{ "ticker": { "uuid": "b97d1ffe-6b11-4215-ba8e-b3b4d6b00cb6", "symbol": "ED", "name": "Consolidated Edison Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/b97d1ffe-6b11-4215-ba8e-b3b4d6b00cb6/", "api_url": "https://sharemaestro.com/factors/api/tickers/b97d1ffe-6b11-4215-ba8e-b3b4d6b00cb6/" }, "latest_snapshot": { "ticker": { "uuid": "b97d1ffe-6b11-4215-ba8e-b3b4d6b00cb6", "symbol": "ED", "name": "Consolidated Edison Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/b97d1ffe-6b11-4215-ba8e-b3b4d6b00cb6/", "api_url": "https://sharemaestro.com/factors/api/tickers/b97d1ffe-6b11-4215-ba8e-b3b4d6b00cb6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.9, "value": 0.79, "quality": 0.77, "momentum": 0.66, "coverage": 1, "confidence": 0.958, "delta": -7 }, "headline_factors": { "price": 113.01, "market_cap": 41647541962.05, "pe_ratio": 19.326, "earnings_yield": 0.0715, "ebitda_to_ev": 0.1016, "shareholder_yield": 0.0121, "roe": 0.0842, "piotroski_f_score": 6, "momentum_12_1": 0.1324, "volatility_252d": 0.1744 }, "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": 19.326, "ev_ebitda": 9.8462, "earnings_yield": 0.0715, "fcf_yield": 0.15, "shareholder_yield": 0.0121 }, "quality": { "roe": 0.0842, "roic": 0.0721, "gross_margin": 0.6501, "fcf_margin": 0.5984, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.091, "eps_growth_1y": 0.1396, "fcf_growth_1y": 0.2024 }, "momentum": { "price_return_12m": 0.142, "momentum_12_1": 0.1324, "relative_strength": -0.0263 }, "scores": { "value_percentile": 0.79, "quality_percentile": 0.77, "momentum_percentile": 0.66, "growth_composite": 29, "yield_composite": 68, "overall_composite": 10, "os_score": 0.9, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 106.26, "os": 0.82, "value": 0.8, "quality": 0.75, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 18.1717, "earnings_yield": 0.0742, "shareholder_yield": 0.0129, "roe": 0.0842, "momentum_12_1": 0.0722 }, { "week_end_date": "2026-06-14", "price": 107.74, "os": 0.82, "value": 0.81, "quality": 0.77, "momentum": 0.33, "confidence": 1, "coverage": 1, "pe_ratio": 18.4248, "earnings_yield": 0.0736, "shareholder_yield": 0.0127, "roe": 0.0842, "momentum_12_1": 0.0473 }, { "week_end_date": "2026-06-21", "price": 106.36, "os": 0.83, "value": 0.81, "quality": 0.78, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 18.1888, "earnings_yield": 0.0741, "shareholder_yield": 0.0129, "roe": 0.0842, "momentum_12_1": 0.1109 }, { "week_end_date": "2026-06-28", "price": 112.06, "os": 0.91, "value": 0.8, "quality": 0.78, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 19.1635, "earnings_yield": 0.0719, "shareholder_yield": 0.0122, "roe": 0.0842, "momentum_12_1": 0.1121 }, { "week_end_date": "2026-07-05", "price": 113.99, "os": 0.9, "value": 0.79, "quality": 0.8, "momentum": 0.67, "confidence": 0.991, "coverage": 1, "pe_ratio": 19.4936, "earnings_yield": 0.0711, "shareholder_yield": 0.012, "roe": 0.0842, "momentum_12_1": 0.0947 }, { "week_end_date": "2026-07-12", "price": 111.12, "os": 0.82, "value": 0.8, "quality": 0.76, "momentum": 0.3, "confidence": 0.98, "coverage": 1, "pe_ratio": 19.0028, "earnings_yield": 0.0722, "shareholder_yield": 0.0123, "roe": 0.0842, "momentum_12_1": 0.1068 }, { "week_end_date": "2026-07-19", "price": 112.37, "os": 0.83, "value": 0.8, "quality": 0.77, "momentum": 0.34, "confidence": 0.969, "coverage": 1, "pe_ratio": 19.2166, "earnings_yield": 0.0717, "shareholder_yield": 0.0122, "roe": 0.0842, "momentum_12_1": 0.0874 }, { "week_end_date": "2026-07-26", "price": 113.01, "os": 0.9, "value": 0.79, "quality": 0.77, "momentum": 0.66, "confidence": 0.958, "coverage": 1, "pe_ratio": 19.326, "earnings_yield": 0.0715, "shareholder_yield": 0.0121, "roe": 0.0842, "momentum_12_1": 0.1324 } ], "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": 16918000000, "cost_of_revenue": 6426000000, "gross_profit": 10492000000, "ebit": 3830000000, "ebitda": 6151000000, "pretax_income": 2597000000, "tax_provision": 574000000, "net_income": 2023000000, "net_income_to_common": 2023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 358700000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 4800000000, "capital_expenditure": 4764000000, "free_cash_flow": 9564000000, "dividends_paid": 1166000000, "share_repurchases": 0, "shares_issued": 1308000000, "net_debt_issued": 555000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16918000000, "cost_of_revenue": 6426000000, "gross_profit": 10492000000, "ebit": 3830000000, "ebitda": 6151000000, "pretax_income": 2597000000, "tax_provision": 574000000, "net_income": 2023000000, "net_income_to_common": 2023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 358700000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 4800000000, "capital_expenditure": 4764000000, "free_cash_flow": 9564000000, "dividends_paid": 1166000000, "share_repurchases": 0, "shares_issued": 1308000000, "net_debt_issued": 555000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16918000000, "cost_of_revenue": 6426000000, "gross_profit": 10492000000, "ebit": 3830000000, "ebitda": 6151000000, "pretax_income": 2597000000, "tax_provision": 574000000, "net_income": 2023000000, "net_income_to_common": 2023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 358700000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 4800000000, "capital_expenditure": 4764000000, "free_cash_flow": 9564000000, "dividends_paid": 1166000000, "share_repurchases": 0, "shares_issued": 1308000000, "net_debt_issued": 555000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16918000000, "cost_of_revenue": 6426000000, "gross_profit": 10492000000, "ebit": 3830000000, "ebitda": 6151000000, "pretax_income": 2597000000, "tax_provision": 574000000, "net_income": 2023000000, "net_income_to_common": 2023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 358700000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 4800000000, "capital_expenditure": 4764000000, "free_cash_flow": 9564000000, "dividends_paid": 1166000000, "share_repurchases": 0, "shares_issued": 1308000000, "net_debt_issued": 555000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16918000000, "cost_of_revenue": 6426000000, "gross_profit": 10492000000, "ebit": 3830000000, "ebitda": 6151000000, "pretax_income": 2597000000, "tax_provision": 574000000, "net_income": 2023000000, "net_income_to_common": 2023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 358700000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 4800000000, "capital_expenditure": 4764000000, "free_cash_flow": 9564000000, "dividends_paid": 1166000000, "share_repurchases": 0, "shares_issued": 1308000000, "net_debt_issued": 555000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16918000000, "cost_of_revenue": 6426000000, "gross_profit": 10492000000, "ebit": 3830000000, "ebitda": 6151000000, "pretax_income": 2597000000, "tax_provision": 574000000, "net_income": 2023000000, "net_income_to_common": 2023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 358700000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 4800000000, "capital_expenditure": 4764000000, "free_cash_flow": 9564000000, "dividends_paid": 1166000000, "share_repurchases": 0, "shares_issued": 1308000000, "net_debt_issued": 555000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16918000000, "cost_of_revenue": 6426000000, "gross_profit": 10492000000, "ebit": 3830000000, "ebitda": 6151000000, "pretax_income": 2597000000, "tax_provision": 574000000, "net_income": 2023000000, "net_income_to_common": 2023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 358700000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 4800000000, "capital_expenditure": 4764000000, "free_cash_flow": 9564000000, "dividends_paid": 1166000000, "share_repurchases": 0, "shares_issued": 1308000000, "net_debt_issued": 555000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15256000000, "cost_of_revenue": 5493000000, "gross_profit": 9763000000, "ebit": 3325000000, "ebitda": 5480000000, "pretax_income": 2138000000, "tax_provision": 318000000, "net_income": 1820000000, "net_income_to_common": 1820000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1324000000, "total_current_assets": 6664000000, "total_assets": 70562000000, "short_term_debt": 2788000000, "long_term_debt": 24651000000, "total_debt": 27825000000, "total_liabilities": 48600000000, "total_equity": 21962000000, "shares_outstanding": 347300000, "goodwill_and_intangibles": 408000000 }, "cash_flow": { "operating_cash_flow": 3614000000, "capital_expenditure": 4771000000, "free_cash_flow": 8385000000, "dividends_paid": 1100000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 2880000000 } } ], "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": 5095000000, "cost_of_revenue": 1371000000, "gross_profit": 3724000000, "ebit": 1535000000, "ebitda": 1843000000, "pretax_income": 1227000000, "tax_provision": 303000000, "net_income": 924000000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 6286000000, "total_assets": 74741000000, "short_term_debt": 1243000000, "long_term_debt": 25554000000, "total_debt": 27177000000, "total_liabilities": 49145000000, "total_equity": 25596000000, "shares_outstanding": 364400000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 1173000000, "free_cash_flow": 1347000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": 776000000, "net_debt_issued": -1206000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5095000000, "cost_of_revenue": 1371000000, "gross_profit": 3724000000, "ebit": 1535000000, "ebitda": 1843000000, "pretax_income": 1227000000, "tax_provision": 303000000, "net_income": 924000000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 6286000000, "total_assets": 74741000000, "short_term_debt": 1243000000, "long_term_debt": 25554000000, "total_debt": 27177000000, "total_liabilities": 49145000000, "total_equity": 25596000000, "shares_outstanding": 364400000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 1173000000, "free_cash_flow": 1347000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": 776000000, "net_debt_issued": -1206000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5095000000, "cost_of_revenue": 1371000000, "gross_profit": 3724000000, "ebit": 1535000000, "ebitda": 1843000000, "pretax_income": 1227000000, "tax_provision": 303000000, "net_income": 924000000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 6286000000, "total_assets": 74741000000, "short_term_debt": 1243000000, "long_term_debt": 25554000000, "total_debt": 27177000000, "total_liabilities": 49145000000, "total_equity": 25596000000, "shares_outstanding": 364400000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 1173000000, "free_cash_flow": 1347000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": 776000000, "net_debt_issued": -1206000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5095000000, "cost_of_revenue": 1371000000, "gross_profit": 3724000000, "ebit": 1535000000, "ebitda": 1843000000, "pretax_income": 1227000000, "tax_provision": 303000000, "net_income": 924000000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 6286000000, "total_assets": 74741000000, "short_term_debt": 1243000000, "long_term_debt": 25554000000, "total_debt": 27177000000, "total_liabilities": 49145000000, "total_equity": 25596000000, "shares_outstanding": 364400000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 1173000000, "free_cash_flow": 1347000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": 776000000, "net_debt_issued": -1206000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5095000000, "cost_of_revenue": 1371000000, "gross_profit": 3724000000, "ebit": 1535000000, "ebitda": 1843000000, "pretax_income": 1227000000, "tax_provision": 303000000, "net_income": 924000000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 6286000000, "total_assets": 74741000000, "short_term_debt": 1243000000, "long_term_debt": 25554000000, "total_debt": 27177000000, "total_liabilities": 49145000000, "total_equity": 25596000000, "shares_outstanding": 364400000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 1173000000, "free_cash_flow": 1347000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": 776000000, "net_debt_issued": -1206000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5095000000, "cost_of_revenue": 1371000000, "gross_profit": 3724000000, "ebit": 1535000000, "ebitda": 1843000000, "pretax_income": 1227000000, "tax_provision": 303000000, "net_income": 924000000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 6286000000, "total_assets": 74741000000, "short_term_debt": 1243000000, "long_term_debt": 25554000000, "total_debt": 27177000000, "total_liabilities": 49145000000, "total_equity": 25596000000, "shares_outstanding": 364400000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 1173000000, "free_cash_flow": 1347000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": 776000000, "net_debt_issued": -1206000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5095000000, "cost_of_revenue": 1371000000, "gross_profit": 3724000000, "ebit": 1535000000, "ebitda": 1843000000, "pretax_income": 1227000000, "tax_provision": 303000000, "net_income": 924000000, "net_income_to_common": 924000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147000000, "total_current_assets": 6286000000, "total_assets": 74741000000, "short_term_debt": 1243000000, "long_term_debt": 25554000000, "total_debt": 27177000000, "total_liabilities": 49145000000, "total_equity": 25596000000, "shares_outstanding": 364400000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 1173000000, "free_cash_flow": 1347000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": 776000000, "net_debt_issued": -1206000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3995000000, "cost_of_revenue": 1937000000, "gross_profit": 2058000000, "ebit": 690000000, "ebitda": 1285000000, "pretax_income": 377000000, "tax_provision": 80000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 362200000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 1480000000, "capital_expenditure": 1304000000, "free_cash_flow": 2784000000, "dividends_paid": 295000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3995000000, "cost_of_revenue": 1937000000, "gross_profit": 2058000000, "ebit": 690000000, "ebitda": 1285000000, "pretax_income": 377000000, "tax_provision": 80000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 362200000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 1480000000, "capital_expenditure": 1304000000, "free_cash_flow": 2784000000, "dividends_paid": 295000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3995000000, "cost_of_revenue": 1937000000, "gross_profit": 2058000000, "ebit": 690000000, "ebitda": 1285000000, "pretax_income": 377000000, "tax_provision": 80000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 362200000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 1480000000, "capital_expenditure": 1304000000, "free_cash_flow": 2784000000, "dividends_paid": 295000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3995000000, "cost_of_revenue": 1937000000, "gross_profit": 2058000000, "ebit": 690000000, "ebitda": 1285000000, "pretax_income": 377000000, "tax_provision": 80000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 362200000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 1480000000, "capital_expenditure": 1304000000, "free_cash_flow": 2784000000, "dividends_paid": 295000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3995000000, "cost_of_revenue": 1937000000, "gross_profit": 2058000000, "ebit": 690000000, "ebitda": 1285000000, "pretax_income": 377000000, "tax_provision": 80000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1629000000, "total_current_assets": 6750000000, "total_assets": 74603000000, "short_term_debt": 2448000000, "long_term_debt": 25551000000, "total_debt": 28753000000, "total_liabilities": 50413000000, "total_equity": 24190000000, "shares_outstanding": 362200000, "goodwill_and_intangibles": 406000000 }, "cash_flow": { "operating_cash_flow": 1480000000, "capital_expenditure": 1304000000, "free_cash_flow": 2784000000, "dividends_paid": 295000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1200000000 } } ] }, "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/" }, { "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 } }