{ "ticker": { "uuid": "a9da66fa-166e-42f4-bf8e-450c4ea5aad5", "symbol": "SHEL", "name": "Shell PLC ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/a9da66fa-166e-42f4-bf8e-450c4ea5aad5/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9da66fa-166e-42f4-bf8e-450c4ea5aad5/" }, "latest_snapshot": { "ticker": { "uuid": "a9da66fa-166e-42f4-bf8e-450c4ea5aad5", "symbol": "SHEL", "name": "Shell PLC ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/a9da66fa-166e-42f4-bf8e-450c4ea5aad5/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9da66fa-166e-42f4-bf8e-450c4ea5aad5/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.87, "value": 0.94, "quality": 0.31, "momentum": 0.7, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 88.38, "market_cap": 244536068171.52, "pe_ratio": 13.0454, "earnings_yield": 0.1122, "ebitda_to_ev": 0.1886, "shareholder_yield": 0.0897, "roe": 0.108, "piotroski_f_score": 5, "momentum_12_1": 0.1039, "volatility_252d": 0.2194 }, "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": 13.0454, "ev_ebitda": 5.3024, "earnings_yield": 0.1122, "fcf_yield": 0.1943, "shareholder_yield": 0.0897 }, "quality": { "roe": 0.108, "roic": 0.0933, "gross_margin": 0.1674, "fcf_margin": 0.2167, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0492, "eps_growth_1y": 0.3869, "fcf_growth_1y": -0.1728 }, "momentum": { "price_return_12m": 0.2748, "momentum_12_1": 0.1039, "relative_strength": 0.1065 }, "scores": { "value_percentile": 0.94, "quality_percentile": 0.31, "momentum_percentile": 0.7, "growth_composite": 70, "yield_composite": 8, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 85.4, "os": 0.88, "value": 0.93, "quality": 0.34, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 12.6769, "earnings_yield": 0.1148, "shareholder_yield": 0.0926, "roe": 0.1077, "momentum_12_1": 0.2703 }, { "week_end_date": "2026-06-14", "price": 85.66, "os": 0.88, "value": 0.94, "quality": 0.33, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 12.6981, "earnings_yield": 0.1147, "shareholder_yield": 0.0924, "roe": 0.1077, "momentum_12_1": 0.2109 }, { "week_end_date": "2026-06-21", "price": 78.81, "os": 0.85, "value": 0.95, "quality": 0.31, "momentum": 0.57, "confidence": 1, "coverage": 1, "pe_ratio": 11.6803, "earnings_yield": 0.1227, "shareholder_yield": 0.1005, "roe": 0.1077, "momentum_12_1": 0.2293 }, { "week_end_date": "2026-06-28", "price": 76.53, "os": 0.88, "value": 0.95, "quality": 0.34, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 11.3423, "earnings_yield": 0.1256, "shareholder_yield": 0.1035, "roe": 0.1077, "momentum_12_1": 0.2306 }, { "week_end_date": "2026-07-05", "price": 78.02, "os": 0.94, "value": 0.95, "quality": 0.63, "momentum": 0.68, "confidence": 0.991, "coverage": 1, "pe_ratio": 11.5594, "earnings_yield": 0.1237, "shareholder_yield": 0.1015, "roe": 0.1077, "momentum_12_1": 0.233 }, { "week_end_date": "2026-07-12", "price": 82.23, "os": 0.87, "value": 0.95, "quality": 0.63, "momentum": 0.34, "confidence": 0.98, "coverage": 1, "pe_ratio": 12.1561, "earnings_yield": 0.1188, "shareholder_yield": 0.0963, "roe": 0.108, "momentum_12_1": 0.2303 }, { "week_end_date": "2026-07-19", "price": 87.32, "os": 0.87, "value": 0.94, "quality": 0.31, "momentum": 0.73, "confidence": 0.969, "coverage": 1, "pe_ratio": 12.9014, "earnings_yield": 0.1132, "shareholder_yield": 0.0907, "roe": 0.108, "momentum_12_1": 0.1644 }, { "week_end_date": "2026-07-26", "price": 88.38, "os": 0.87, "value": 0.94, "quality": 0.31, "momentum": 0.7, "confidence": 0.958, "coverage": 1, "pe_ratio": 13.0454, "earnings_yield": 0.1122, "shareholder_yield": 0.0897, "roe": 0.108, "momentum_12_1": 0.1039 } ], "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": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 34497000000, "ebitda": 56664000000, "pretax_income": 29756000000, "tax_provision": 11637000000, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2974300000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": 18947000000, "free_cash_flow": 61810000000, "dividends_paid": 8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 34497000000, "ebitda": 56664000000, "pretax_income": 29756000000, "tax_provision": 11637000000, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2974300000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": 18947000000, "free_cash_flow": 61810000000, "dividends_paid": 8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 34497000000, "ebitda": 56664000000, "pretax_income": 29756000000, "tax_provision": 11637000000, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2974300000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": 18947000000, "free_cash_flow": 61810000000, "dividends_paid": 8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 34497000000, "ebitda": 56664000000, "pretax_income": 29756000000, "tax_provision": 11637000000, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2974300000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 40810146000, "capital_expenditure": 18991277000, "free_cash_flow": 59801423000, "dividends_paid": 8490796000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 34497000000, "ebitda": 56664000000, "pretax_income": 29756000000, "tax_provision": 11637000000, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2974300000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 40810146000, "capital_expenditure": 18991277000, "free_cash_flow": 59801423000, "dividends_paid": 8490796000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 34497000000, "ebitda": 56664000000, "pretax_income": 29756000000, "tax_provision": 11637000000, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2974300000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 40810146000, "capital_expenditure": 18991277000, "free_cash_flow": 59801423000, "dividends_paid": 8490796000, "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": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 34497000000, "ebitda": 56664000000, "pretax_income": 29756000000, "tax_provision": 11637000000, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2974300000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 40810146000, "capital_expenditure": 18991277000, "free_cash_flow": 59801423000, "dividends_paid": 8490796000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 284312000000, "cost_of_revenue": 238371000000, "gross_profit": 45941000000, "ebit": 34780000000, "ebitda": 57483000000, "pretax_income": 29922000000, "tax_provision": 13401000000, "net_income": 16094000000, "net_income_to_common": 16094000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39110000000, "total_current_assets": 127926000000, "total_assets": 387609000000, "short_term_debt": 11650000000, "long_term_debt": 41456000000, "total_debt": 77142000000, "total_liabilities": 207441000000, "total_equity": 178307000000, "shares_outstanding": 3181850000, "goodwill_and_intangibles": 25512000000 }, "cash_flow": { "operating_cash_flow": 54687000000, "capital_expenditure": 19601000000, "free_cash_flow": 74288000000, "dividends_paid": 8668000000, "share_repurchases": -13898000000, "shares_issued": null, "net_debt_issued": -9309000000 } } ], "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": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10801000000, "ebitda": 16539000000, "pretax_income": 9328000000, "tax_provision": 3570000000, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 10060000000, "long_term_debt": 40355000000, "total_debt": 75645000000, "total_liabilities": 205997000000, "total_equity": 173583000000, "shares_outstanding": 2851850000, "goodwill_and_intangibles": 26062000000 }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": 3757000000, "free_cash_flow": 9819000000, "dividends_paid": 2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10801000000, "ebitda": 16539000000, "pretax_income": 9328000000, "tax_provision": 3570000000, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 10060000000, "long_term_debt": 40355000000, "total_debt": 75645000000, "total_liabilities": 205997000000, "total_equity": 173583000000, "shares_outstanding": 2851850000, "goodwill_and_intangibles": 26062000000 }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": 3757000000, "free_cash_flow": 9819000000, "dividends_paid": 2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10801000000, "ebitda": 16539000000, "pretax_income": 9328000000, "tax_provision": 3570000000, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 10060000000, "long_term_debt": 40355000000, "total_debt": 75645000000, "total_liabilities": 205997000000, "total_equity": 173583000000, "shares_outstanding": 2851850000, "goodwill_and_intangibles": 26062000000 }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": 3757000000, "free_cash_flow": 9819000000, "dividends_paid": 2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 69574195000, "cost_of_revenue": 56261545000, "gross_profit": 13312650000, "ebit": 10782897000, "ebitda": 16511280000, "pretax_income": 9312366000, "tax_provision": 3564017000, "net_income": 5684457000, "net_income_to_common": 5684457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 10060000000, "long_term_debt": 40355000000, "total_debt": 75645000000, "total_liabilities": 205997000000, "total_equity": 173583000000, "shares_outstanding": 2851850000, "goodwill_and_intangibles": 26062000000 }, "cash_flow": { "operating_cash_flow": 5377971000, "capital_expenditure": 3750703000, "free_cash_flow": 9128674000, "dividends_paid": 2096480000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 69574195000, "cost_of_revenue": 56261545000, "gross_profit": 13312650000, "ebit": 10782897000, "ebitda": 16511280000, "pretax_income": 9312366000, "tax_provision": 3564017000, "net_income": 5684457000, "net_income_to_common": 5684457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 10060000000, "long_term_debt": 40355000000, "total_debt": 75645000000, "total_liabilities": 205997000000, "total_equity": 173583000000, "shares_outstanding": 2851850000, "goodwill_and_intangibles": 26062000000 }, "cash_flow": { "operating_cash_flow": 5377971000, "capital_expenditure": 3750703000, "free_cash_flow": 9128674000, "dividends_paid": 2096480000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 69574195000, "cost_of_revenue": 56261545000, "gross_profit": 13312650000, "ebit": 10782897000, "ebitda": 16511280000, "pretax_income": 9312366000, "tax_provision": 3564017000, "net_income": 5684457000, "net_income_to_common": 5684457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 10060000000, "long_term_debt": 40355000000, "total_debt": 75645000000, "total_liabilities": 205997000000, "total_equity": 173583000000, "shares_outstanding": 2851850000, "goodwill_and_intangibles": 26062000000 }, "cash_flow": { "operating_cash_flow": 5377971000, "capital_expenditure": 3750703000, "free_cash_flow": 9128674000, "dividends_paid": 2096480000, "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": 69574195000, "cost_of_revenue": 56261545000, "gross_profit": 13312650000, "ebit": 10347628000, "ebitda": 16076011000, "pretax_income": 9312366000, "tax_provision": 3564017000, "net_income": 5684457000, "net_income_to_common": 5684457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 10060000000, "long_term_debt": 40355000000, "total_debt": 75645000000, "total_liabilities": 205997000000, "total_equity": 173583000000, "shares_outstanding": 2851850000, "goodwill_and_intangibles": 26062000000 }, "cash_flow": { "operating_cash_flow": 5377971000, "capital_expenditure": 3750703000, "free_cash_flow": 9128674000, "dividends_paid": 2096480000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64000401000, "cost_of_revenue": 53995876000, "gross_profit": 10004525000, "ebit": 6383000000, "ebitda": 12133000000, "pretax_income": 6888034000, "tax_provision": 2714073000, "net_income": 4128027000, "net_income_to_common": 4128027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2899850000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 8692867160, "capital_expenditure": 5243933360, "free_cash_flow": 13936800520, "dividends_paid": 2064730559, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64000401000, "cost_of_revenue": 53995876000, "gross_profit": 10004525000, "ebit": 6383000000, "ebitda": 12133000000, "pretax_income": 6888034000, "tax_provision": 2714073000, "net_income": 4128027000, "net_income_to_common": 4128027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2899850000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 8692867160, "capital_expenditure": 5243933360, "free_cash_flow": 13936800520, "dividends_paid": 2064730559, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64000401000, "cost_of_revenue": 53995876000, "gross_profit": 10004525000, "ebit": 6383000000, "ebitda": 12133000000, "pretax_income": 6888034000, "tax_provision": 2714073000, "net_income": 4128027000, "net_income_to_common": 4128027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2899850000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 8692867160, "capital_expenditure": 5243933360, "free_cash_flow": 13936800520, "dividends_paid": 2064730559, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64000401000, "cost_of_revenue": 53995876000, "gross_profit": 10004525000, "ebit": 6383000000, "ebitda": 12133000000, "pretax_income": 6888034000, "tax_provision": 2714073000, "net_income": 4128027000, "net_income_to_common": 4128027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2899850000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 8692867160, "capital_expenditure": 5243933360, "free_cash_flow": 13936800520, "dividends_paid": 2064730559, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 64000401000, "cost_of_revenue": 53995876000, "gross_profit": 10004525000, "ebit": 6383000000, "ebitda": 12133000000, "pretax_income": 6888034000, "tax_provision": 2714073000, "net_income": 4128027000, "net_income_to_common": 4128027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30216000000, "total_current_assets": 107173000000, "total_assets": 370351000000, "short_term_debt": 9128000000, "long_term_debt": 42193000000, "total_debt": 104576000000, "total_liabilities": 195031000000, "total_equity": 174392000000, "shares_outstanding": 2899850000, "goodwill_and_intangibles": 26672000000 }, "cash_flow": { "operating_cash_flow": 8692867160, "capital_expenditure": 5243933360, "free_cash_flow": 13936800520, "dividends_paid": 2064730559, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-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/" }, { "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 } }