{ "ticker": { "uuid": "b94dc15a-9d78-4bfe-aebb-1c2c36ebe41a", "symbol": "MRSH", "name": "Marsh & McLennan Companies, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/b94dc15a-9d78-4bfe-aebb-1c2c36ebe41a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b94dc15a-9d78-4bfe-aebb-1c2c36ebe41a/" }, "latest_snapshot": { "ticker": { "uuid": "b94dc15a-9d78-4bfe-aebb-1c2c36ebe41a", "symbol": "MRSH", "name": "Marsh & McLennan Companies, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/b94dc15a-9d78-4bfe-aebb-1c2c36ebe41a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b94dc15a-9d78-4bfe-aebb-1c2c36ebe41a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.2, "quality": 0.82, "momentum": 0.17, "coverage": 0.97, "confidence": 0.97, "delta": -2 }, "headline_factors": { "price": 180.74, "market_cap": 86251164578.32, "pe_ratio": 21.6711, "earnings_yield": 0.0538, "ebitda_to_ev": 0.0537, "shareholder_yield": 0.0522, "roe": 0.2621, "piotroski_f_score": 6, "momentum_12_1": -0.1895, "volatility_252d": 0.2188 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 21.6711, "ev_ebitda": 18.6179, "earnings_yield": 0.0538, "fcf_yield": 0.0503, "shareholder_yield": 0.0522 }, "quality": { "roe": 0.2621, "roic": 0.1222, "gross_margin": 0.4238, "fcf_margin": 0.1928, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0833, "eps_growth_1y": -0.0356, "fcf_growth_1y": 0.0403 }, "momentum": { "price_return_12m": -0.1285, "momentum_12_1": -0.1895, "relative_strength": -0.2968 }, "scores": { "value_percentile": 0.2, "quality_percentile": 0.82, "momentum_percentile": 0.17, "growth_composite": 65, "yield_composite": 24, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 165.44, "os": 0.2, "value": 0.24, "quality": 0.81, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.3078, "earnings_yield": 0.0571, "shareholder_yield": 0.0504, "roe": 0.2694, "momentum_12_1": -0.2768 }, { "week_end_date": "2026-06-14", "price": 168.68, "os": 0.21, "value": 0.24, "quality": 0.78, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.7055, "earnings_yield": 0.0562, "shareholder_yield": 0.0494, "roe": 0.2694, "momentum_12_1": -0.2451 }, { "week_end_date": "2026-06-21", "price": 162.41, "os": 0.2, "value": 0.24, "quality": 0.81, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.9359, "earnings_yield": 0.0579, "shareholder_yield": 0.0513, "roe": 0.2694, "momentum_12_1": -0.2266 }, { "week_end_date": "2026-06-28", "price": 169.03, "os": 0.22, "value": 0.25, "quality": 0.78, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.7485, "earnings_yield": 0.0561, "shareholder_yield": 0.0493, "roe": 0.2694, "momentum_12_1": -0.2487 }, { "week_end_date": "2026-07-05", "price": 178.54, "os": 0.21, "value": 0.22, "quality": 0.82, "momentum": 0.17, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 21.9158, "earnings_yield": 0.0537, "shareholder_yield": 0.0467, "roe": 0.2694, "momentum_12_1": -0.2162 }, { "week_end_date": "2026-07-12", "price": 178.31, "os": 0.16, "value": 0.22, "quality": 0.78, "momentum": 0.09, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 21.8876, "earnings_yield": 0.0538, "shareholder_yield": 0.0468, "roe": 0.2694, "momentum_12_1": -0.1883 }, { "week_end_date": "2026-07-19", "price": 182.18, "os": 0.17, "value": 0.2, "quality": 0.78, "momentum": 0.16, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 22.3626, "earnings_yield": 0.0529, "shareholder_yield": 0.0458, "roe": 0.2694, "momentum_12_1": -0.2204 }, { "week_end_date": "2026-07-26", "price": 180.74, "os": 0.19, "value": 0.2, "quality": 0.82, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.6711, "earnings_yield": 0.0538, "shareholder_yield": 0.0522, "roe": 0.2621, "momentum_12_1": -0.1895 } ], "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": 26981000000, "cost_of_revenue": 15577000000, "gross_profit": 11404000000, "ebit": 6485000000, "ebitda": 7395000000, "pretax_income": 5539000000, "tax_provision": 1305000000, "net_income": 4160000000, "net_income_to_common": 4160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29549000000 }, "cash_flow": { "operating_cash_flow": 5292000000, "capital_expenditure": 291000000, "free_cash_flow": 5583000000, "dividends_paid": 1699000000, "share_repurchases": -2012000000, "shares_issued": 250000000, "net_debt_issued": -519000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26981000000, "cost_of_revenue": 15577000000, "gross_profit": 11404000000, "ebit": 6485000000, "ebitda": 7395000000, "pretax_income": 5539000000, "tax_provision": 1305000000, "net_income": 4160000000, "net_income_to_common": 4160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29549000000 }, "cash_flow": { "operating_cash_flow": 5292000000, "capital_expenditure": 291000000, "free_cash_flow": 5583000000, "dividends_paid": 1699000000, "share_repurchases": -2012000000, "shares_issued": 250000000, "net_debt_issued": -519000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26981000000, "cost_of_revenue": 15577000000, "gross_profit": 11404000000, "ebit": 6485000000, "ebitda": 7395000000, "pretax_income": 5539000000, "tax_provision": 1305000000, "net_income": 4160000000, "net_income_to_common": 4160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29549000000 }, "cash_flow": { "operating_cash_flow": 5292000000, "capital_expenditure": 291000000, "free_cash_flow": 5583000000, "dividends_paid": 1699000000, "share_repurchases": -2012000000, "shares_issued": 250000000, "net_debt_issued": -519000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26981000000, "cost_of_revenue": 15577000000, "gross_profit": 11404000000, "ebit": 6485000000, "ebitda": 7395000000, "pretax_income": 5539000000, "tax_provision": 1305000000, "net_income": 4160000000, "net_income_to_common": 4160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29083000000 }, "cash_flow": { "operating_cash_flow": 5292000000, "capital_expenditure": 291000000, "free_cash_flow": 5583000000, "dividends_paid": 1699000000, "share_repurchases": -2012000000, "shares_issued": 250000000, "net_debt_issued": -519000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26981000000, "cost_of_revenue": 15577000000, "gross_profit": 11404000000, "ebit": 6485000000, "ebitda": 7395000000, "pretax_income": 5539000000, "tax_provision": 1305000000, "net_income": 4160000000, "net_income_to_common": 4160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29083000000 }, "cash_flow": { "operating_cash_flow": 5292000000, "capital_expenditure": 291000000, "free_cash_flow": 5583000000, "dividends_paid": 1699000000, "share_repurchases": -2012000000, "shares_issued": 250000000, "net_debt_issued": -519000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26981000000, "cost_of_revenue": 15577000000, "gross_profit": 11404000000, "ebit": 6485000000, "ebitda": 7395000000, "pretax_income": 5539000000, "tax_provision": 1305000000, "net_income": 4160000000, "net_income_to_common": 4160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29083000000 }, "cash_flow": { "operating_cash_flow": 5292000000, "capital_expenditure": 291000000, "free_cash_flow": 5583000000, "dividends_paid": 1699000000, "share_repurchases": -2012000000, "shares_issued": 250000000, "net_debt_issued": -519000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26981000000, "cost_of_revenue": 15577000000, "gross_profit": 11404000000, "ebit": 6485000000, "ebitda": 7395000000, "pretax_income": 5539000000, "tax_provision": 1305000000, "net_income": 4160000000, "net_income_to_common": 4160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29083000000 }, "cash_flow": { "operating_cash_flow": 5292000000, "capital_expenditure": 291000000, "free_cash_flow": 5583000000, "dividends_paid": 1699000000, "share_repurchases": -2012000000, "shares_issued": 250000000, "net_debt_issued": -519000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24458000000, "cost_of_revenue": 13996000000, "gross_profit": 10462000000, "ebit": 6180000000, "ebitda": 6926000000, "pretax_income": 5480000000, "tax_provision": 1363000000, "net_income": 4060000000, "net_income_to_common": 4060000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2398000000, "total_current_assets": 22117000000, "total_assets": 56481000000, "short_term_debt": 844000000, "long_term_debt": 19428000000, "total_debt": 21862000000, "total_liabilities": 42946000000, "total_equity": 13342000000, "shares_outstanding": 496000000, "goodwill_and_intangibles": 28126000000 }, "cash_flow": { "operating_cash_flow": 4302000000, "capital_expenditure": 316000000, "free_cash_flow": 4618000000, "dividends_paid": 1513000000, "share_repurchases": -900000000, "shares_issued": 264000000, "net_debt_issued": 6553000000 } } ], "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": 7404000000, "cost_of_revenue": 4141000000, "gross_profit": 3263000000, "ebit": 1899000000, "ebitda": 1200000000, "pretax_income": 1702000000, "tax_provision": 411000000, "net_income": 1266000000, "net_income_to_common": 1266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1700000000, "total_current_assets": 24333000000, "total_assets": 59682000000, "short_term_debt": 1997000000, "long_term_debt": 18891000000, "total_debt": 22382000000, "total_liabilities": 44249000000, "total_equity": 15183000000, "shares_outstanding": 484000000, "goodwill_and_intangibles": 28857000000 }, "cash_flow": { "operating_cash_flow": 1523000000, "capital_expenditure": 72000000, "free_cash_flow": 1595000000, "dividends_paid": 438000000, "share_repurchases": -880000000, "shares_issued": 28000000, "net_debt_issued": -30000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7597000000, "cost_of_revenue": 4130000000, "gross_profit": 3467000000, "ebit": 1341000000, "ebitda": 1581000000, "pretax_income": 1581000000, "tax_provision": 395000000, "net_income": 1146000000, "net_income_to_common": 1146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1611000000, "total_current_assets": 23236000000, "total_assets": 58552000000, "short_term_debt": 2028000000, "long_term_debt": 18900000000, "total_debt": 22451000000, "total_liabilities": 43746000000, "total_equity": 14569000000, "shares_outstanding": 486000000, "goodwill_and_intangibles": 28880000000 }, "cash_flow": { "operating_cash_flow": -688000000, "capital_expenditure": 62000000, "free_cash_flow": -626000000, "dividends_paid": 440000000, "share_repurchases": -755000000, "shares_issued": 63000000, "net_debt_issued": 1039000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7597000000, "cost_of_revenue": 4130000000, "gross_profit": 3467000000, "ebit": 1341000000, "ebitda": 1581000000, "pretax_income": 1581000000, "tax_provision": 395000000, "net_income": 1146000000, "net_income_to_common": 1146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1611000000, "total_current_assets": 23236000000, "total_assets": 58552000000, "short_term_debt": 2028000000, "long_term_debt": 18900000000, "total_debt": 22451000000, "total_liabilities": 43746000000, "total_equity": 14569000000, "shares_outstanding": 486000000, "goodwill_and_intangibles": 28880000000 }, "cash_flow": { "operating_cash_flow": -688000000, "capital_expenditure": 62000000, "free_cash_flow": -626000000, "dividends_paid": 440000000, "share_repurchases": -755000000, "shares_issued": 63000000, "net_debt_issued": 1039000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7597000000, "cost_of_revenue": 4130000000, "gross_profit": 3467000000, "ebit": 1341000000, "ebitda": 1581000000, "pretax_income": 1581000000, "tax_provision": 395000000, "net_income": 1146000000, "net_income_to_common": 1146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1611000000, "total_current_assets": 23236000000, "total_assets": 58552000000, "short_term_debt": 2028000000, "long_term_debt": 18900000000, "total_debt": 22451000000, "total_liabilities": 43746000000, "total_equity": 14569000000, "shares_outstanding": 486000000, "goodwill_and_intangibles": 28880000000 }, "cash_flow": { "operating_cash_flow": -688000000, "capital_expenditure": 62000000, "free_cash_flow": -626000000, "dividends_paid": 440000000, "share_repurchases": -755000000, "shares_issued": 63000000, "net_debt_issued": 1039000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7597000000, "cost_of_revenue": 4130000000, "gross_profit": 3467000000, "ebit": 1341000000, "ebitda": 1581000000, "pretax_income": 1581000000, "tax_provision": 395000000, "net_income": 1146000000, "net_income_to_common": 1146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1611000000, "total_current_assets": 23236000000, "total_assets": 58552000000, "short_term_debt": 2028000000, "long_term_debt": 18900000000, "total_debt": 22451000000, "total_liabilities": 43746000000, "total_equity": 14569000000, "shares_outstanding": 486000000, "goodwill_and_intangibles": 28880000000 }, "cash_flow": { "operating_cash_flow": -688000000, "capital_expenditure": 62000000, "free_cash_flow": -626000000, "dividends_paid": 440000000, "share_repurchases": -755000000, "shares_issued": 63000000, "net_debt_issued": 1039000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7597000000, "cost_of_revenue": 4130000000, "gross_profit": 3467000000, "ebit": 1341000000, "ebitda": 1581000000, "pretax_income": 1581000000, "tax_provision": 395000000, "net_income": 1146000000, "net_income_to_common": 1146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1611000000, "total_current_assets": 23236000000, "total_assets": 58552000000, "short_term_debt": 2028000000, "long_term_debt": 18900000000, "total_debt": 22451000000, "total_liabilities": 43746000000, "total_equity": 14569000000, "shares_outstanding": 486000000, "goodwill_and_intangibles": 28880000000 }, "cash_flow": { "operating_cash_flow": -688000000, "capital_expenditure": 62000000, "free_cash_flow": -626000000, "dividends_paid": 440000000, "share_repurchases": -755000000, "shares_issued": 63000000, "net_debt_issued": 1039000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7597000000, "cost_of_revenue": 4130000000, "gross_profit": 3467000000, "ebit": 1341000000, "ebitda": 1581000000, "pretax_income": 1581000000, "tax_provision": 395000000, "net_income": 1146000000, "net_income_to_common": 1146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1611000000, "total_current_assets": 23236000000, "total_assets": 58552000000, "short_term_debt": 2028000000, "long_term_debt": 18900000000, "total_debt": 22451000000, "total_liabilities": 43746000000, "total_equity": 14569000000, "shares_outstanding": 486000000, "goodwill_and_intangibles": 28880000000 }, "cash_flow": { "operating_cash_flow": -688000000, "capital_expenditure": 62000000, "free_cash_flow": -626000000, "dividends_paid": 440000000, "share_repurchases": -755000000, "shares_issued": 63000000, "net_debt_issued": 1039000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7597000000, "cost_of_revenue": 4130000000, "gross_profit": 3467000000, "ebit": 1341000000, "ebitda": 1581000000, "pretax_income": 1581000000, "tax_provision": 395000000, "net_income": 1146000000, "net_income_to_common": 1146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1611000000, "total_current_assets": 23236000000, "total_assets": 58552000000, "short_term_debt": 2028000000, "long_term_debt": 18900000000, "total_debt": 22451000000, "total_liabilities": 43746000000, "total_equity": 14569000000, "shares_outstanding": 486000000, "goodwill_and_intangibles": 28880000000 }, "cash_flow": { "operating_cash_flow": -688000000, "capital_expenditure": 62000000, "free_cash_flow": -626000000, "dividends_paid": 440000000, "share_repurchases": -755000000, "shares_issued": 63000000, "net_debt_issued": 1039000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6595000000, "cost_of_revenue": 3938000000, "gross_profit": 2657000000, "ebit": 1277000000, "ebitda": 1505000000, "pretax_income": 1056000000, "tax_provision": 222000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29549000000 }, "cash_flow": { "operating_cash_flow": 2161000000, "capital_expenditure": 105000000, "free_cash_flow": 2266000000, "dividends_paid": 444000000, "share_repurchases": -862000000, "shares_issued": 38000000, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6595000000, "cost_of_revenue": 3938000000, "gross_profit": 2657000000, "ebit": 1277000000, "ebitda": 1505000000, "pretax_income": 1056000000, "tax_provision": 222000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29549000000 }, "cash_flow": { "operating_cash_flow": 2161000000, "capital_expenditure": 105000000, "free_cash_flow": 2266000000, "dividends_paid": 444000000, "share_repurchases": -862000000, "shares_issued": 38000000, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6595000000, "cost_of_revenue": 3938000000, "gross_profit": 2657000000, "ebit": 1277000000, "ebitda": 1505000000, "pretax_income": 1056000000, "tax_provision": 222000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29549000000 }, "cash_flow": { "operating_cash_flow": 2161000000, "capital_expenditure": 105000000, "free_cash_flow": 2266000000, "dividends_paid": 444000000, "share_repurchases": -862000000, "shares_issued": 38000000, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6595000000, "cost_of_revenue": 3938000000, "gross_profit": 2657000000, "ebit": 1277000000, "ebitda": 1505000000, "pretax_income": 1056000000, "tax_provision": 222000000, "net_income": 821000000, "net_income_to_common": 821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2687000000, "total_current_assets": 23200000000, "total_assets": 58710000000, "short_term_debt": 1600000000, "long_term_debt": 18320000000, "total_debt": 21449000000, "total_liabilities": 43395000000, "total_equity": 15100000000, "shares_outstanding": 490000000, "goodwill_and_intangibles": 29083000000 }, "cash_flow": { "operating_cash_flow": 2161000000, "capital_expenditure": 105000000, "free_cash_flow": 2266000000, "dividends_paid": 444000000, "share_repurchases": -862000000, "shares_issued": 38000000, "net_debt_issued": -5000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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 } }