{ "ticker": { "uuid": "8fe07366-0e75-409c-bd62-5b1465d5c145", "symbol": "PHI", "name": "PLDT Inc ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/8fe07366-0e75-409c-bd62-5b1465d5c145/", "api_url": "https://sharemaestro.com/factors/api/tickers/8fe07366-0e75-409c-bd62-5b1465d5c145/" }, "latest_snapshot": { "ticker": { "uuid": "8fe07366-0e75-409c-bd62-5b1465d5c145", "symbol": "PHI", "name": "PLDT Inc ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/8fe07366-0e75-409c-bd62-5b1465d5c145/", "api_url": "https://sharemaestro.com/factors/api/tickers/8fe07366-0e75-409c-bd62-5b1465d5c145/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.9, "value": 0.97, "quality": 0.91, "momentum": 0.21, "coverage": 0.97, "confidence": 0.94, "delta": -1 }, "headline_factors": { "price": 19.71, "market_cap": 4258459325.25, "pe_ratio": 0.1417, "earnings_yield": 0.1314, "ebitda_to_ev": 0.2769, "shareholder_yield": 0.0405, "roe": 0.2407, "piotroski_f_score": 5, "momentum_12_1": -0.1429, "volatility_252d": 0.245 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 0.1417, "ev_ebitda": 3.611, "earnings_yield": 0.1314, "fcf_yield": 0.452, "shareholder_yield": 0.0405 }, "quality": { "roe": 0.2407, "roic": 0.0755, "gross_margin": 0.7153, "fcf_margin": 0.7075, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0137, "eps_growth_1y": -0.0465, "fcf_growth_1y": 0.0546 }, "momentum": { "price_return_12m": -0.0325, "momentum_12_1": -0.1429, "relative_strength": -0.1814 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.91, "momentum_percentile": 0.21, "growth_composite": 92, "yield_composite": 21, "overall_composite": 10, "os_score": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.12, "os": 0.9, "value": 0.97, "quality": 0.92, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 0.1305, "earnings_yield": 0.1315, "shareholder_yield": 0.044, "roe": 0.2407, "momentum_12_1": -0.0297 }, { "week_end_date": "2026-06-14", "price": 17.54, "os": 0.91, "value": 0.97, "quality": 0.92, "momentum": 0.24, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 0.1261, "earnings_yield": 0.1316, "shareholder_yield": 0.0455, "roe": 0.2407, "momentum_12_1": -0.0312 }, { "week_end_date": "2026-06-21", "price": 17.46, "os": 0.9, "value": 0.97, "quality": 0.93, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 0.1256, "earnings_yield": 0.1316, "shareholder_yield": 0.0457, "roe": 0.2407, "momentum_12_1": -0.0569 }, { "week_end_date": "2026-06-28", "price": 18.07, "os": 0.92, "value": 0.97, "quality": 0.93, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 0.1299, "earnings_yield": 0.1315, "shareholder_yield": 0.0442, "roe": 0.2407, "momentum_12_1": -0.0803 }, { "week_end_date": "2026-07-05", "price": 17.95, "os": 0.91, "value": 0.97, "quality": 0.93, "momentum": 0.19, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 0.1291, "earnings_yield": 0.1315, "shareholder_yield": 0.0445, "roe": 0.2407, "momentum_12_1": -0.1349 }, { "week_end_date": "2026-07-12", "price": 18.52, "os": 0.89, "value": 0.97, "quality": 0.91, "momentum": 0.12, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 0.1332, "earnings_yield": 0.1315, "shareholder_yield": 0.0431, "roe": 0.2407, "momentum_12_1": -0.1251 }, { "week_end_date": "2026-07-19", "price": 19.71, "os": 0.9, "value": 0.97, "quality": 0.91, "momentum": 0.21, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 0.1417, "earnings_yield": 0.1314, "shareholder_yield": 0.0405, "roe": 0.2407, "momentum_12_1": -0.1429 } ], "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": 223304364000, "cost_of_revenue": 90268387000, "gross_profit": 133035976000, "ebit": 40377979000, "ebitda": 101204154000, "pretax_income": 40377979000, "tax_provision": 9479709000, "net_income": 30686609000, "net_income_to_common": 30686609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216483000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 85346014000, "capital_expenditure": 61493875000, "free_cash_flow": 146839889000, "dividends_paid": 21053523000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1590000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 223304364000, "cost_of_revenue": 90268387000, "gross_profit": 133035976000, "ebit": 40377979000, "ebitda": 101204154000, "pretax_income": 40377979000, "tax_provision": 9479709000, "net_income": 30686609000, "net_income_to_common": 30686609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216483000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 85346014000, "capital_expenditure": 61493875000, "free_cash_flow": 146839889000, "dividends_paid": 21053523000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1590000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 223304364000, "cost_of_revenue": 90268387000, "gross_profit": 133035976000, "ebit": 40377979000, "ebitda": 101204154000, "pretax_income": 40377979000, "tax_provision": 9479709000, "net_income": 30686609000, "net_income_to_common": 30686609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216483000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 85346014000, "capital_expenditure": 61493875000, "free_cash_flow": 146839889000, "dividends_paid": 21053523000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1590000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 223304364000, "cost_of_revenue": 90268387000, "gross_profit": 133035976000, "ebit": 40377979000, "ebitda": 101204154000, "pretax_income": 40377979000, "tax_provision": 9479709000, "net_income": 30686609000, "net_income_to_common": 30686609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216483000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 85346014000, "capital_expenditure": 61493875000, "free_cash_flow": 146839889000, "dividends_paid": 21053523000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1590000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 223304364000, "cost_of_revenue": 90268387000, "gross_profit": 133035976000, "ebit": 40377979000, "ebitda": 101204154000, "pretax_income": 40377979000, "tax_provision": 9479709000, "net_income": 30686609000, "net_income_to_common": 30686609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216483000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 85346014000, "capital_expenditure": 61493875000, "free_cash_flow": 146839889000, "dividends_paid": 21053523000, "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": 223304364000, "cost_of_revenue": 90268387000, "gross_profit": 133035976000, "ebit": 55540810000, "ebitda": 116366985000, "pretax_income": 40377979000, "tax_provision": 9479709000, "net_income": 30686609000, "net_income_to_common": 30686609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216483000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 85346014000, "capital_expenditure": 61493875000, "free_cash_flow": 146839889000, "dividends_paid": 21053523000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1590000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 216833000000, "cost_of_revenue": 58578000000, "gross_profit": 158255000000, "ebit": 57930000000, "ebitda": 85662000000, "pretax_income": 42693000000, "tax_provision": 10138000000, "net_income": 32307000000, "net_income_to_common": 32307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10011000000, "total_current_assets": 63828000000, "total_assets": 623275000000, "short_term_debt": 30675000000, "long_term_debt": 258246000000, "total_debt": 335624000000, "total_liabilities": 506540000000, "total_equity": 115419000000, "shares_outstanding": 216056000, "goodwill_and_intangibles": 64464000000 }, "cash_flow": { "operating_cash_flow": 81731000000, "capital_expenditure": 68286000000, "free_cash_flow": 150017000000, "dividends_paid": 20750000000, "share_repurchases": null, "shares_issued": 71000000, "net_debt_issued": 8662000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 216833000000, "cost_of_revenue": 58578000000, "gross_profit": 158255000000, "ebit": 57930000000, "ebitda": 85662000000, "pretax_income": 42693000000, "tax_provision": 10138000000, "net_income": 32307000000, "net_income_to_common": 32307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10011000000, "total_current_assets": 63828000000, "total_assets": 623275000000, "short_term_debt": 30675000000, "long_term_debt": 258246000000, "total_debt": 335624000000, "total_liabilities": 506540000000, "total_equity": 115419000000, "shares_outstanding": 216056000, "goodwill_and_intangibles": 64464000000 }, "cash_flow": { "operating_cash_flow": 81731000000, "capital_expenditure": 68286000000, "free_cash_flow": 150017000000, "dividends_paid": 20750000000, "share_repurchases": null, "shares_issued": 71000000, "net_debt_issued": 8662000000 } } ], "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": 57658124000, "cost_of_revenue": 24200639000, "gross_profit": 33457485000, "ebit": 11485101000, "ebitda": 26054457000, "pretax_income": 11485101000, "tax_provision": 2386395000, "net_income": 9048713000, "net_income_to_common": 9048713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14406005000, "total_current_assets": 74013404000, "total_assets": 633922705000, "short_term_debt": 38407754000, "long_term_debt": 266392000000, "total_debt": 354151425000, "total_liabilities": 507874621000, "total_equity": 124812066000, "shares_outstanding": 216408000, "goodwill_and_intangibles": 128226510000 }, "cash_flow": { "operating_cash_flow": 22751000000, "capital_expenditure": 12388000000, "free_cash_flow": 35139000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5463000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57658124000, "cost_of_revenue": 24200639000, "gross_profit": 33457485000, "ebit": 11485101000, "ebitda": 26054457000, "pretax_income": 11485101000, "tax_provision": 2386395000, "net_income": 9048713000, "net_income_to_common": 9048713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14406005000, "total_current_assets": 74013404000, "total_assets": 633922705000, "short_term_debt": 38407754000, "long_term_debt": 266392000000, "total_debt": 354151425000, "total_liabilities": 507874621000, "total_equity": 124812066000, "shares_outstanding": 216408000, "goodwill_and_intangibles": 128226510000 }, "cash_flow": { "operating_cash_flow": 22751000000, "capital_expenditure": 12388000000, "free_cash_flow": 35139000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5463000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57658124000, "cost_of_revenue": 24200639000, "gross_profit": 33457485000, "ebit": 11485101000, "ebitda": 26054457000, "pretax_income": 11485101000, "tax_provision": 2386395000, "net_income": 9048713000, "net_income_to_common": 9048713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14406005000, "total_current_assets": 74013404000, "total_assets": 633922705000, "short_term_debt": 38407754000, "long_term_debt": 266392000000, "total_debt": 354151425000, "total_liabilities": 507874621000, "total_equity": 124812066000, "shares_outstanding": 216408000, "goodwill_and_intangibles": 128226510000 }, "cash_flow": { "operating_cash_flow": 22751000000, "capital_expenditure": 12388000000, "free_cash_flow": 35139000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5463000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57658124000, "cost_of_revenue": 24200639000, "gross_profit": 33457485000, "ebit": 11485101000, "ebitda": 26054457000, "pretax_income": 11485101000, "tax_provision": 2386395000, "net_income": 9048713000, "net_income_to_common": 9048713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14406005000, "total_current_assets": 74013404000, "total_assets": 633922705000, "short_term_debt": 38407754000, "long_term_debt": 266392000000, "total_debt": 354151425000, "total_liabilities": 507874621000, "total_equity": 124812066000, "shares_outstanding": 216408000, "goodwill_and_intangibles": 128226510000 }, "cash_flow": { "operating_cash_flow": 22751000000, "capital_expenditure": 12388000000, "free_cash_flow": 35139000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5463000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57658124000, "cost_of_revenue": 24200639000, "gross_profit": 33457485000, "ebit": 11485101000, "ebitda": 26054457000, "pretax_income": 11485101000, "tax_provision": 2386395000, "net_income": 9048713000, "net_income_to_common": 9048713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14406005000, "total_current_assets": 74013404000, "total_assets": 633922705000, "short_term_debt": 38407754000, "long_term_debt": 266392000000, "total_debt": 354151425000, "total_liabilities": 507874621000, "total_equity": 124812066000, "shares_outstanding": 216408000, "goodwill_and_intangibles": 128226510000 }, "cash_flow": { "operating_cash_flow": 22751000000, "capital_expenditure": 12388000000, "free_cash_flow": 35139000000, "dividends_paid": 19000000, "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": 57658124000, "cost_of_revenue": 24200639000, "gross_profit": 33457485000, "ebit": 14884617000, "ebitda": 29453973000, "pretax_income": 11485101000, "tax_provision": 2386395000, "net_income": 9048713000, "net_income_to_common": 9048713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14406005000, "total_current_assets": 74013404000, "total_assets": 633922705000, "short_term_debt": 38407754000, "long_term_debt": 266392000000, "total_debt": 354151425000, "total_liabilities": 507874621000, "total_equity": 124812066000, "shares_outstanding": 216408000, "goodwill_and_intangibles": 128226510000 }, "cash_flow": { "operating_cash_flow": 22751000000, "capital_expenditure": 12388000000, "free_cash_flow": 35139000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -5463000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55204000000, "cost_of_revenue": 24661226000, "gross_profit": 30542774000, "ebit": 6783164000, "ebitda": 24481904000, "pretax_income": 6783164000, "tax_provision": 1691033000, "net_income": 4948875000, "net_income_to_common": 4948875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216740000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 22973000000, "capital_expenditure": 10988000000, "free_cash_flow": 33961000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6625000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55204000000, "cost_of_revenue": 24661226000, "gross_profit": 30542774000, "ebit": 6783164000, "ebitda": 24481904000, "pretax_income": 6783164000, "tax_provision": 1691033000, "net_income": 4948875000, "net_income_to_common": 4948875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216740000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 22973000000, "capital_expenditure": 10988000000, "free_cash_flow": 33961000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6625000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55204000000, "cost_of_revenue": 24661226000, "gross_profit": 30542774000, "ebit": 6783164000, "ebitda": 24481904000, "pretax_income": 6783164000, "tax_provision": 1691033000, "net_income": 4948875000, "net_income_to_common": 4948875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216740000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 22973000000, "capital_expenditure": 10988000000, "free_cash_flow": 33961000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6625000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55204000000, "cost_of_revenue": 24661226000, "gross_profit": 30542774000, "ebit": 6783164000, "ebitda": 24481904000, "pretax_income": 6783164000, "tax_provision": 1691033000, "net_income": 4948875000, "net_income_to_common": 4948875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216740000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 22973000000, "capital_expenditure": 10988000000, "free_cash_flow": 33961000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6625000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 55204000000, "cost_of_revenue": 24661226000, "gross_profit": 30542774000, "ebit": 6783164000, "ebitda": 24481904000, "pretax_income": 6783164000, "tax_provision": 1691033000, "net_income": 4948875000, "net_income_to_common": 4948875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216740000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 22973000000, "capital_expenditure": 10988000000, "free_cash_flow": 33961000000, "dividends_paid": 14000000, "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": 55204000000, "cost_of_revenue": 24661226000, "gross_profit": 30542774000, "ebit": 6783164000, "ebitda": 24481904000, "pretax_income": 6783164000, "tax_provision": 1691033000, "net_income": 4948875000, "net_income_to_common": 4948875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11860050000, "total_current_assets": 69378195000, "total_assets": 634509682000, "short_term_debt": 25064426000, "long_term_debt": 278868000000, "total_debt": 359040878000, "total_liabilities": 506490906000, "total_equity": 126825375000, "shares_outstanding": 216740000, "goodwill_and_intangibles": 127329698000 }, "cash_flow": { "operating_cash_flow": 22973000000, "capital_expenditure": 10988000000, "free_cash_flow": 33961000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6625000000 } } ] }, "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": "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": "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": 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 } }