{ "ticker": { "uuid": "87a62723-7ed3-4f58-bf60-d8284fd599db", "symbol": "DHR", "name": "Danaher Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/87a62723-7ed3-4f58-bf60-d8284fd599db/", "api_url": "https://sharemaestro.com/factors/api/tickers/87a62723-7ed3-4f58-bf60-d8284fd599db/" }, "latest_snapshot": { "ticker": { "uuid": "87a62723-7ed3-4f58-bf60-d8284fd599db", "symbol": "DHR", "name": "Danaher Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/87a62723-7ed3-4f58-bf60-d8284fd599db/", "api_url": "https://sharemaestro.com/factors/api/tickers/87a62723-7ed3-4f58-bf60-d8284fd599db/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.13, "value": 0.09, "quality": 0.79, "momentum": 0.23, "coverage": 0.97, "confidence": 0.97, "delta": 1 }, "headline_factors": { "price": 191.5, "market_cap": 134621829341, "pe_ratio": 33.6218, "earnings_yield": 0.0319, "ebitda_to_ev": 0.041, "shareholder_yield": 0.0285, "roe": 0.0761, "piotroski_f_score": 6, "momentum_12_1": -0.0382, "volatility_252d": 0.3326 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 33.6218, "ev_ebitda": 24.3772, "earnings_yield": 0.0319, "fcf_yield": 0.0498, "shareholder_yield": 0.0285 }, "quality": { "roe": 0.0761, "roic": 0.0562, "gross_margin": 0.5851, "fcf_margin": 0.3108, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0456, "eps_growth_1y": 0.1732, "fcf_growth_1y": 0.0439 }, "momentum": { "price_return_12m": -0.0612, "momentum_12_1": -0.0382, "relative_strength": -0.2295 }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.79, "momentum_percentile": 0.23, "growth_composite": 79, "yield_composite": 72, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 183.93, "os": 0.13, "value": 0.1, "quality": 0.81, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 35.2878, "earnings_yield": 0.0321, "shareholder_yield": 0.0222, "roe": 0.0697, "momentum_12_1": -0.1208 }, { "week_end_date": "2026-06-14", "price": 179.73, "os": 0.13, "value": 0.11, "quality": 0.78, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.4836, "earnings_yield": 0.0328, "shareholder_yield": 0.0227, "roe": 0.0697, "momentum_12_1": -0.1875 }, { "week_end_date": "2026-06-21", "price": 176.81, "os": 0.13, "value": 0.11, "quality": 0.82, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.9226, "earnings_yield": 0.0333, "shareholder_yield": 0.0231, "roe": 0.0697, "momentum_12_1": -0.1181 }, { "week_end_date": "2026-06-28", "price": 196.19, "os": 0.14, "value": 0.09, "quality": 0.78, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.641, "earnings_yield": 0.0303, "shareholder_yield": 0.0212, "roe": 0.0697, "momentum_12_1": -0.0762 }, { "week_end_date": "2026-07-05", "price": 197.93, "os": 0.14, "value": 0.09, "quality": 0.81, "momentum": 0.24, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 37.9748, "earnings_yield": 0.0301, "shareholder_yield": 0.021, "roe": 0.0697, "momentum_12_1": -0.0882 }, { "week_end_date": "2026-07-12", "price": 199.05, "os": 0.1, "value": 0.09, "quality": 0.79, "momentum": 0.15, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 38.1897, "earnings_yield": 0.0299, "shareholder_yield": 0.0209, "roe": 0.0697, "momentum_12_1": -0.1161 }, { "week_end_date": "2026-07-19", "price": 203.83, "os": 0.14, "value": 0.08, "quality": 0.8, "momentum": 0.28, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 39.1068, "earnings_yield": 0.0293, "shareholder_yield": 0.0204, "roe": 0.0697, "momentum_12_1": -0.0628 }, { "week_end_date": "2026-07-26", "price": 191.5, "os": 0.13, "value": 0.09, "quality": 0.79, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.6218, "earnings_yield": 0.0319, "shareholder_yield": 0.0285, "roe": 0.0761, "momentum_12_1": -0.0382 } ], "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": 24568000000, "cost_of_revenue": 9598000000, "gross_profit": 14970000000, "ebit": 4498000000, "ebitda": 6945000000, "pretax_income": 4233000000, "tax_provision": 619000000, "net_income": 3614000000, "net_income_to_common": 3614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 6416000000, "capital_expenditure": 1156000000, "free_cash_flow": 7572000000, "dividends_paid": 878000000, "share_repurchases": -3088000000, "shares_issued": 85000000, "net_debt_issued": 1056000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24568000000, "cost_of_revenue": 9598000000, "gross_profit": 14970000000, "ebit": 4498000000, "ebitda": 6945000000, "pretax_income": 4233000000, "tax_provision": 619000000, "net_income": 3614000000, "net_income_to_common": 3614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 6416000000, "capital_expenditure": 1156000000, "free_cash_flow": 7572000000, "dividends_paid": 878000000, "share_repurchases": -3088000000, "shares_issued": 85000000, "net_debt_issued": 1056000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24568000000, "cost_of_revenue": 9598000000, "gross_profit": 14970000000, "ebit": 4498000000, "ebitda": 6945000000, "pretax_income": 4233000000, "tax_provision": 619000000, "net_income": 3614000000, "net_income_to_common": 3614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 6416000000, "capital_expenditure": 1156000000, "free_cash_flow": 7572000000, "dividends_paid": 878000000, "share_repurchases": -3088000000, "shares_issued": 85000000, "net_debt_issued": 1056000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24568000000, "cost_of_revenue": 9598000000, "gross_profit": 14970000000, "ebit": 4498000000, "ebitda": 6945000000, "pretax_income": 4233000000, "tax_provision": 619000000, "net_income": 3614000000, "net_income_to_common": 3614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 6416000000, "capital_expenditure": 1156000000, "free_cash_flow": 7572000000, "dividends_paid": 878000000, "share_repurchases": -3088000000, "shares_issued": 85000000, "net_debt_issued": 1056000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24568000000, "cost_of_revenue": 9598000000, "gross_profit": 14970000000, "ebit": 4498000000, "ebitda": 6945000000, "pretax_income": 4233000000, "tax_provision": 619000000, "net_income": 3614000000, "net_income_to_common": 3614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 6416000000, "capital_expenditure": 1156000000, "free_cash_flow": 7572000000, "dividends_paid": 878000000, "share_repurchases": -3088000000, "shares_issued": 85000000, "net_debt_issued": 1056000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24568000000, "cost_of_revenue": 9598000000, "gross_profit": 14970000000, "ebit": 4498000000, "ebitda": 6945000000, "pretax_income": 4233000000, "tax_provision": 619000000, "net_income": 3614000000, "net_income_to_common": 3614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 6416000000, "capital_expenditure": 1156000000, "free_cash_flow": 7572000000, "dividends_paid": 878000000, "share_repurchases": -3088000000, "shares_issued": 85000000, "net_debt_issued": 1056000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24568000000, "cost_of_revenue": 9598000000, "gross_profit": 14970000000, "ebit": 4498000000, "ebitda": 6945000000, "pretax_income": 4233000000, "tax_provision": 619000000, "net_income": 3614000000, "net_income_to_common": 3614000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 6416000000, "capital_expenditure": 1156000000, "free_cash_flow": 7572000000, "dividends_paid": 878000000, "share_repurchases": -3088000000, "shares_issued": 85000000, "net_debt_issued": 1056000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23875000000, "cost_of_revenue": 9669000000, "gross_profit": 14206000000, "ebit": 4924000000, "ebitda": 7276000000, "pretax_income": 4646000000, "tax_provision": 747000000, "net_income": 3899000000, "net_income_to_common": 3899000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2078000000, "total_current_assets": 9497000000, "total_assets": 77542000000, "short_term_debt": 678000000, "long_term_debt": 15500000000, "total_debt": 17146000000, "total_liabilities": 27992000000, "total_equity": 49543000000, "shares_outstanding": 737200000, "goodwill_and_intangibles": 59065000000 }, "cash_flow": { "operating_cash_flow": 6688000000, "capital_expenditure": 1392000000, "free_cash_flow": 8080000000, "dividends_paid": 768000000, "share_repurchases": -5979000000, "shares_issued": 162000000, "net_debt_issued": -1674000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6265000000, "cost_of_revenue": 2654000000, "gross_profit": 3611000000, "ebit": 1127000000, "ebitda": 1127000000, "pretax_income": 1078000000, "tax_provision": 208000000, "net_income": 870000000, "net_income_to_common": 870000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4348000000, "total_current_assets": 13381000000, "total_assets": 92367000000, "short_term_debt": 1411000000, "long_term_debt": 25147000000, "total_debt": 26558000000, "total_liabilities": 39786000000, "total_equity": 52581000000, "shares_outstanding": 707600000, "goodwill_and_intangibles": 68772000000 }, "cash_flow": { "operating_cash_flow": 1534000000, "capital_expenditure": 269000000, "free_cash_flow": 1803000000, "dividends_paid": 283000000, "share_repurchases": -894000000, "shares_issued": 8000000, "net_debt_issued": 6555000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5951000000, "cost_of_revenue": 2360000000, "gross_profit": 3591000000, "ebit": 1298000000, "ebitda": 1491000000, "pretax_income": 1235000000, "tax_provision": 206000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5701000000, "total_current_assets": 13935000000, "total_assets": 83544000000, "short_term_debt": 923000000, "long_term_debt": 17561000000, "total_debt": 18484000000, "total_liabilities": 30595000000, "total_equity": 52949000000, "shares_outstanding": 711200000, "goodwill_and_intangibles": 59931000000 }, "cash_flow": { "operating_cash_flow": 1322000000, "capital_expenditure": 237000000, "free_cash_flow": 1559000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1434000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5951000000, "cost_of_revenue": 2360000000, "gross_profit": 3591000000, "ebit": 1298000000, "ebitda": 1491000000, "pretax_income": 1235000000, "tax_provision": 206000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5701000000, "total_current_assets": 13935000000, "total_assets": 83544000000, "short_term_debt": 923000000, "long_term_debt": 17561000000, "total_debt": 18484000000, "total_liabilities": 30595000000, "total_equity": 52949000000, "shares_outstanding": 711200000, "goodwill_and_intangibles": 59931000000 }, "cash_flow": { "operating_cash_flow": 1322000000, "capital_expenditure": 237000000, "free_cash_flow": 1559000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1434000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5951000000, "cost_of_revenue": 2360000000, "gross_profit": 3591000000, "ebit": 1298000000, "ebitda": 1491000000, "pretax_income": 1235000000, "tax_provision": 206000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5701000000, "total_current_assets": 13935000000, "total_assets": 83544000000, "short_term_debt": 923000000, "long_term_debt": 17561000000, "total_debt": 18484000000, "total_liabilities": 30595000000, "total_equity": 52949000000, "shares_outstanding": 711200000, "goodwill_and_intangibles": 59931000000 }, "cash_flow": { "operating_cash_flow": 1322000000, "capital_expenditure": 237000000, "free_cash_flow": 1559000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1434000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5951000000, "cost_of_revenue": 2360000000, "gross_profit": 3591000000, "ebit": 1298000000, "ebitda": 1491000000, "pretax_income": 1235000000, "tax_provision": 206000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5701000000, "total_current_assets": 13935000000, "total_assets": 83544000000, "short_term_debt": 923000000, "long_term_debt": 17561000000, "total_debt": 18484000000, "total_liabilities": 30595000000, "total_equity": 52949000000, "shares_outstanding": 711200000, "goodwill_and_intangibles": 59931000000 }, "cash_flow": { "operating_cash_flow": 1322000000, "capital_expenditure": 237000000, "free_cash_flow": 1559000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1434000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5951000000, "cost_of_revenue": 2360000000, "gross_profit": 3591000000, "ebit": 1298000000, "ebitda": 1491000000, "pretax_income": 1235000000, "tax_provision": 206000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5701000000, "total_current_assets": 13935000000, "total_assets": 83544000000, "short_term_debt": 923000000, "long_term_debt": 17561000000, "total_debt": 18484000000, "total_liabilities": 30595000000, "total_equity": 52949000000, "shares_outstanding": 711200000, "goodwill_and_intangibles": 59931000000 }, "cash_flow": { "operating_cash_flow": 1322000000, "capital_expenditure": 237000000, "free_cash_flow": 1559000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1434000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5951000000, "cost_of_revenue": 2360000000, "gross_profit": 3591000000, "ebit": 1298000000, "ebitda": 1491000000, "pretax_income": 1235000000, "tax_provision": 206000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5701000000, "total_current_assets": 13935000000, "total_assets": 83544000000, "short_term_debt": 923000000, "long_term_debt": 17561000000, "total_debt": 18484000000, "total_liabilities": 30595000000, "total_equity": 52949000000, "shares_outstanding": 711200000, "goodwill_and_intangibles": 59931000000 }, "cash_flow": { "operating_cash_flow": 1322000000, "capital_expenditure": 237000000, "free_cash_flow": 1559000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1434000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5951000000, "cost_of_revenue": 2360000000, "gross_profit": 3591000000, "ebit": 1344000000, "ebitda": 1537000000, "pretax_income": 1235000000, "tax_provision": 206000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5701000000, "total_current_assets": 13935000000, "total_assets": 83544000000, "short_term_debt": 923000000, "long_term_debt": 17561000000, "total_debt": 18484000000, "total_liabilities": 30595000000, "total_equity": 52949000000, "shares_outstanding": 711200000, "goodwill_and_intangibles": 59931000000 }, "cash_flow": { "operating_cash_flow": 1322000000, "capital_expenditure": 237000000, "free_cash_flow": 1559000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1434000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6838000000, "cost_of_revenue": 2872000000, "gross_profit": 3966000000, "ebit": 1428000000, "ebitda": 2051000000, "pretax_income": 1373000000, "tax_provision": 176000000, "net_income": 1197000000, "net_income_to_common": 1197000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 2117000000, "capital_expenditure": 371000000, "free_cash_flow": 2488000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1552000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6838000000, "cost_of_revenue": 2872000000, "gross_profit": 3966000000, "ebit": 1428000000, "ebitda": 2051000000, "pretax_income": 1373000000, "tax_provision": 176000000, "net_income": 1197000000, "net_income_to_common": 1197000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 2117000000, "capital_expenditure": 371000000, "free_cash_flow": 2488000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1552000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6838000000, "cost_of_revenue": 2872000000, "gross_profit": 3966000000, "ebit": 1428000000, "ebitda": 2051000000, "pretax_income": 1373000000, "tax_provision": 176000000, "net_income": 1197000000, "net_income_to_common": 1197000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 2117000000, "capital_expenditure": 371000000, "free_cash_flow": 2488000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1552000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6838000000, "cost_of_revenue": 2872000000, "gross_profit": 3966000000, "ebit": 1428000000, "ebitda": 2051000000, "pretax_income": 1373000000, "tax_provision": 176000000, "net_income": 1197000000, "net_income_to_common": 1197000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4615000000, "total_current_assets": 12756000000, "total_assets": 83464000000, "short_term_debt": 2000000, "long_term_debt": 18416000000, "total_debt": 18418000000, "total_liabilities": 30930000000, "total_equity": 52534000000, "shares_outstanding": 711000000, "goodwill_and_intangibles": 60968000000 }, "cash_flow": { "operating_cash_flow": 2117000000, "capital_expenditure": 371000000, "free_cash_flow": 2488000000, "dividends_paid": 226000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1552000000 } } ] }, "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/" } ], "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 } }