{ "ticker": { "uuid": "a4ed868a-954d-4686-9761-2827de1a1e91", "symbol": "TMUS", "name": "T-Mobile US Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/a4ed868a-954d-4686-9761-2827de1a1e91/", "api_url": "https://sharemaestro.com/factors/api/tickers/a4ed868a-954d-4686-9761-2827de1a1e91/" }, "latest_snapshot": { "ticker": { "uuid": "a4ed868a-954d-4686-9761-2827de1a1e91", "symbol": "TMUS", "name": "T-Mobile US Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/a4ed868a-954d-4686-9761-2827de1a1e91/", "api_url": "https://sharemaestro.com/factors/api/tickers/a4ed868a-954d-4686-9761-2827de1a1e91/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.78, "value": 0.73, "quality": 0.92, "momentum": 0.13, "coverage": 0.97, "confidence": 0.97, "delta": -4 }, "headline_factors": { "price": 180.09, "market_cap": 193177430785.17, "pe_ratio": 18.2933, "earnings_yield": 0.0583, "ebitda_to_ev": 0.1053, "shareholder_yield": 0.0844, "roe": 0.1877, "piotroski_f_score": 6, "momentum_12_1": -0.2359, "volatility_252d": 0.2642 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 18.2933, "ev_ebitda": 9.4958, "earnings_yield": 0.0583, "fcf_yield": 0.1366, "shareholder_yield": 0.0844 }, "quality": { "roe": 0.1877, "roic": 0.0805, "gross_margin": 0.5446, "fcf_margin": 0.4538, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0968, "eps_growth_1y": -0.1355, "fcf_growth_1y": 0.1067 }, "momentum": { "price_return_12m": -0.2467, "momentum_12_1": -0.2359, "relative_strength": -0.463 }, "scores": { "value_percentile": 0.73, "quality_percentile": 0.92, "momentum_percentile": 0.13, "growth_composite": 29, "yield_composite": 15, "overall_composite": 22, "os_score": 0.78, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 178.1, "os": 0.73, "value": 0.68, "quality": 0.93, "momentum": 0.12, "confidence": 1, "coverage": 1, "pe_ratio": 18.2814, "earnings_yield": 0.0576, "shareholder_yield": 0.086, "roe": 0.1887, "momentum_12_1": -0.2021 }, { "week_end_date": "2026-06-14", "price": 189.1, "os": 0.7, "value": 0.66, "quality": 0.92, "momentum": 0.11, "confidence": 1, "coverage": 1, "pe_ratio": 19.4105, "earnings_yield": 0.0554, "shareholder_yield": 0.081, "roe": 0.1887, "momentum_12_1": -0.1769 }, { "week_end_date": "2026-06-21", "price": 181.67, "os": 0.73, "value": 0.68, "quality": 0.91, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 18.6478, "earnings_yield": 0.0568, "shareholder_yield": 0.0843, "roe": 0.1887, "momentum_12_1": -0.1243 }, { "week_end_date": "2026-06-28", "price": 182.68, "os": 0.73, "value": 0.69, "quality": 0.93, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 18.7515, "earnings_yield": 0.0566, "shareholder_yield": 0.0838, "roe": 0.1887, "momentum_12_1": -0.1879 }, { "week_end_date": "2026-07-05", "price": 177.52, "os": 0.74, "value": 0.7, "quality": 0.91, "momentum": 0.12, "confidence": 0.991, "coverage": 1, "pe_ratio": 18.2219, "earnings_yield": 0.0577, "shareholder_yield": 0.0863, "roe": 0.1887, "momentum_12_1": -0.2464 }, { "week_end_date": "2026-07-12", "price": 187.61, "os": 0.78, "value": 0.67, "quality": 0.92, "momentum": 0.24, "confidence": 0.98, "coverage": 1, "pe_ratio": 19.2576, "earnings_yield": 0.0557, "shareholder_yield": 0.0816, "roe": 0.1887, "momentum_12_1": -0.1542 }, { "week_end_date": "2026-07-19", "price": 192.43, "os": 0.74, "value": 0.67, "quality": 0.92, "momentum": 0.16, "confidence": 0.969, "coverage": 1, "pe_ratio": 19.7523, "earnings_yield": 0.0548, "shareholder_yield": 0.0796, "roe": 0.1887, "momentum_12_1": -0.1855 }, { "week_end_date": "2026-07-26", "price": 180.09, "os": 0.78, "value": 0.73, "quality": 0.92, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 18.2933, "earnings_yield": 0.0583, "shareholder_yield": 0.0844, "roe": 0.1877, "momentum_12_1": -0.2359 } ], "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": 88309000000, "cost_of_revenue": 46241000000, "gross_profit": 42068000000, "ebit": 17801000000, "ebitda": 31309000000, "pretax_income": 14281000000, "tax_provision": 3289000000, "net_income": 10992000000, "net_income_to_common": 10992000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1131076000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 27950000000, "capital_expenditure": 9955000000, "free_cash_flow": 37905000000, "dividends_paid": 4121000000, "share_repurchases": -9974000000, "shares_issued": null, "net_debt_issued": 4559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 88309000000, "cost_of_revenue": 46241000000, "gross_profit": 42068000000, "ebit": 17801000000, "ebitda": 31309000000, "pretax_income": 14281000000, "tax_provision": 3289000000, "net_income": 10992000000, "net_income_to_common": 10992000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1131076000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 27950000000, "capital_expenditure": 9955000000, "free_cash_flow": 37905000000, "dividends_paid": 4121000000, "share_repurchases": -9974000000, "shares_issued": null, "net_debt_issued": 4559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 88309000000, "cost_of_revenue": 46241000000, "gross_profit": 42068000000, "ebit": 17801000000, "ebitda": 31309000000, "pretax_income": 14281000000, "tax_provision": 3289000000, "net_income": 10992000000, "net_income_to_common": 10992000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1131076000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 27950000000, "capital_expenditure": 9955000000, "free_cash_flow": 37905000000, "dividends_paid": 4121000000, "share_repurchases": -9974000000, "shares_issued": null, "net_debt_issued": 4559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 88309000000, "cost_of_revenue": 46241000000, "gross_profit": 42068000000, "ebit": 17801000000, "ebitda": 31309000000, "pretax_income": 14281000000, "tax_provision": 3289000000, "net_income": 10992000000, "net_income_to_common": 10992000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1131076000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 27950000000, "capital_expenditure": 9955000000, "free_cash_flow": 37905000000, "dividends_paid": 4121000000, "share_repurchases": -9974000000, "shares_issued": null, "net_debt_issued": 4559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 88309000000, "cost_of_revenue": 46241000000, "gross_profit": 42068000000, "ebit": 17801000000, "ebitda": 31309000000, "pretax_income": 14281000000, "tax_provision": 3289000000, "net_income": 10992000000, "net_income_to_common": 10992000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1131076000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 27950000000, "capital_expenditure": 9955000000, "free_cash_flow": 37905000000, "dividends_paid": 4121000000, "share_repurchases": -9974000000, "shares_issued": null, "net_debt_issued": 4559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 88309000000, "cost_of_revenue": 46241000000, "gross_profit": 42068000000, "ebit": 17801000000, "ebitda": 31309000000, "pretax_income": 14281000000, "tax_provision": 3289000000, "net_income": 10992000000, "net_income_to_common": 10992000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1131076000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 27950000000, "capital_expenditure": 9955000000, "free_cash_flow": 37905000000, "dividends_paid": 4121000000, "share_repurchases": -9974000000, "shares_issued": null, "net_debt_issued": 4559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 88309000000, "cost_of_revenue": 46241000000, "gross_profit": 42068000000, "ebit": 18744000000, "ebitda": 32252000000, "pretax_income": 14281000000, "tax_provision": 3289000000, "net_income": 10992000000, "net_income_to_common": 10992000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1131076000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 27950000000, "capital_expenditure": 9955000000, "free_cash_flow": 37905000000, "dividends_paid": 4121000000, "share_repurchases": -9974000000, "shares_issued": null, "net_debt_issued": 4559000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 81400000000, "cost_of_revenue": 29653000000, "gross_profit": 51747000000, "ebit": 18123000000, "ebitda": 31042000000, "pretax_income": 14712000000, "tax_provision": 3373000000, "net_income": 11339000000, "net_income_to_common": 11339000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5409000000, "total_current_assets": 18404000000, "total_assets": 208035000000, "short_term_debt": 8984000000, "long_term_debt": 74197000000, "total_debt": 114404000000, "total_liabilities": 146294000000, "total_equity": 61741000000, "shares_outstanding": 1173214000, "goodwill_and_intangibles": 116075000000 }, "cash_flow": { "operating_cash_flow": 22293000000, "capital_expenditure": 12311000000, "free_cash_flow": 34604000000, "dividends_paid": 3300000000, "share_repurchases": -11228000000, "shares_issued": null, "net_debt_issued": 2147000000 } } ], "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": 22791000000, "cost_of_revenue": 8030000000, "gross_profit": 14761000000, "ebit": 5383000000, "ebitda": 8817000000, "pretax_income": 4328000000, "tax_provision": 1089000000, "net_income": 3239000000, "net_income_to_common": 3239000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2825000000, "total_current_assets": 21769000000, "total_assets": 213553000000, "short_term_debt": 10915000000, "long_term_debt": 78504000000, "total_debt": 116000000000, "total_liabilities": 157288000000, "total_equity": 56265000000, "shares_outstanding": 1082410000, "goodwill_and_intangibles": 115140000000 }, "cash_flow": { "operating_cash_flow": 7500000000, "capital_expenditure": 2703000000, "free_cash_flow": 10203000000, "dividends_paid": 1101000000, "share_repurchases": -2320000000, "shares_issued": null, "net_debt_issued": -1701000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23107000000, "cost_of_revenue": 8827000000, "gross_profit": 14280000000, "ebit": 4365000000, "ebitda": 8182000000, "pretax_income": 3334000000, "tax_provision": 830000000, "net_income": 2504000000, "net_income_to_common": 2504000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3520000000, "total_current_assets": 22118000000, "total_assets": 214667000000, "short_term_debt": 7032000000, "long_term_debt": 83809000000, "total_debt": 117729000000, "total_liabilities": 158796000000, "total_equity": 55879000000, "shares_outstanding": 1102053000, "goodwill_and_intangibles": 17237000000 }, "cash_flow": { "operating_cash_flow": 7222000000, "capital_expenditure": 2623000000, "free_cash_flow": 9845000000, "dividends_paid": 1120000000, "share_repurchases": -4826000000, "shares_issued": null, "net_debt_issued": -341000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23107000000, "cost_of_revenue": 8827000000, "gross_profit": 14280000000, "ebit": 4365000000, "ebitda": 8182000000, "pretax_income": 3334000000, "tax_provision": 830000000, "net_income": 2504000000, "net_income_to_common": 2504000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3520000000, "total_current_assets": 22118000000, "total_assets": 214667000000, "short_term_debt": 7032000000, "long_term_debt": 83809000000, "total_debt": 117729000000, "total_liabilities": 158796000000, "total_equity": 55879000000, "shares_outstanding": 1102053000, "goodwill_and_intangibles": 17237000000 }, "cash_flow": { "operating_cash_flow": 7222000000, "capital_expenditure": 2623000000, "free_cash_flow": 9845000000, "dividends_paid": 1120000000, "share_repurchases": -4826000000, "shares_issued": null, "net_debt_issued": -341000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23107000000, "cost_of_revenue": 8827000000, "gross_profit": 14280000000, "ebit": 4365000000, "ebitda": 8182000000, "pretax_income": 3334000000, "tax_provision": 830000000, "net_income": 2504000000, "net_income_to_common": 2504000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3520000000, "total_current_assets": 22118000000, "total_assets": 214667000000, "short_term_debt": 7032000000, "long_term_debt": 83809000000, "total_debt": 117729000000, "total_liabilities": 158796000000, "total_equity": 55879000000, "shares_outstanding": 1102053000, "goodwill_and_intangibles": 17237000000 }, "cash_flow": { "operating_cash_flow": 7222000000, "capital_expenditure": 2623000000, "free_cash_flow": 9845000000, "dividends_paid": 1120000000, "share_repurchases": -4826000000, "shares_issued": null, "net_debt_issued": -341000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23107000000, "cost_of_revenue": 8827000000, "gross_profit": 14280000000, "ebit": 4365000000, "ebitda": 8182000000, "pretax_income": 3334000000, "tax_provision": 830000000, "net_income": 2504000000, "net_income_to_common": 2504000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3520000000, "total_current_assets": 22118000000, "total_assets": 214667000000, "short_term_debt": 7032000000, "long_term_debt": 83809000000, "total_debt": 117729000000, "total_liabilities": 158796000000, "total_equity": 55879000000, "shares_outstanding": 1102053000, "goodwill_and_intangibles": 17237000000 }, "cash_flow": { "operating_cash_flow": 7222000000, "capital_expenditure": 2623000000, "free_cash_flow": 9845000000, "dividends_paid": 1120000000, "share_repurchases": -4826000000, "shares_issued": null, "net_debt_issued": -341000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23107000000, "cost_of_revenue": 8827000000, "gross_profit": 14280000000, "ebit": 4365000000, "ebitda": 8182000000, "pretax_income": 3334000000, "tax_provision": 830000000, "net_income": 2504000000, "net_income_to_common": 2504000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3520000000, "total_current_assets": 22118000000, "total_assets": 214667000000, "short_term_debt": 7032000000, "long_term_debt": 83809000000, "total_debt": 117729000000, "total_liabilities": 158796000000, "total_equity": 55879000000, "shares_outstanding": 1102053000, "goodwill_and_intangibles": 17237000000 }, "cash_flow": { "operating_cash_flow": 7222000000, "capital_expenditure": 2623000000, "free_cash_flow": 9845000000, "dividends_paid": 1120000000, "share_repurchases": -4826000000, "shares_issued": null, "net_debt_issued": -341000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23107000000, "cost_of_revenue": 8827000000, "gross_profit": 14280000000, "ebit": 4365000000, "ebitda": 8182000000, "pretax_income": 3334000000, "tax_provision": 830000000, "net_income": 2504000000, "net_income_to_common": 2504000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3520000000, "total_current_assets": 22118000000, "total_assets": 214667000000, "short_term_debt": 7032000000, "long_term_debt": 83809000000, "total_debt": 117729000000, "total_liabilities": 158796000000, "total_equity": 55879000000, "shares_outstanding": 1102053000, "goodwill_and_intangibles": 17237000000 }, "cash_flow": { "operating_cash_flow": 7222000000, "capital_expenditure": 2623000000, "free_cash_flow": 9845000000, "dividends_paid": 1120000000, "share_repurchases": -4826000000, "shares_issued": null, "net_debt_issued": -341000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23107000000, "cost_of_revenue": 8827000000, "gross_profit": 14280000000, "ebit": 4365000000, "ebitda": 8182000000, "pretax_income": 3334000000, "tax_provision": 830000000, "net_income": 2504000000, "net_income_to_common": 2504000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3520000000, "total_current_assets": 22118000000, "total_assets": 214667000000, "short_term_debt": 7032000000, "long_term_debt": 83809000000, "total_debt": 117729000000, "total_liabilities": 158796000000, "total_equity": 55879000000, "shares_outstanding": 1102053000, "goodwill_and_intangibles": 17237000000 }, "cash_flow": { "operating_cash_flow": 7222000000, "capital_expenditure": 2623000000, "free_cash_flow": 9845000000, "dividends_paid": 1120000000, "share_repurchases": -4826000000, "shares_issued": null, "net_debt_issued": -341000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24334000000, "cost_of_revenue": 13996000000, "gross_profit": 10338000000, "ebit": 3647000000, "ebitda": 7403000000, "pretax_income": 2635000000, "tax_provision": 532000000, "net_income": 2103000000, "net_income_to_common": 2103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1117389000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 6654000000, "capital_expenditure": 5037000000, "free_cash_flow": 11691000000, "dividends_paid": 1135000000, "share_repurchases": -2446000000, "shares_issued": null, "net_debt_issued": 1821000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24334000000, "cost_of_revenue": 13996000000, "gross_profit": 10338000000, "ebit": 3647000000, "ebitda": 7403000000, "pretax_income": 2635000000, "tax_provision": 532000000, "net_income": 2103000000, "net_income_to_common": 2103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1117389000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 6654000000, "capital_expenditure": 5037000000, "free_cash_flow": 11691000000, "dividends_paid": 1135000000, "share_repurchases": -2446000000, "shares_issued": null, "net_debt_issued": 1821000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24334000000, "cost_of_revenue": 13996000000, "gross_profit": 10338000000, "ebit": 3647000000, "ebitda": 7403000000, "pretax_income": 2635000000, "tax_provision": 532000000, "net_income": 2103000000, "net_income_to_common": 2103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1117389000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 6654000000, "capital_expenditure": 5037000000, "free_cash_flow": 11691000000, "dividends_paid": 1135000000, "share_repurchases": -2446000000, "shares_issued": null, "net_debt_issued": 1821000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24334000000, "cost_of_revenue": 13996000000, "gross_profit": 10338000000, "ebit": 3647000000, "ebitda": 7403000000, "pretax_income": 2635000000, "tax_provision": 532000000, "net_income": 2103000000, "net_income_to_common": 2103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5598000000, "total_current_assets": 24461000000, "total_assets": 219237000000, "short_term_debt": 10112000000, "long_term_debt": 81147000000, "total_debt": 122269000000, "total_liabilities": 160034000000, "total_equity": 59203000000, "shares_outstanding": 1117389000, "goodwill_and_intangibles": 17521000000 }, "cash_flow": { "operating_cash_flow": 6654000000, "capital_expenditure": 5037000000, "free_cash_flow": 11691000000, "dividends_paid": 1135000000, "share_repurchases": -2446000000, "shares_issued": null, "net_debt_issued": 1821000000 } } ] }, "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": "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 } }