{ "ticker": { "uuid": "7441dff8-09c0-465b-8ed3-4f11349e83ba", "symbol": "SBS", "name": "Companhia de Saneamento Basico do Estado de Sao Paulo SABESP ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/7441dff8-09c0-465b-8ed3-4f11349e83ba/", "api_url": "https://sharemaestro.com/factors/api/tickers/7441dff8-09c0-465b-8ed3-4f11349e83ba/" }, "latest_snapshot": { "ticker": { "uuid": "7441dff8-09c0-465b-8ed3-4f11349e83ba", "symbol": "SBS", "name": "Companhia de Saneamento Basico do Estado de Sao Paulo SABESP ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/7441dff8-09c0-465b-8ed3-4f11349e83ba/", "api_url": "https://sharemaestro.com/factors/api/tickers/7441dff8-09c0-465b-8ed3-4f11349e83ba/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.97, "value": 0.97, "quality": 0.7, "momentum": 0.85, "coverage": 0.97, "confidence": 0.94, "delta": -1 }, "headline_factors": { "price": 5.75, "market_cap": 20164275237, "pe_ratio": 2.3639, "earnings_yield": 0.1919, "ebitda_to_ev": 0.2264, "shareholder_yield": 0.0291, "roe": 0.1976, "piotroski_f_score": 3, "momentum_12_1": 0.4062, "volatility_252d": 0.3597 }, "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": 2.3639, "ev_ebitda": 4.417, "earnings_yield": 0.1919, "fcf_yield": 0.311, "shareholder_yield": 0.0291 }, "quality": { "roe": 0.1976, "roic": 0.106, "gross_margin": 0.3607, "fcf_margin": 0.5432, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.1318, "eps_growth_1y": -0.2289, "fcf_growth_1y": 1.8998 }, "momentum": { "price_return_12m": 0.5401, "momentum_12_1": 0.4062, "relative_strength": 0.3912 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.7, "momentum_percentile": 0.85, "growth_composite": 79, "yield_composite": 73, "overall_composite": 3, "os_score": 0.97, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.35, "os": 0.97, "value": 0.97, "quality": 0.71, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.1993, "earnings_yield": 0.1959, "shareholder_yield": 0.0313, "roe": 0.1976, "momentum_12_1": 0.6394 }, { "week_end_date": "2026-06-14", "price": 5.46, "os": 0.97, "value": 0.97, "quality": 0.7, "momentum": 0.85, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.2447, "earnings_yield": 0.1948, "shareholder_yield": 0.0307, "roe": 0.1976, "momentum_12_1": 0.4534 }, { "week_end_date": "2026-06-21", "price": 5.25, "os": 0.96, "value": 0.97, "quality": 0.7, "momentum": 0.77, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.1583, "earnings_yield": 0.197, "shareholder_yield": 0.0319, "roe": 0.1976, "momentum_12_1": 0.4423 }, { "week_end_date": "2026-06-28", "price": 5.79, "os": 0.97, "value": 0.97, "quality": 0.71, "momentum": 0.88, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.3803, "earnings_yield": 0.1915, "shareholder_yield": 0.0289, "roe": 0.1976, "momentum_12_1": 0.3925 }, { "week_end_date": "2026-07-05", "price": 5.75, "os": 0.96, "value": 0.97, "quality": 0.69, "momentum": 0.8, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 2.3639, "earnings_yield": 0.1919, "shareholder_yield": 0.0291, "roe": 0.1976, "momentum_12_1": 0.3018 }, { "week_end_date": "2026-07-12", "price": 6.06, "os": 0.96, "value": 0.97, "quality": 0.69, "momentum": 0.79, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 2.4914, "earnings_yield": 0.1888, "shareholder_yield": 0.0276, "roe": 0.1976, "momentum_12_1": 0.437 }, { "week_end_date": "2026-07-19", "price": 5.75, "os": 0.97, "value": 0.97, "quality": 0.7, "momentum": 0.85, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 2.3639, "earnings_yield": 0.1919, "shareholder_yield": 0.0291, "roe": 0.1976, "momentum_12_1": 0.4062 } ], "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": 37343800000, "cost_of_revenue": 23662280000, "gross_profit": 13681520000, "ebit": 15686860000, "ebitda": 17852235000, "pretax_income": 11471989000, "tax_provision": 3176152000, "net_income": 8295837000, "net_income_to_common": 8295837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 8213488100, "capital_expenditure": 286254386, "free_cash_flow": 8499742486, "dividends_paid": 2317343877, "share_repurchases": -475385000, "shares_issued": 0, "net_debt_issued": 14040223000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37343800000, "cost_of_revenue": 23662280000, "gross_profit": 13681520000, "ebit": 15686860000, "ebitda": 17852235000, "pretax_income": 11471989000, "tax_provision": 3176152000, "net_income": 8295837000, "net_income_to_common": 8295837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 8213488100, "capital_expenditure": 286254386, "free_cash_flow": 8499742486, "dividends_paid": 2317343877, "share_repurchases": -475385000, "shares_issued": 0, "net_debt_issued": 14040223000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37343800000, "cost_of_revenue": 23662280000, "gross_profit": 13681520000, "ebit": 15686860000, "ebitda": 17852235000, "pretax_income": 11471989000, "tax_provision": 3176152000, "net_income": 8295837000, "net_income_to_common": 8295837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 8213488100, "capital_expenditure": 286254386, "free_cash_flow": 8499742486, "dividends_paid": 2317343877, "share_repurchases": -475385000, "shares_issued": 0, "net_debt_issued": 14040223000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37343800000, "cost_of_revenue": 23662280000, "gross_profit": 13681520000, "ebit": 15686860000, "ebitda": 17852235000, "pretax_income": 11471989000, "tax_provision": 3176152000, "net_income": 8295837000, "net_income_to_common": 8295837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 8213488100, "capital_expenditure": 286254386, "free_cash_flow": 8499742486, "dividends_paid": 2317343877, "share_repurchases": -475385000, "shares_issued": 0, "net_debt_issued": 14040223000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37343800000, "cost_of_revenue": 23662280000, "gross_profit": 13681520000, "ebit": 15686860000, "ebitda": 17852235000, "pretax_income": 11471989000, "tax_provision": 3176152000, "net_income": 8295837000, "net_income_to_common": 8295837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 8213488100, "capital_expenditure": 286254386, "free_cash_flow": 8499742486, "dividends_paid": 2317343877, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 37343800000, "cost_of_revenue": 23662280000, "gross_profit": 13681520000, "ebit": 12035582000, "ebitda": 14200957000, "pretax_income": 11471989000, "tax_provision": 3176152000, "net_income": 8295837000, "net_income_to_common": 8295837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 8213488100, "capital_expenditure": 286254386, "free_cash_flow": 8499742486, "dividends_paid": 2317343877, "share_repurchases": -475385000, "shares_issued": 0, "net_debt_issued": 14040223000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 36145477000, "cost_of_revenue": 16603073000, "gross_profit": 19542404000, "ebit": 15436105000, "ebitda": 18112747000, "pretax_income": 13642808000, "tax_provision": 4063245000, "net_income": 9579563000, "net_income_to_common": 9579563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1682606000, "total_current_assets": 10608860000, "total_assets": 80965430000, "short_term_debt": 3133850000, "long_term_debt": 21862569000, "total_debt": 25258297000, "total_liabilities": 44037376000, "total_equity": 36928054000, "shares_outstanding": 3417550000, "goodwill_and_intangibles": 44646388000 }, "cash_flow": { "operating_cash_flow": 7404568000, "capital_expenditure": 100728000, "free_cash_flow": 7505296000, "dividends_paid": 928851000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 4624491000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 36145477000, "cost_of_revenue": 16603073000, "gross_profit": 19542404000, "ebit": 15436105000, "ebitda": 18112747000, "pretax_income": 13642808000, "tax_provision": 4063245000, "net_income": 9579563000, "net_income_to_common": 9579563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1682606000, "total_current_assets": 10608860000, "total_assets": 80965430000, "short_term_debt": 3133850000, "long_term_debt": 21862569000, "total_debt": 25258297000, "total_liabilities": 44037376000, "total_equity": 36928054000, "shares_outstanding": 3417550000, "goodwill_and_intangibles": 44646388000 }, "cash_flow": { "operating_cash_flow": 7404568000, "capital_expenditure": 100728000, "free_cash_flow": 7505296000, "dividends_paid": 928851000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 4624491000 } } ], "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": 9778350868, "cost_of_revenue": 5983377000, "gross_profit": 3794973868, "ebit": 3765435219, "ebitda": 4449854089, "pretax_income": 2313443378, "tax_provision": 597145340, "net_income": 1716298038, "net_income_to_common": 1716298038, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3514462000, "total_current_assets": 25631024000, "total_assets": 117667462000, "short_term_debt": 4621143000, "long_term_debt": 46648511000, "total_debt": 50817430000, "total_liabilities": 74380962000, "total_equity": 43164940000, "shares_outstanding": 3523860958, "goodwill_and_intangibles": 50615144000 }, "cash_flow": { "operating_cash_flow": 755387370, "capital_expenditure": 33319538, "free_cash_flow": 788706908, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13873101000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9778350868, "cost_of_revenue": 5983377000, "gross_profit": 3794973868, "ebit": 3765435219, "ebitda": 4449854089, "pretax_income": 2313443378, "tax_provision": 597145340, "net_income": 1716298038, "net_income_to_common": 1716298038, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3514462000, "total_current_assets": 25631024000, "total_assets": 117667462000, "short_term_debt": 4621143000, "long_term_debt": 46648511000, "total_debt": 50817430000, "total_liabilities": 74380962000, "total_equity": 43164940000, "shares_outstanding": 3523860958, "goodwill_and_intangibles": 50615144000 }, "cash_flow": { "operating_cash_flow": 755387370, "capital_expenditure": 33319538, "free_cash_flow": 788706908, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13873101000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9778350868, "cost_of_revenue": 5983377000, "gross_profit": 3794973868, "ebit": 3765435219, "ebitda": 4449854089, "pretax_income": 2313443378, "tax_provision": 597145340, "net_income": 1716298038, "net_income_to_common": 1716298038, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3514462000, "total_current_assets": 25631024000, "total_assets": 117667462000, "short_term_debt": 4621143000, "long_term_debt": 46648511000, "total_debt": 50817430000, "total_liabilities": 74380962000, "total_equity": 43164940000, "shares_outstanding": 3523860958, "goodwill_and_intangibles": 50615144000 }, "cash_flow": { "operating_cash_flow": 755387370, "capital_expenditure": 33319538, "free_cash_flow": 788706908, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13873101000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9778350868, "cost_of_revenue": 5983377000, "gross_profit": 3794973868, "ebit": 3765435219, "ebitda": 4449854089, "pretax_income": 2313443378, "tax_provision": 597145340, "net_income": 1716298038, "net_income_to_common": 1716298038, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3514462000, "total_current_assets": 25631024000, "total_assets": 117667462000, "short_term_debt": 4621143000, "long_term_debt": 46648511000, "total_debt": 50817430000, "total_liabilities": 74380962000, "total_equity": 43164940000, "shares_outstanding": 3523860958, "goodwill_and_intangibles": 50615144000 }, "cash_flow": { "operating_cash_flow": 755387370, "capital_expenditure": 33319538, "free_cash_flow": 788706908, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13873101000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9778350868, "cost_of_revenue": 5983377000, "gross_profit": 3794973868, "ebit": 3765435219, "ebitda": 4449854089, "pretax_income": 2313443378, "tax_provision": 597145340, "net_income": 1716298038, "net_income_to_common": 1716298038, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3514462000, "total_current_assets": 25631024000, "total_assets": 117667462000, "short_term_debt": 4621143000, "long_term_debt": 46648511000, "total_debt": 50817430000, "total_liabilities": 74380962000, "total_equity": 43164940000, "shares_outstanding": 3523860958, "goodwill_and_intangibles": 50615144000 }, "cash_flow": { "operating_cash_flow": 755387370, "capital_expenditure": 33319538, "free_cash_flow": 788706908, "dividends_paid": 46433123, "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": 9778350868, "cost_of_revenue": 5983377000, "gross_profit": 3794973868, "ebit": 3330659204, "ebitda": 4015078074, "pretax_income": 2313443378, "tax_provision": 597145340, "net_income": 1716298038, "net_income_to_common": 1716298038, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3514462000, "total_current_assets": 25631024000, "total_assets": 117667462000, "short_term_debt": 4621143000, "long_term_debt": 46648511000, "total_debt": 50817430000, "total_liabilities": 74380962000, "total_equity": 43164940000, "shares_outstanding": 3523860958, "goodwill_and_intangibles": 50615144000 }, "cash_flow": { "operating_cash_flow": 755387370, "capital_expenditure": 33319538, "free_cash_flow": 788706908, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13873101000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10528179000, "cost_of_revenue": 7110760000, "gross_profit": 3417419000, "ebit": 2249591000, "ebitda": 3175059000, "pretax_income": 2752362000, "tax_provision": 233144000, "net_income": 2519218000, "net_income_to_common": 2519218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 906751000, "capital_expenditure": 9125857873, "free_cash_flow": 10032608873, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4308085000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10528179000, "cost_of_revenue": 7110760000, "gross_profit": 3417419000, "ebit": 2249591000, "ebitda": 3175059000, "pretax_income": 2752362000, "tax_provision": 233144000, "net_income": 2519218000, "net_income_to_common": 2519218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 906751000, "capital_expenditure": 9125857873, "free_cash_flow": 10032608873, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4308085000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10528179000, "cost_of_revenue": 7110760000, "gross_profit": 3417419000, "ebit": 2249591000, "ebitda": 3175059000, "pretax_income": 2752362000, "tax_provision": 233144000, "net_income": 2519218000, "net_income_to_common": 2519218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 906751000, "capital_expenditure": 9125857873, "free_cash_flow": 10032608873, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4308085000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10528179000, "cost_of_revenue": 7110760000, "gross_profit": 3417419000, "ebit": 2249591000, "ebitda": 3175059000, "pretax_income": 2752362000, "tax_provision": 233144000, "net_income": 2519218000, "net_income_to_common": 2519218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 906751000, "capital_expenditure": 9125857873, "free_cash_flow": 10032608873, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4308085000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10528179000, "cost_of_revenue": 7110760000, "gross_profit": 3417419000, "ebit": 2249591000, "ebitda": 3175059000, "pretax_income": 2752362000, "tax_provision": 233144000, "net_income": 2519218000, "net_income_to_common": 2519218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 906751000, "capital_expenditure": 9125857873, "free_cash_flow": 10032608873, "dividends_paid": 46433123, "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": 10528179000, "cost_of_revenue": 7110760000, "gross_profit": 3417419000, "ebit": 2249591000, "ebitda": 3175059000, "pretax_income": 2752362000, "tax_provision": 233144000, "net_income": 2519218000, "net_income_to_common": 2519218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4670456000, "total_current_assets": 18547197000, "total_assets": 106217659000, "short_term_debt": 4959466000, "long_term_debt": 34929690000, "total_debt": 39991407000, "total_liabilities": 63837814000, "total_equity": 42379845000, "shares_outstanding": 3421160000, "goodwill_and_intangibles": 50467133000 }, "cash_flow": { "operating_cash_flow": 906751000, "capital_expenditure": 9125857873, "free_cash_flow": 10032608873, "dividends_paid": 46433123, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 4308085000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "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": "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 } }