{ "ticker": { "uuid": "c35eebfd-95fc-453e-b5b5-d7183c7dbc19", "symbol": "FLUT", "name": "Flutter Entertainment plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/c35eebfd-95fc-453e-b5b5-d7183c7dbc19/", "api_url": "https://sharemaestro.com/factors/api/tickers/c35eebfd-95fc-453e-b5b5-d7183c7dbc19/" }, "latest_snapshot": { "ticker": { "uuid": "c35eebfd-95fc-453e-b5b5-d7183c7dbc19", "symbol": "FLUT", "name": "Flutter Entertainment plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Gambling", "page_url": "https://sharemaestro.com/factors/ticker/c35eebfd-95fc-453e-b5b5-d7183c7dbc19/", "api_url": "https://sharemaestro.com/factors/api/tickers/c35eebfd-95fc-453e-b5b5-d7183c7dbc19/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.03, "value": 0.25, "quality": 0.12, "momentum": 0.01, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 101.25, "market_cap": 17564964615, "pe_ratio": null, "earnings_yield": 0.015, "ebitda_to_ev": 0.0751, "shareholder_yield": 0.0573, "roe": -0.0547, "piotroski_f_score": 4, "momentum_12_1": -0.6584, "volatility_252d": 0.4192 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 13.313, "earnings_yield": 0.015, "fcf_yield": 0.0707, "shareholder_yield": 0.0573 }, "quality": { "roe": -0.0547, "roic": 0.0169, "gross_margin": 0.4425, "fcf_margin": 0.1133, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.189, "eps_growth_1y": null, "fcf_growth_1y": -0.0648 }, "momentum": { "price_return_12m": -0.668, "momentum_12_1": -0.6584, "relative_strength": -0.8363 }, "scores": { "value_percentile": 0.25, "quality_percentile": 0.12, "momentum_percentile": 0.01, "growth_composite": 23, "yield_composite": 22, "overall_composite": 97, "os_score": 0.03, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 100.49, "os": 0.03, "value": 0.25, "quality": 0.14, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0151, "shareholder_yield": 0.0577, "roe": -0.0547, "momentum_12_1": -0.5946 }, { "week_end_date": "2026-06-14", "price": 110.65, "os": 0.04, "value": 0.23, "quality": 0.14, "momentum": 0.08, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0142, "shareholder_yield": 0.0524, "roe": -0.0547, "momentum_12_1": -0.6509 }, { "week_end_date": "2026-06-21", "price": 101.83, "os": 0.03, "value": 0.25, "quality": 0.14, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.015, "shareholder_yield": 0.057, "roe": -0.0547, "momentum_12_1": -0.6308 }, { "week_end_date": "2026-06-28", "price": 104.19, "os": 0.05, "value": 0.26, "quality": 0.13, "momentum": 0.1, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0147, "shareholder_yield": 0.0557, "roe": -0.0547, "momentum_12_1": -0.652 }, { "week_end_date": "2026-07-05", "price": 106.03, "os": 0.03, "value": 0.26, "quality": 0.14, "momentum": 0.02, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0146, "shareholder_yield": 0.0547, "roe": -0.0547, "momentum_12_1": -0.6424 }, { "week_end_date": "2026-07-12", "price": 110.66, "os": 0.03, "value": 0.24, "quality": 0.15, "momentum": 0.01, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0142, "shareholder_yield": 0.0524, "roe": -0.0547, "momentum_12_1": -0.6183 }, { "week_end_date": "2026-07-19", "price": 106.56, "os": 0.03, "value": 0.24, "quality": 0.12, "momentum": 0.02, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0145, "shareholder_yield": 0.0544, "roe": -0.0547, "momentum_12_1": -0.6681 }, { "week_end_date": "2026-07-26", "price": 101.25, "os": 0.03, "value": 0.25, "quality": 0.12, "momentum": 0.01, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.015, "shareholder_yield": 0.0573, "roe": -0.0547, "momentum_12_1": -0.6584 } ], "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": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "ebit": 467000000, "ebitda": 1984000000, "pretax_income": -121000000, "tax_provision": 286000000, "net_income": -380000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 1184000000, "capital_expenditure": 105000000, "free_cash_flow": 1289000000, "dividends_paid": null, "share_repurchases": -1123000000, "shares_issued": 7000000, "net_debt_issued": 5224000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "ebit": 467000000, "ebitda": 1984000000, "pretax_income": -121000000, "tax_provision": 286000000, "net_income": -380000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 1184000000, "capital_expenditure": 105000000, "free_cash_flow": 1289000000, "dividends_paid": null, "share_repurchases": -1123000000, "shares_issued": 7000000, "net_debt_issued": 5224000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "ebit": 467000000, "ebitda": 1984000000, "pretax_income": -121000000, "tax_provision": 286000000, "net_income": -380000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 1184000000, "capital_expenditure": 105000000, "free_cash_flow": 1289000000, "dividends_paid": null, "share_repurchases": -1123000000, "shares_issued": 7000000, "net_debt_issued": 5224000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "ebit": 467000000, "ebitda": 1984000000, "pretax_income": -121000000, "tax_provision": 286000000, "net_income": -380000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 1184000000, "capital_expenditure": 105000000, "free_cash_flow": 1289000000, "dividends_paid": null, "share_repurchases": -1123000000, "shares_issued": 7000000, "net_debt_issued": 5224000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "ebit": 467000000, "ebitda": 1984000000, "pretax_income": -121000000, "tax_provision": 286000000, "net_income": -380000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 1184000000, "capital_expenditure": 105000000, "free_cash_flow": 1289000000, "dividends_paid": null, "share_repurchases": -1123000000, "shares_issued": 7000000, "net_debt_issued": 5224000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "ebit": 467000000, "ebitda": 1984000000, "pretax_income": -121000000, "tax_provision": 286000000, "net_income": -380000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 1184000000, "capital_expenditure": 105000000, "free_cash_flow": 1289000000, "dividends_paid": null, "share_repurchases": -1123000000, "shares_issued": 7000000, "net_debt_issued": 5224000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16383000000, "cost_of_revenue": 8979000000, "gross_profit": 7404000000, "ebit": 467000000, "ebitda": 1984000000, "pretax_income": -121000000, "tax_provision": 286000000, "net_income": -380000000, "net_income_to_common": -380000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 1184000000, "capital_expenditure": 105000000, "free_cash_flow": 1289000000, "dividends_paid": null, "share_repurchases": -1123000000, "shares_issued": 7000000, "net_debt_issued": 5224000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14048000000, "cost_of_revenue": 7346000000, "gross_profit": 6702000000, "ebit": 506000000, "ebitda": 1603000000, "pretax_income": 16000000, "tax_provision": -146000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3461000000, "total_current_assets": 4344000000, "total_assets": 24508000000, "short_term_debt": 291000000, "long_term_debt": 6683000000, "total_debt": 7402000000, "total_liabilities": 13241000000, "total_equity": 9293000000, "shares_outstanding": 180000000, "goodwill_and_intangibles": 18716000000 }, "cash_flow": { "operating_cash_flow": 1602000000, "capital_expenditure": 661000000, "free_cash_flow": 2263000000, "dividends_paid": null, "share_repurchases": -219000000, "shares_issued": 30000000, "net_debt_issued": -264000000 } } ], "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": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "ebit": 401000000, "ebitda": 817000000, "pretax_income": 234000000, "tax_provision": 25000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_assets": 28474000000, "short_term_debt": 324000000, "long_term_debt": 11794000000, "total_debt": 12560000000, "total_liabilities": 18765000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22363000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 177000000, "free_cash_flow": 507000000, "dividends_paid": null, "share_repurchases": -135000000, "shares_issued": 4000000, "net_debt_issued": -294000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "ebit": 401000000, "ebitda": 817000000, "pretax_income": 234000000, "tax_provision": 25000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_assets": 28474000000, "short_term_debt": 324000000, "long_term_debt": 11794000000, "total_debt": 12560000000, "total_liabilities": 18765000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22363000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 177000000, "free_cash_flow": 507000000, "dividends_paid": null, "share_repurchases": -135000000, "shares_issued": 4000000, "net_debt_issued": -294000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "ebit": 401000000, "ebitda": 817000000, "pretax_income": 234000000, "tax_provision": 25000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_assets": 28474000000, "short_term_debt": 324000000, "long_term_debt": 11794000000, "total_debt": 12560000000, "total_liabilities": 18765000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22363000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 177000000, "free_cash_flow": 507000000, "dividends_paid": null, "share_repurchases": -135000000, "shares_issued": 4000000, "net_debt_issued": -294000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "ebit": 401000000, "ebitda": 817000000, "pretax_income": 234000000, "tax_provision": 25000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_assets": 28474000000, "short_term_debt": 324000000, "long_term_debt": 11794000000, "total_debt": 12560000000, "total_liabilities": 18765000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22363000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 177000000, "free_cash_flow": 507000000, "dividends_paid": null, "share_repurchases": -135000000, "shares_issued": 4000000, "net_debt_issued": -294000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "ebit": 401000000, "ebitda": 817000000, "pretax_income": 234000000, "tax_provision": 25000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_assets": 28474000000, "short_term_debt": 324000000, "long_term_debt": 11794000000, "total_debt": 12560000000, "total_liabilities": 18765000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22363000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 177000000, "free_cash_flow": 507000000, "dividends_paid": null, "share_repurchases": -135000000, "shares_issued": 4000000, "net_debt_issued": -294000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "ebit": 401000000, "ebitda": 817000000, "pretax_income": 234000000, "tax_provision": 25000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_assets": 28474000000, "short_term_debt": 324000000, "long_term_debt": 11794000000, "total_debt": 12560000000, "total_liabilities": 18765000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22363000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 177000000, "free_cash_flow": 507000000, "dividends_paid": null, "share_repurchases": -135000000, "shares_issued": 4000000, "net_debt_issued": -294000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4304000000, "cost_of_revenue": 2467000000, "gross_profit": 1837000000, "ebit": 401000000, "ebitda": 817000000, "pretax_income": 234000000, "tax_provision": 25000000, "net_income": 216000000, "net_income_to_common": 216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3505000000, "total_current_assets": 4500000000, "total_assets": 28474000000, "short_term_debt": 324000000, "long_term_debt": 11794000000, "total_debt": 12560000000, "total_liabilities": 18765000000, "total_equity": 9064000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22363000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 177000000, "free_cash_flow": 507000000, "dividends_paid": null, "share_repurchases": -135000000, "shares_issued": 4000000, "net_debt_issued": -294000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4737000000, "cost_of_revenue": 2627000000, "gross_profit": 2110000000, "ebit": 337000000, "ebitda": 772000000, "pretax_income": 154000000, "tax_provision": 144000000, "net_income": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 430254747, "capital_expenditure": 36109817, "free_cash_flow": 466364564, "dividends_paid": null, "share_repurchases": -279000000, "shares_issued": 0, "net_debt_issued": 194000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4737000000, "cost_of_revenue": 2627000000, "gross_profit": 2110000000, "ebit": 337000000, "ebitda": 772000000, "pretax_income": 154000000, "tax_provision": 144000000, "net_income": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 430254747, "capital_expenditure": 36109817, "free_cash_flow": 466364564, "dividends_paid": null, "share_repurchases": -279000000, "shares_issued": 0, "net_debt_issued": 194000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4737000000, "cost_of_revenue": 2627000000, "gross_profit": 2110000000, "ebit": 337000000, "ebitda": 772000000, "pretax_income": 154000000, "tax_provision": 144000000, "net_income": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 430254747, "capital_expenditure": 36109817, "free_cash_flow": 466364564, "dividends_paid": null, "share_repurchases": -279000000, "shares_issued": 0, "net_debt_issued": 194000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4737000000, "cost_of_revenue": 2627000000, "gross_profit": 2110000000, "ebit": 337000000, "ebitda": 772000000, "pretax_income": 154000000, "tax_provision": 144000000, "net_income": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 430254747, "capital_expenditure": 36109817, "free_cash_flow": 466364564, "dividends_paid": null, "share_repurchases": -279000000, "shares_issued": 0, "net_debt_issued": 194000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4737000000, "cost_of_revenue": 2627000000, "gross_profit": 2110000000, "ebit": 337000000, "ebitda": 772000000, "pretax_income": 154000000, "tax_provision": 144000000, "net_income": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3832000000, "total_current_assets": 4796000000, "total_assets": 29280000000, "short_term_debt": 239000000, "long_term_debt": 12157000000, "total_debt": 13348000000, "total_liabilities": 19582000000, "total_equity": 9038000000, "shares_outstanding": 179000000, "goodwill_and_intangibles": 22844000000 }, "cash_flow": { "operating_cash_flow": 430254747, "capital_expenditure": 36109817, "free_cash_flow": 466364564, "dividends_paid": null, "share_repurchases": -279000000, "shares_issued": 0, "net_debt_issued": 194000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "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": "2026-03-31" }, "schema": { "public_fields_only": true } }