000000, "cost_of_revenue": 31261000000, "gross_profit": 3307000000, "ebit": 1223000000, "ebitda": 2032000000, "pretax_income": 1034000000, "tax_provision": 183000000, "net_income": 511000000, "net_income_to_common": 511000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2151000000, "total_current_assets": 28698000000, "total_assets": 88187000000, "short_term_debt": 2620000000, "long_term_debt": 30706000000, "total_debt": 34326000000, "total_liabilities": 64760000000, "total_equity": 16753000000, "shares_outstanding": 295000000, "goodwill_and_intangibles": 11993000000 }, "cash_flow": { "operating_cash_flow": 1121000000, "capital_expenditure": 913000000, "free_cash_flow": 2034000000, "dividends_paid": 295000000, "share_repurchases": -750000000, "shares_issued": 1000000, "net_debt_issued": -49000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34568000000, "cost_of_revenue": 31261000000, "gross_profit": 3307000000, "ebit": 1223000000, "ebitda": 2032000000, "pretax_income": 1034000000, "tax_provision": 183000000, "net_income": 511000000, "net_income_to_common": 511000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2151000000, "total_current_assets": 28698000000, "total_assets": 88187000000, "short_term_debt": 2620000000, "long_term_debt": 30706000000, "total_debt": 34326000000, "total_liabilities": 64760000000, "total_equity": 16753000000, "shares_outstanding": 295000000, "goodwill_and_intangibles": 11993000000 }, "cash_flow": { "operating_cash_flow": 1121000000, "capital_expenditure": 913000000, "free_cash_flow": 2034000000, "dividends_paid": 295000000, "share_repurchases": -750000000, "shares_issued": 1000000, "net_debt_issued": -49000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34568000000, "cost_of_revenue": 31261000000, "gross_profit": 3307000000, "ebit": 1404000000, "ebitda": 2213000000, "pretax_income": 1034000000, "tax_provision": 183000000, "net_income": 511000000, "net_income_to_common": 511000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2151000000, "total_current_assets": 28698000000, "total_assets": 88187000000, "short_term_debt": 2620000000, "long_term_debt": 30706000000, "total_debt": 34326000000, "total_liabilities": 64760000000, "total_equity": 16753000000, "shares_outstanding": 295000000, "goodwill_and_intangibles": 11993000000 }, "cash_flow": { "operating_cash_flow": 1121000000, "capital_expenditure": 913000000, "free_cash_flow": 2034000000, "dividends_paid": 295000000, "share_repurchases": -750000000, "shares_issued": 1000000, "net_debt_issued": -49000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34568000000, "cost_of_revenue": 31261000000, "gross_profit": 3307000000, "ebit": 1404000000, "ebitda": 2213000000, "pretax_income": 1034000000, "tax_provision": 183000000, "net_income": 511000000, "net_income_to_common": 511000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2151000000, "total_current_assets": 28698000000, "total_assets": 88187000000, "short_term_debt": 2620000000, "long_term_debt": 30706000000, "total_debt": 34326000000, "total_liabilities": 64760000000, "total_equity": 16753000000, "shares_outstanding": 295000000, "goodwill_and_intangibles": 11993000000 }, "cash_flow": { "operating_cash_flow": 1121000000, "capital_expenditure": 913000000, "free_cash_flow": 2034000000, "dividends_paid": 295000000, "share_repurchases": -750000000, "shares_issued": 1000000, "net_debt_issued": -49000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34568000000, "cost_of_revenue": 31261000000, "gross_profit": 3307000000, "ebit": 1404000000, "ebitda": 2213000000, "pretax_income": 1034000000, "tax_provision": 183000000, "net_income": 511000000, "net_income_to_common": 511000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2151000000, "total_current_assets": 28698000000, "total_assets": 88187000000, "short_term_debt": 2620000000, "long_term_debt": 30706000000, "total_debt": 34326000000, "total_liabilities": 64760000000, "total_equity": 16753000000, "shares_outstanding": 295000000, "goodwill_and_intangibles": 11993000000 }, "cash_flow": { "operating_cash_flow": 1121000000, "capital_expenditure": 913000000, "free_cash_flow": 2034000000, "dividends_paid": 295000000, "share_repurchases": -750000000, "shares_issued": 1000000, "net_debt_issued": -49000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 34568000000, "cost_of_revenue": 31261000000, "gross_profit": 3307000000, "ebit": 1404000000, "ebitda": 2213000000, "pretax_income": 1034000000, "tax_provision": 183000000, "net_income": 511000000, "net_income_to_common": 511000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2151000000, "total_current_assets": 28698000000, "total_assets": 88187000000, "short_term_debt": 2620000000, "long_term_debt": 30706000000, "total_debt": 34326000000, "total_liabilities": 64760000000, "total_equity": 16753000000, "shares_outstanding": 295000000, "goodwill_and_intangibles": 11993000000 }, "cash_flow": { "operating_cash_flow": 1121000000, "capital_expenditure": 913000000, "free_cash_flow": 2034000000, "dividends_paid": 295000000, "share_repurchases": -750000000, "shares_issued": 1000000, "net_debt_issued": -49000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32574000000, "cost_of_revenue": 29689000000, "gross_profit": 2885000000, "ebit": 2751000000, "ebitda": 3579000000, "pretax_income": 2351000000, "tax_provision": 372000000, "net_income": 1535000000, "net_income_to_common": 1535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 299000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 3069000000, "capital_expenditure": 1181000000, "free_cash_flow": 4250000000, "dividends_paid": 300000000, "share_repurchases": -1001000000, "shares_issued": 0, "net_debt_issued": -25000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32574000000, "cost_of_revenue": 29689000000, "gross_profit": 2885000000, "ebit": 2751000000, "ebitda": 3579000000, "pretax_income": 2351000000, "tax_provision": 372000000, "net_income": 1535000000, "net_income_to_common": 1535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 299000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 3069000000, "capital_expenditure": 1181000000, "free_cash_flow": 4250000000, "dividends_paid": 300000000, "share_repurchases": -1001000000, "shares_issued": 0, "net_debt_issued": -25000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32574000000, "cost_of_revenue": 29689000000, "gross_profit": 2885000000, "ebit": 2751000000, "ebitda": 3579000000, "pretax_income": 2351000000, "tax_provision": 372000000, "net_income": 1535000000, "net_income_to_common": 1535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 299000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 3069000000, "capital_expenditure": 1181000000, "free_cash_flow": 4250000000, "dividends_paid": 300000000, "share_repurchases": -1001000000, "shares_issued": 0, "net_debt_issued": -25000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32574000000, "cost_of_revenue": 29689000000, "gross_profit": 2885000000, "ebit": 2751000000, "ebitda": 3579000000, "pretax_income": 2351000000, "tax_provision": 372000000, "net_income": 1535000000, "net_income_to_common": 1535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 299000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 3069000000, "capital_expenditure": 1181000000, "free_cash_flow": 4250000000, "dividends_paid": 300000000, "share_repurchases": -1001000000, "shares_issued": 0, "net_debt_issued": -25000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32574000000, "cost_of_revenue": 29689000000, "gross_profit": 2885000000, "ebit": 2751000000, "ebitda": 3579000000, "pretax_income": 2351000000, "tax_provision": 372000000, "net_income": 1535000000, "net_income_to_common": 1535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 299000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 3069000000, "capital_expenditure": 1181000000, "free_cash_flow": 4250000000, "dividends_paid": 300000000, "share_repurchases": -1001000000, "shares_issued": 0, "net_debt_issued": -25000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32574000000, "cost_of_revenue": 29689000000, "gross_profit": 2885000000, "ebit": 2751000000, "ebitda": 3579000000, "pretax_income": 2351000000, "tax_provision": 372000000, "net_income": 1535000000, "net_income_to_common": 1535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3672000000, "total_current_assets": 24780000000, "total_assets": 85560000000, "short_term_debt": 2860000000, "long_term_debt": 30505000000, "total_debt": 34358000000, "total_liabilities": 61474000000, "total_equity": 17314000000, "shares_outstanding": 299000000, "goodwill_and_intangibles": 12068000000 }, "cash_flow": { "operating_cash_flow": 3069000000, "capital_expenditure": 1181000000, "free_cash_flow": 4250000000, "dividends_paid": 300000000, "share_repurchases": -1001000000, "shares_issued": 0, "net_debt_issued": -25000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "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 } }