{ "ticker": { "uuid": "a3de1341-9ac3-48e9-b8c9-18c93f3d6516", "symbol": "LLY", "name": "Eli Lilly and Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/a3de1341-9ac3-48e9-b8c9-18c93f3d6516/", "api_url": "https://sharemaestro.com/factors/api/tickers/a3de1341-9ac3-48e9-b8c9-18c93f3d6516/" }, "latest_snapshot": { "ticker": { "uuid": "a3de1341-9ac3-48e9-b8c9-18c93f3d6516", "symbol": "LLY", "name": "Eli Lilly and Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/a3de1341-9ac3-48e9-b8c9-18c93f3d6516/", "api_url": "https://sharemaestro.com/factors/api/tickers/a3de1341-9ac3-48e9-b8c9-18c93f3d6516/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.42, "value": 0.01, "quality": 0.96, "momentum": 0.84, "coverage": 1, "confidence": 0.958, "delta": 2 }, "headline_factors": { "price": 1196.03, "market_cap": 1066549473818.18, "pe_ratio": 42.1978, "earnings_yield": 0.0288, "ebitda_to_ev": 0.0303, "shareholder_yield": 0.0103, "roe": 0.8101, "piotroski_f_score": 7, "momentum_12_1": 0.497, "volatility_252d": 0.3973 }, "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": 42.1978, "ev_ebitda": 33.0149, "earnings_yield": 0.0288, "fcf_yield": 0.0248, "shareholder_yield": 0.0103 }, "quality": { "roe": 0.8101, "roic": 0.3726, "gross_margin": 0.8351, "fcf_margin": 0.379, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.4744, "eps_growth_1y": 1.2757, "fcf_growth_1y": 0.3756 }, "momentum": { "price_return_12m": 0.482, "momentum_12_1": 0.497, "relative_strength": 0.3137 }, "scores": { "value_percentile": 0.01, "quality_percentile": 0.96, "momentum_percentile": 0.84, "growth_composite": 2, "yield_composite": 86, "overall_composite": 58, "os_score": 0.42, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1131.42, "os": 0.42, "value": 0.02, "quality": 0.96, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 39.9183, "earnings_yield": 0.0304, "shareholder_yield": 0.0109, "roe": 0.8101, "momentum_12_1": 0.2384 }, { "week_end_date": "2026-06-14", "price": 1133, "os": 0.43, "value": 0.02, "quality": 0.96, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 39.974, "earnings_yield": 0.0304, "shareholder_yield": 0.0109, "roe": 0.8101, "momentum_12_1": 0.2351 }, { "week_end_date": "2026-06-21", "price": 1098.57, "os": 0.43, "value": 0.02, "quality": 0.97, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 38.7593, "earnings_yield": 0.0313, "shareholder_yield": 0.0113, "roe": 0.8101, "momentum_12_1": 0.4061 }, { "week_end_date": "2026-06-28", "price": 1208.12, "os": 0.5, "value": 0.02, "quality": 0.97, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 42.6244, "earnings_yield": 0.0286, "shareholder_yield": 0.0102, "roe": 0.8101, "momentum_12_1": 0.435 }, { "week_end_date": "2026-07-05", "price": 1213.91, "os": 0.45, "value": 0.02, "quality": 0.97, "momentum": 0.85, "confidence": 0.991, "coverage": 1, "pe_ratio": 42.8286, "earnings_yield": 0.0284, "shareholder_yield": 0.0102, "roe": 0.8101, "momentum_12_1": 0.4594 }, { "week_end_date": "2026-07-12", "price": 1188.58, "os": 0.4, "value": 0.02, "quality": 0.96, "momentum": 0.77, "confidence": 0.98, "coverage": 1, "pe_ratio": 41.935, "earnings_yield": 0.029, "shareholder_yield": 0.0104, "roe": 0.8101, "momentum_12_1": 0.4387 }, { "week_end_date": "2026-07-19", "price": 1179.11, "os": 0.44, "value": 0.01, "quality": 0.96, "momentum": 0.85, "confidence": 0.969, "coverage": 1, "pe_ratio": 41.6008, "earnings_yield": 0.0292, "shareholder_yield": 0.0105, "roe": 0.8101, "momentum_12_1": 0.4335 }, { "week_end_date": "2026-07-26", "price": 1196.03, "os": 0.42, "value": 0.01, "quality": 0.96, "momentum": 0.84, "confidence": 0.958, "coverage": 1, "pe_ratio": 42.1978, "earnings_yield": 0.0288, "shareholder_yield": 0.0103, "roe": 0.8101, "momentum_12_1": 0.497 } ], "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": 65179000000, "cost_of_revenue": 10564000000, "gross_profit": 54615000000, "ebit": 26373000000, "ebitda": 27936500000, "pretax_income": 25729900000, "tax_provision": 5091600000, "net_income": 20638300000, "net_income_to_common": 20638300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12419000000 }, "cash_flow": { "operating_cash_flow": 16813000000, "capital_expenditure": 7841000000, "free_cash_flow": 24654000000, "dividends_paid": 5384000000, "share_repurchases": -4108000000, "shares_issued": null, "net_debt_issued": 12389000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65179000000, "cost_of_revenue": 10564000000, "gross_profit": 54615000000, "ebit": 26373000000, "ebitda": 27936500000, "pretax_income": 25729900000, "tax_provision": 5091600000, "net_income": 20638300000, "net_income_to_common": 20638300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12419000000 }, "cash_flow": { "operating_cash_flow": 16813000000, "capital_expenditure": 7841000000, "free_cash_flow": 24654000000, "dividends_paid": 5384000000, "share_repurchases": -4108000000, "shares_issued": null, "net_debt_issued": 12389000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65179000000, "cost_of_revenue": 10564000000, "gross_profit": 54615000000, "ebit": 26373000000, "ebitda": 27936500000, "pretax_income": 25729900000, "tax_provision": 5091600000, "net_income": 20638300000, "net_income_to_common": 20638300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12419000000 }, "cash_flow": { "operating_cash_flow": 16813000000, "capital_expenditure": 7841000000, "free_cash_flow": 24654000000, "dividends_paid": 5384000000, "share_repurchases": -4108000000, "shares_issued": null, "net_debt_issued": 12389000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65179000000, "cost_of_revenue": 10564000000, "gross_profit": 54615000000, "ebit": 26373000000, "ebitda": 27936500000, "pretax_income": 25729900000, "tax_provision": 5091600000, "net_income": 20638300000, "net_income_to_common": 20638300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12419000000 }, "cash_flow": { "operating_cash_flow": 16813000000, "capital_expenditure": 7841000000, "free_cash_flow": 24654000000, "dividends_paid": 5384000000, "share_repurchases": -4108000000, "shares_issued": null, "net_debt_issued": 12389000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65179000000, "cost_of_revenue": 10564000000, "gross_profit": 54615000000, "ebit": 26373000000, "ebitda": 27936500000, "pretax_income": 25729900000, "tax_provision": 5091600000, "net_income": 20638300000, "net_income_to_common": 20638300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12419000000 }, "cash_flow": { "operating_cash_flow": 16813000000, "capital_expenditure": 7841000000, "free_cash_flow": 24654000000, "dividends_paid": 5384000000, "share_repurchases": -4108000000, "shares_issued": null, "net_debt_issued": 12389000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65179000000, "cost_of_revenue": 10564000000, "gross_profit": 54615000000, "ebit": 26373000000, "ebitda": 27936500000, "pretax_income": 25729900000, "tax_provision": 5091600000, "net_income": 20638300000, "net_income_to_common": 20638300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12419000000 }, "cash_flow": { "operating_cash_flow": 16813000000, "capital_expenditure": 7841000000, "free_cash_flow": 24654000000, "dividends_paid": 5384000000, "share_repurchases": -4108000000, "shares_issued": null, "net_debt_issued": 12389000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65179000000, "cost_of_revenue": 10564000000, "gross_profit": 54615000000, "ebit": 26373000000, "ebitda": 27936500000, "pretax_income": 25729900000, "tax_provision": 5091600000, "net_income": 20638300000, "net_income_to_common": 20638300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12419000000 }, "cash_flow": { "operating_cash_flow": 16813000000, "capital_expenditure": 7841000000, "free_cash_flow": 24654000000, "dividends_paid": 5384000000, "share_repurchases": -4108000000, "shares_issued": null, "net_debt_issued": 12389000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45042700000, "cost_of_revenue": 8418300000, "gross_profit": 36624400000, "ebit": 13461000000, "ebitda": 15227600000, "pretax_income": 12680400000, "tax_provision": 2090400000, "net_income": 10590000000, "net_income_to_common": 10590000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3268400000, "total_current_assets": 32739700000, "total_assets": 78714900000, "short_term_debt": 5117100000, "long_term_debt": 28527100000, "total_debt": 33644200000, "total_liabilities": 64443300000, "total_equity": 14192100000, "shares_outstanding": 904059000, "goodwill_and_intangibles": 11936600000 }, "cash_flow": { "operating_cash_flow": 8817900000, "capital_expenditure": 8403600000, "free_cash_flow": 17221500000, "dividends_paid": 4680400000, "share_repurchases": -2500000000, "shares_issued": null, "net_debt_issued": 10753000000 } } ], "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": 19799000000, "cost_of_revenue": 3577000000, "gross_profit": 16222000000, "ebit": 9182000000, "ebitda": 9691000000, "pretax_income": 8850000000, "tax_provision": 1454000000, "net_income": 7396000000, "net_income_to_common": 7396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5136000000, "total_current_assets": 54835000000, "total_assets": 116576000000, "short_term_debt": 4000000000, "long_term_debt": 39370000000, "total_debt": 43370000000, "total_liabilities": 85378000000, "total_equity": 31198000000, "shares_outstanding": 895900000, "goodwill_and_intangibles": 13504000000 }, "cash_flow": { "operating_cash_flow": 5333000000, "capital_expenditure": 2326000000, "free_cash_flow": 7659000000, "dividends_paid": 1548000000, "share_repurchases": -2356000000, "shares_issued": null, "net_debt_issued": -750000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19799000000, "cost_of_revenue": 3577000000, "gross_profit": 16222000000, "ebit": 9182000000, "ebitda": 9691000000, "pretax_income": 8850000000, "tax_provision": 1454000000, "net_income": 7396000000, "net_income_to_common": 7396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5136000000, "total_current_assets": 54835000000, "total_assets": 116576000000, "short_term_debt": 4000000000, "long_term_debt": 39370000000, "total_debt": 43370000000, "total_liabilities": 85378000000, "total_equity": 31198000000, "shares_outstanding": 895900000, "goodwill_and_intangibles": 13504000000 }, "cash_flow": { "operating_cash_flow": 5333000000, "capital_expenditure": 2326000000, "free_cash_flow": 7659000000, "dividends_paid": 1548000000, "share_repurchases": -2356000000, "shares_issued": null, "net_debt_issued": -750000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19799000000, "cost_of_revenue": 3577000000, "gross_profit": 16222000000, "ebit": 9182000000, "ebitda": 9691000000, "pretax_income": 8850000000, "tax_provision": 1454000000, "net_income": 7396000000, "net_income_to_common": 7396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5136000000, "total_current_assets": 54835000000, "total_assets": 116576000000, "short_term_debt": 4000000000, "long_term_debt": 39370000000, "total_debt": 43370000000, "total_liabilities": 85378000000, "total_equity": 31198000000, "shares_outstanding": 895900000, "goodwill_and_intangibles": 13504000000 }, "cash_flow": { "operating_cash_flow": 5333000000, "capital_expenditure": 2326000000, "free_cash_flow": 7659000000, "dividends_paid": 1548000000, "share_repurchases": -2356000000, "shares_issued": null, "net_debt_issued": -750000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19799000000, "cost_of_revenue": 3577000000, "gross_profit": 16222000000, "ebit": 9182000000, "ebitda": 9691000000, "pretax_income": 8850000000, "tax_provision": 1454000000, "net_income": 7396000000, "net_income_to_common": 7396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5136000000, "total_current_assets": 54835000000, "total_assets": 116576000000, "short_term_debt": 4000000000, "long_term_debt": 39370000000, "total_debt": 43370000000, "total_liabilities": 85378000000, "total_equity": 31198000000, "shares_outstanding": 895900000, "goodwill_and_intangibles": 13504000000 }, "cash_flow": { "operating_cash_flow": 5333000000, "capital_expenditure": 2326000000, "free_cash_flow": 7659000000, "dividends_paid": 1548000000, "share_repurchases": -2356000000, "shares_issued": null, "net_debt_issued": -750000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19799000000, "cost_of_revenue": 3577000000, "gross_profit": 16222000000, "ebit": 9182000000, "ebitda": 9691000000, "pretax_income": 8850000000, "tax_provision": 1454000000, "net_income": 7396000000, "net_income_to_common": 7396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5136000000, "total_current_assets": 54835000000, "total_assets": 116576000000, "short_term_debt": 4000000000, "long_term_debt": 39370000000, "total_debt": 43370000000, "total_liabilities": 85378000000, "total_equity": 31198000000, "shares_outstanding": 895900000, "goodwill_and_intangibles": 13504000000 }, "cash_flow": { "operating_cash_flow": 5333000000, "capital_expenditure": 2326000000, "free_cash_flow": 7659000000, "dividends_paid": 1548000000, "share_repurchases": -2356000000, "shares_issued": null, "net_debt_issued": -750000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19799000000, "cost_of_revenue": 3577000000, "gross_profit": 16222000000, "ebit": 9182000000, "ebitda": 9691000000, "pretax_income": 8850000000, "tax_provision": 1454000000, "net_income": 7396000000, "net_income_to_common": 7396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5136000000, "total_current_assets": 54835000000, "total_assets": 116576000000, "short_term_debt": 4000000000, "long_term_debt": 39370000000, "total_debt": 43370000000, "total_liabilities": 85378000000, "total_equity": 31198000000, "shares_outstanding": 895900000, "goodwill_and_intangibles": 13504000000 }, "cash_flow": { "operating_cash_flow": 5333000000, "capital_expenditure": 2326000000, "free_cash_flow": 7659000000, "dividends_paid": 1548000000, "share_repurchases": -2356000000, "shares_issued": null, "net_debt_issued": -750000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19799000000, "cost_of_revenue": 3577000000, "gross_profit": 16222000000, "ebit": 8850000000, "ebitda": 9359000000, "pretax_income": 8850000000, "tax_provision": 1454000000, "net_income": 7396000000, "net_income_to_common": 7396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5282000000, "total_current_assets": 54835000000, "total_assets": 116576000000, "short_term_debt": 4000000000, "long_term_debt": 39370000000, "total_debt": 43370000000, "total_liabilities": 85378000000, "total_equity": 31198000000, "shares_outstanding": 895900000, "goodwill_and_intangibles": 13504000000 }, "cash_flow": { "operating_cash_flow": 5333000000, "capital_expenditure": 2326000000, "free_cash_flow": 7659000000, "dividends_paid": 1548000000, "share_repurchases": -2356000000, "shares_issued": null, "net_debt_issued": -750000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19292000000, "cost_of_revenue": 2883700000, "gross_profit": 16408300000, "ebit": 8235800000, "ebitda": 8388000000, "pretax_income": 8265000000, "tax_provision": 1629000000, "net_income": 6636000000, "net_income_to_common": 6636000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12420000000 }, "cash_flow": { "operating_cash_flow": 3224600000, "capital_expenditure": 2546700000, "free_cash_flow": 5771300000, "dividends_paid": 1345500000, "share_repurchases": -1507700000, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19292000000, "cost_of_revenue": 2883700000, "gross_profit": 16408300000, "ebit": 8235800000, "ebitda": 8388000000, "pretax_income": 8265000000, "tax_provision": 1629000000, "net_income": 6636000000, "net_income_to_common": 6636000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12420000000 }, "cash_flow": { "operating_cash_flow": 3224600000, "capital_expenditure": 2546700000, "free_cash_flow": 5771300000, "dividends_paid": 1345500000, "share_repurchases": -1507700000, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19292000000, "cost_of_revenue": 2883700000, "gross_profit": 16408300000, "ebit": 8235800000, "ebitda": 8388000000, "pretax_income": 8265000000, "tax_provision": 1629000000, "net_income": 6636000000, "net_income_to_common": 6636000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12420000000 }, "cash_flow": { "operating_cash_flow": 3224600000, "capital_expenditure": 2546700000, "free_cash_flow": 5771300000, "dividends_paid": 1345500000, "share_repurchases": -1507700000, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19292000000, "cost_of_revenue": 2883700000, "gross_profit": 16408300000, "ebit": 8235800000, "ebitda": 8388000000, "pretax_income": 8265000000, "tax_provision": 1629000000, "net_income": 6636000000, "net_income_to_common": 6636000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12420000000 }, "cash_flow": { "operating_cash_flow": 3224600000, "capital_expenditure": 2546700000, "free_cash_flow": 5771300000, "dividends_paid": 1345500000, "share_repurchases": -1507700000, "shares_issued": null, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19292000000, "cost_of_revenue": 2883700000, "gross_profit": 16408300000, "ebit": 8235800000, "ebitda": 8388000000, "pretax_income": 8265000000, "tax_provision": 1629000000, "net_income": 6636000000, "net_income_to_common": 6636000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7163000000, "total_current_assets": 55629000000, "total_assets": 112476000000, "short_term_debt": 1635000000, "long_term_debt": 40868000000, "total_debt": 42503000000, "total_liabilities": 85941000000, "total_equity": 26535000000, "shares_outstanding": 898002000, "goodwill_and_intangibles": 12420000000 }, "cash_flow": { "operating_cash_flow": 3224600000, "capital_expenditure": 2546700000, "free_cash_flow": 5771300000, "dividends_paid": 1345500000, "share_repurchases": -1507700000, "shares_issued": null, "net_debt_issued": -300000 } } ] }, "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": "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": 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 } }