{ "ticker": { "uuid": "90dbc615-ee0c-402d-9d38-fabb1ffb89e6", "symbol": "CNI", "name": "Canadian National Railway Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/90dbc615-ee0c-402d-9d38-fabb1ffb89e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/90dbc615-ee0c-402d-9d38-fabb1ffb89e6/" }, "latest_snapshot": { "ticker": { "uuid": "90dbc615-ee0c-402d-9d38-fabb1ffb89e6", "symbol": "CNI", "name": "Canadian National Railway Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/90dbc615-ee0c-402d-9d38-fabb1ffb89e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/90dbc615-ee0c-402d-9d38-fabb1ffb89e6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.89, "value": 0.65, "quality": 0.9, "momentum": 0.79, "coverage": 1, "confidence": 1, "delta": -1 }, "headline_factors": { "price": 129.48, "market_cap": 78322452000, "pe_ratio": 16.3701, "earnings_yield": 0.0707, "ebitda_to_ev": 0.0898, "shareholder_yield": 0.0416, "roe": 0.2184, "piotroski_f_score": 7, "momentum_12_1": 0.2894, "volatility_252d": 0.196 }, "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": 16.3701, "ev_ebitda": 11.1336, "earnings_yield": 0.0707, "fcf_yield": 0.1042, "shareholder_yield": 0.0416 }, "quality": { "roe": 0.2184, "roic": 0.1206, "gross_margin": 0.4442, "fcf_margin": 0.5899, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.037, "eps_growth_1y": 0.0483, "fcf_growth_1y": 0.036 }, "momentum": { "price_return_12m": 0.3848, "momentum_12_1": 0.2894, "relative_strength": 0.2165 }, "scores": { "value_percentile": 0.65, "quality_percentile": 0.9, "momentum_percentile": 0.79, "growth_composite": 82, "yield_composite": 32, "overall_composite": 11, "os_score": 0.89, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 119.73, "os": 0.87, "value": 0.67, "quality": 0.92, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 15.4296, "earnings_yield": 0.0752, "shareholder_yield": 0.0549, "roe": 0.2189, "momentum_12_1": 0.0918 }, { "week_end_date": "2026-06-14", "price": 118.98, "os": 0.89, "value": 0.69, "quality": 0.92, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 15.3334, "earnings_yield": 0.0755, "shareholder_yield": 0.0553, "roe": 0.2189, "momentum_12_1": 0.0986 }, { "week_end_date": "2026-06-21", "price": 113.43, "os": 0.82, "value": 0.7, "quality": 0.9, "momentum": 0.34, "confidence": 1, "coverage": 1, "pe_ratio": 14.6181, "earnings_yield": 0.0783, "shareholder_yield": 0.058, "roe": 0.2189, "momentum_12_1": 0.1439 }, { "week_end_date": "2026-06-28", "price": 120.56, "os": 0.89, "value": 0.68, "quality": 0.91, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 15.537, "earnings_yield": 0.0748, "shareholder_yield": 0.0546, "roe": 0.2189, "momentum_12_1": 0.1697 }, { "week_end_date": "2026-07-05", "price": 121.56, "os": 0.88, "value": 0.68, "quality": 0.91, "momentum": 0.68, "confidence": 0.991, "coverage": 1, "pe_ratio": 15.6659, "earnings_yield": 0.0743, "shareholder_yield": 0.0541, "roe": 0.2189, "momentum_12_1": 0.1531 }, { "week_end_date": "2026-07-12", "price": 124.4, "os": 0.81, "value": 0.67, "quality": 0.91, "momentum": 0.34, "confidence": 0.98, "coverage": 1, "pe_ratio": 16.0319, "earnings_yield": 0.073, "shareholder_yield": 0.0529, "roe": 0.2189, "momentum_12_1": 0.1596 }, { "week_end_date": "2026-07-19", "price": 129.03, "os": 0.88, "value": 0.65, "quality": 0.91, "momentum": 0.74, "confidence": 0.969, "coverage": 1, "pe_ratio": 16.6285, "earnings_yield": 0.0709, "shareholder_yield": 0.051, "roe": 0.2189, "momentum_12_1": 0.1689 }, { "week_end_date": "2026-07-26", "price": 129.48, "os": 0.89, "value": 0.65, "quality": 0.9, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 16.3701, "earnings_yield": 0.0707, "shareholder_yield": 0.0416, "roe": 0.2184, "momentum_12_1": 0.2894 } ], "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": 17289898000, "cost_of_revenue": 9532226000, "gross_profit": 7757673000, "ebit": 7171151000, "ebitda": 9107572000, "pretax_income": 6258895000, "tax_provision": 1542742000, "net_income": 4716154000, "net_income_to_common": 4716154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 623700000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 7043255530, "capital_expenditure": 3655018971, "free_cash_flow": 10698274501, "dividends_paid": 2206200625, "share_repurchases": -2115000000, "shares_issued": 51000000, "net_debt_issued": 907000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17289898000, "cost_of_revenue": 9532226000, "gross_profit": 7757673000, "ebit": 7171151000, "ebitda": 9107572000, "pretax_income": 6258895000, "tax_provision": 1542742000, "net_income": 4716154000, "net_income_to_common": 4716154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 623700000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 7043255530, "capital_expenditure": 3655018971, "free_cash_flow": 10698274501, "dividends_paid": 2206200625, "share_repurchases": -2115000000, "shares_issued": 51000000, "net_debt_issued": 907000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17289898000, "cost_of_revenue": 9532226000, "gross_profit": 7757673000, "ebit": 7171151000, "ebitda": 9107572000, "pretax_income": 6258895000, "tax_provision": 1542742000, "net_income": 4716154000, "net_income_to_common": 4716154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 623700000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 7043255530, "capital_expenditure": 3655018971, "free_cash_flow": 10698274501, "dividends_paid": 2206200625, "share_repurchases": -2115000000, "shares_issued": 51000000, "net_debt_issued": 907000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17289898000, "cost_of_revenue": 9532226000, "gross_profit": 7757673000, "ebit": 7171151000, "ebitda": 9107572000, "pretax_income": 6258895000, "tax_provision": 1542742000, "net_income": 4716154000, "net_income_to_common": 4716154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 623700000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 7043255530, "capital_expenditure": 3655018971, "free_cash_flow": 10698274501, "dividends_paid": 2206200625, "share_repurchases": -2115000000, "shares_issued": 51000000, "net_debt_issued": 907000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17289898000, "cost_of_revenue": 9532226000, "gross_profit": 7757673000, "ebit": 7171151000, "ebitda": 9107572000, "pretax_income": 6258895000, "tax_provision": 1542742000, "net_income": 4716154000, "net_income_to_common": 4716154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 623700000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 7043255530, "capital_expenditure": 3655018971, "free_cash_flow": 10698274501, "dividends_paid": 2206200625, "share_repurchases": -2115000000, "shares_issued": 51000000, "net_debt_issued": 907000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17289898000, "cost_of_revenue": 9532226000, "gross_profit": 7757673000, "ebit": 7171151000, "ebitda": 9107572000, "pretax_income": 6258895000, "tax_provision": 1542742000, "net_income": 4716154000, "net_income_to_common": 4716154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 623700000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 7043255530, "capital_expenditure": 3655018971, "free_cash_flow": 10698274501, "dividends_paid": 2206200625, "share_repurchases": -2115000000, "shares_issued": 51000000, "net_debt_issued": 907000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17289898000, "cost_of_revenue": 9532226000, "gross_profit": 7757673000, "ebit": 7171151000, "ebitda": 9107572000, "pretax_income": 6258895000, "tax_provision": 1542742000, "net_income": 4716154000, "net_income_to_common": 4716154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 623700000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 7043255530, "capital_expenditure": 3655018971, "free_cash_flow": 10698274501, "dividends_paid": 2206200625, "share_repurchases": -2115000000, "shares_issued": 51000000, "net_debt_issued": 907000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17046000000, "cost_of_revenue": 10079000000, "gross_profit": 6967000000, "ebit": 6743000000, "ebitda": 8635000000, "pretax_income": 5852000000, "tax_provision": 1404000000, "net_income": 4448000000, "net_income_to_common": 4448000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389000000, "total_current_assets": 2619000000, "total_assets": 57067000000, "short_term_debt": 1300000000, "long_term_debt": 19728000000, "total_debt": 21371000000, "total_liabilities": 36016000000, "total_equity": 21051000000, "shares_outstanding": 634500000, "goodwill_and_intangibles": 199000000 }, "cash_flow": { "operating_cash_flow": 6699000000, "capital_expenditure": 3549000000, "free_cash_flow": 10248000000, "dividends_paid": 2138000000, "share_repurchases": -2650000000, "shares_issued": 36000000, "net_debt_issued": 1064000000 } } ], "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": 4755059379, "cost_of_revenue": 2676159024, "gross_profit": 2078900355, "ebit": 1781771671, "ebitda": 2267982245, "pretax_income": 1680727910, "tax_provision": 431186743, "net_income": 1249541166, "net_income_to_common": 1249541166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294127384, "total_current_assets": 2848233548, "total_assets": 60120037528, "short_term_debt": 512221839, "long_term_debt": null, "total_debt": 22625799060, "total_liabilities": 38209548263, "total_equity": 21910489265, "shares_outstanding": 607500000, "goodwill_and_intangibles": 542234837 }, "cash_flow": { "operating_cash_flow": 1611698014, "capital_expenditure": 695301129, "free_cash_flow": 2306999143, "dividends_paid": 554240037, "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": 4390316493, "cost_of_revenue": 2510470998, "gross_profit": 1879845495, "ebit": 1759535383, "ebitda": 2244786166, "pretax_income": 1524930666, "tax_provision": 375969099, "net_income": 1148961567, "net_income_to_common": 1148961567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587514378, "total_current_assets": 3055876837, "total_assets": 59616668114, "short_term_debt": 1755525046, "long_term_debt": 20448000000, "total_debt": 22574187297, "total_liabilities": 38110233058, "total_equity": 21506435055, "shares_outstanding": 611900000, "goodwill_and_intangibles": 490263705 }, "cash_flow": { "operating_cash_flow": 1268269094, "capital_expenditure": 440134492, "free_cash_flow": 1708403586, "dividends_paid": 559442019, "share_repurchases": -893000000, "shares_issued": 36000000, "net_debt_issued": 781000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4390316493, "cost_of_revenue": 2510470998, "gross_profit": 1879845495, "ebit": 1759535383, "ebitda": 2244786166, "pretax_income": 1524930666, "tax_provision": 375969099, "net_income": 1148961567, "net_income_to_common": 1148961567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587514378, "total_current_assets": 3055876837, "total_assets": 59616668114, "short_term_debt": 1755525046, "long_term_debt": 20448000000, "total_debt": 22574187297, "total_liabilities": 38110233058, "total_equity": 21506435055, "shares_outstanding": 611900000, "goodwill_and_intangibles": 490263705 }, "cash_flow": { "operating_cash_flow": 1268269094, "capital_expenditure": 440134492, "free_cash_flow": 1708403586, "dividends_paid": 559442019, "share_repurchases": -893000000, "shares_issued": 36000000, "net_debt_issued": 781000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4390316493, "cost_of_revenue": 2510470998, "gross_profit": 1879845495, "ebit": 1759535383, "ebitda": 2244786166, "pretax_income": 1524930666, "tax_provision": 375969099, "net_income": 1148961567, "net_income_to_common": 1148961567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587514378, "total_current_assets": 3055876837, "total_assets": 59616668114, "short_term_debt": 1755525046, "long_term_debt": 20448000000, "total_debt": 22574187297, "total_liabilities": 38110233058, "total_equity": 21506435055, "shares_outstanding": 611900000, "goodwill_and_intangibles": 490263705 }, "cash_flow": { "operating_cash_flow": 1268269094, "capital_expenditure": 440134492, "free_cash_flow": 1708403586, "dividends_paid": 559442019, "share_repurchases": -893000000, "shares_issued": 36000000, "net_debt_issued": 781000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4390316493, "cost_of_revenue": 2510470998, "gross_profit": 1879845495, "ebit": 1759535383, "ebitda": 2244786166, "pretax_income": 1524930666, "tax_provision": 375969099, "net_income": 1148961567, "net_income_to_common": 1148961567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587514378, "total_current_assets": 3055876837, "total_assets": 59616668114, "short_term_debt": 1755525046, "long_term_debt": 20448000000, "total_debt": 22574187297, "total_liabilities": 38110233058, "total_equity": 21506435055, "shares_outstanding": 611900000, "goodwill_and_intangibles": 490263705 }, "cash_flow": { "operating_cash_flow": 1268269094, "capital_expenditure": 440134492, "free_cash_flow": 1708403586, "dividends_paid": 559442019, "share_repurchases": -893000000, "shares_issued": 36000000, "net_debt_issued": 781000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4390316493, "cost_of_revenue": 2510470998, "gross_profit": 1879845495, "ebit": 1759535383, "ebitda": 2244786166, "pretax_income": 1524930666, "tax_provision": 375969099, "net_income": 1148961567, "net_income_to_common": 1148961567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587514378, "total_current_assets": 3055876837, "total_assets": 59616668114, "short_term_debt": 1755525046, "long_term_debt": 20448000000, "total_debt": 22574187297, "total_liabilities": 38110233058, "total_equity": 21506435055, "shares_outstanding": 611900000, "goodwill_and_intangibles": 490263705 }, "cash_flow": { "operating_cash_flow": 1268269094, "capital_expenditure": 440134492, "free_cash_flow": 1708403586, "dividends_paid": 559442019, "share_repurchases": -893000000, "shares_issued": 36000000, "net_debt_issued": 781000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4390316493, "cost_of_revenue": 2510470998, "gross_profit": 1879845495, "ebit": 1759535383, "ebitda": 2244786166, "pretax_income": 1524930666, "tax_provision": 375969099, "net_income": 1148961567, "net_income_to_common": 1148961567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587514378, "total_current_assets": 3055876837, "total_assets": 59616668114, "short_term_debt": 1755525046, "long_term_debt": 20448000000, "total_debt": 22574187297, "total_liabilities": 38110233058, "total_equity": 21506435055, "shares_outstanding": 611900000, "goodwill_and_intangibles": 490263705 }, "cash_flow": { "operating_cash_flow": 1268269094, "capital_expenditure": 440134492, "free_cash_flow": 1708403586, "dividends_paid": 559442019, "share_repurchases": -893000000, "shares_issued": 36000000, "net_debt_issued": 781000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4390316493, "cost_of_revenue": 2510470998, "gross_profit": 1879845495, "ebit": 1553003026, "ebitda": 2038253809, "pretax_income": 1524930666, "tax_provision": 375969099, "net_income": 1148961567, "net_income_to_common": 1148961567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587514378, "total_current_assets": 3055876837, "total_assets": 59616668114, "short_term_debt": 1755525046, "long_term_debt": 20448000000, "total_debt": 22574187297, "total_liabilities": 38110233058, "total_equity": 21506435055, "shares_outstanding": 611900000, "goodwill_and_intangibles": 490263705 }, "cash_flow": { "operating_cash_flow": 1268269094, "capital_expenditure": 440134492, "free_cash_flow": 1708403586, "dividends_paid": 559442019, "share_repurchases": -893000000, "shares_issued": 36000000, "net_debt_issued": 781000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4460362134, "cost_of_revenue": 2395046603, "gross_profit": 2065315531, "ebit": 1901449180, "ebitda": 2357077570, "pretax_income": 1667639875, "tax_provision": 420656912, "net_income": 1246982962, "net_income_to_common": 1246982962, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 616000000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 2225185141, "capital_expenditure": 1227998446, "free_cash_flow": 3453183587, "dividends_paid": 544555860, "share_repurchases": -611000000, "shares_issued": 9000000, "net_debt_issued": 306000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4460362134, "cost_of_revenue": 2395046603, "gross_profit": 2065315531, "ebit": 1901449180, "ebitda": 2357077570, "pretax_income": 1667639875, "tax_provision": 420656912, "net_income": 1246982962, "net_income_to_common": 1246982962, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 616000000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 2225185141, "capital_expenditure": 1227998446, "free_cash_flow": 3453183587, "dividends_paid": 544555860, "share_repurchases": -611000000, "shares_issued": 9000000, "net_debt_issued": 306000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4460362134, "cost_of_revenue": 2395046603, "gross_profit": 2065315531, "ebit": 1901449180, "ebitda": 2357077570, "pretax_income": 1667639875, "tax_provision": 420656912, "net_income": 1246982962, "net_income_to_common": 1246982962, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 616000000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 2225185141, "capital_expenditure": 1227998446, "free_cash_flow": 3453183587, "dividends_paid": 544555860, "share_repurchases": -611000000, "shares_issued": 9000000, "net_debt_issued": 306000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4460362134, "cost_of_revenue": 2395046603, "gross_profit": 2065315531, "ebit": 1901449180, "ebitda": 2357077570, "pretax_income": 1667639875, "tax_provision": 420656912, "net_income": 1246982962, "net_income_to_common": 1246982962, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362704177, "total_current_assets": 2468986298, "total_assets": 58507281539, "short_term_debt": 905261669, "long_term_debt": 20300000000, "total_debt": 21820203471, "total_liabilities": 36956858036, "total_equity": 21550423503, "shares_outstanding": 616000000, "goodwill_and_intangibles": 642573789 }, "cash_flow": { "operating_cash_flow": 2225185141, "capital_expenditure": 1227998446, "free_cash_flow": 3453183587, "dividends_paid": 544555860, "share_repurchases": -611000000, "shares_issued": 9000000, "net_debt_issued": 306000000 } } ] }, "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": "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }