{ "ticker": { "uuid": "c5c19db0-dc18-45e7-88bf-7e78b8bab066", "symbol": "JCI", "name": "Johnson Controls International PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/c5c19db0-dc18-45e7-88bf-7e78b8bab066/", "api_url": "https://sharemaestro.com/factors/api/tickers/c5c19db0-dc18-45e7-88bf-7e78b8bab066/" }, "latest_snapshot": { "ticker": { "uuid": "c5c19db0-dc18-45e7-88bf-7e78b8bab066", "symbol": "JCI", "name": "Johnson Controls International PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/c5c19db0-dc18-45e7-88bf-7e78b8bab066/", "api_url": "https://sharemaestro.com/factors/api/tickers/c5c19db0-dc18-45e7-88bf-7e78b8bab066/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.26, "value": 0.06, "quality": 0.68, "momentum": 0.75, "coverage": 0.97, "confidence": 0.929, "delta": 4 }, "headline_factors": { "price": 143.37, "market_cap": 87472274002.11, "pe_ratio": 24.7727, "earnings_yield": 0.0287, "ebitda_to_ev": 0.037, "shareholder_yield": 0.069, "roe": 0.2612, "piotroski_f_score": 6, "momentum_12_1": 0.2546, "volatility_252d": 0.284 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 24.7727, "ev_ebitda": 27.0265, "earnings_yield": 0.0287, "fcf_yield": 0.0222, "shareholder_yield": 0.069 }, "quality": { "roe": 0.2612, "roic": 0.1014, "gross_margin": 0.3656, "fcf_margin": 0.0876, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.051, "eps_growth_1y": 0.4096, "fcf_growth_1y": -0.4456 }, "momentum": { "price_return_12m": 0.2996, "momentum_12_1": 0.2546, "relative_strength": 0.1313 }, "scores": { "value_percentile": 0.06, "quality_percentile": 0.68, "momentum_percentile": 0.75, "growth_composite": 9, "yield_composite": 27, "overall_composite": 74, "os_score": 0.26, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 143.26, "os": 0.33, "value": 0.06, "quality": 0.71, "momentum": 0.8, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 24.7533, "earnings_yield": 0.0287, "shareholder_yield": 0.0688, "roe": 0.2612, "momentum_12_1": 0.3626 }, { "week_end_date": "2026-06-14", "price": 144.56, "os": 0.35, "value": 0.06, "quality": 0.71, "momentum": 0.85, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 24.979, "earnings_yield": 0.0284, "shareholder_yield": 0.0682, "roe": 0.2612, "momentum_12_1": 0.4224 }, { "week_end_date": "2026-06-21", "price": 144.82, "os": 0.29, "value": 0.06, "quality": 0.67, "momentum": 0.79, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.0232, "earnings_yield": 0.0284, "shareholder_yield": 0.0708, "roe": 0.2612, "momentum_12_1": 0.3717 }, { "week_end_date": "2026-06-28", "price": 138.4, "os": 0.35, "value": 0.07, "quality": 0.72, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.9139, "earnings_yield": 0.0296, "shareholder_yield": 0.0715, "roe": 0.2612, "momentum_12_1": 0.2888 }, { "week_end_date": "2026-07-05", "price": 140.76, "os": 0.32, "value": 0.07, "quality": 0.7, "momentum": 0.8, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 24.3217, "earnings_yield": 0.0291, "shareholder_yield": 0.0703, "roe": 0.2612, "momentum_12_1": 0.3597 }, { "week_end_date": "2026-07-12", "price": 142.81, "os": 0.28, "value": 0.07, "quality": 0.7, "momentum": 0.73, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 24.6759, "earnings_yield": 0.0288, "shareholder_yield": 0.0693, "roe": 0.2612, "momentum_12_1": 0.3833 }, { "week_end_date": "2026-07-19", "price": 140.46, "os": 0.3, "value": 0.07, "quality": 0.68, "momentum": 0.77, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 24.2698, "earnings_yield": 0.0292, "shareholder_yield": 0.0704, "roe": 0.2612, "momentum_12_1": 0.3462 }, { "week_end_date": "2026-07-26", "price": 143.37, "os": 0.26, "value": 0.06, "quality": 0.68, "momentum": 0.75, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 24.7727, "earnings_yield": 0.0287, "shareholder_yield": 0.069, "roe": 0.2612, "momentum_12_1": 0.2546 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "ebit": 2288000000, "ebitda": 3153000000, "pretax_income": 1969000000, "tax_provision": 245000000, "net_income": 3291000000, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1515000000, "long_term_debt": 8591000000, "total_debt": 11190000000, "total_liabilities": 24985000000, "total_equity": 12927000000, "shares_outstanding": 654100000, "goodwill_and_intangibles": 20246000000 }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": 434000000, "free_cash_flow": 1833000000, "dividends_paid": 976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "ebit": 2288000000, "ebitda": 3153000000, "pretax_income": 1969000000, "tax_provision": 245000000, "net_income": 3291000000, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1515000000, "long_term_debt": 8591000000, "total_debt": 11190000000, "total_liabilities": 24985000000, "total_equity": 12927000000, "shares_outstanding": 654100000, "goodwill_and_intangibles": 20246000000 }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": 434000000, "free_cash_flow": 1833000000, "dividends_paid": 976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "ebit": 2288000000, "ebitda": 3153000000, "pretax_income": 1969000000, "tax_provision": 245000000, "net_income": 3291000000, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1515000000, "long_term_debt": 8591000000, "total_debt": 11190000000, "total_liabilities": 24985000000, "total_equity": 12927000000, "shares_outstanding": 654100000, "goodwill_and_intangibles": 20246000000 }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": 434000000, "free_cash_flow": 1833000000, "dividends_paid": 976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "ebit": 2288000000, "ebitda": 3153000000, "pretax_income": 1969000000, "tax_provision": 245000000, "net_income": 3291000000, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1515000000, "long_term_debt": 8591000000, "total_debt": 11190000000, "total_liabilities": 24985000000, "total_equity": 12927000000, "shares_outstanding": 654100000, "goodwill_and_intangibles": 20246000000 }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": 434000000, "free_cash_flow": 1833000000, "dividends_paid": 976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "ebit": 2288000000, "ebitda": 3153000000, "pretax_income": 1969000000, "tax_provision": 245000000, "net_income": 3291000000, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1515000000, "long_term_debt": 8591000000, "total_debt": 11190000000, "total_liabilities": 24985000000, "total_equity": 12927000000, "shares_outstanding": 654100000, "goodwill_and_intangibles": 20246000000 }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": 434000000, "free_cash_flow": 1833000000, "dividends_paid": 976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "ebit": 2288000000, "ebitda": 3153000000, "pretax_income": 1969000000, "tax_provision": 245000000, "net_income": 3291000000, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1515000000, "long_term_debt": 8591000000, "total_debt": 11190000000, "total_liabilities": 24985000000, "total_equity": 12927000000, "shares_outstanding": 654100000, "goodwill_and_intangibles": 20246000000 }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": 434000000, "free_cash_flow": 1833000000, "dividends_paid": 976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "ebit": 2288000000, "ebitda": 3153000000, "pretax_income": 1969000000, "tax_provision": 245000000, "net_income": 3291000000, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1515000000, "long_term_debt": 8591000000, "total_debt": 11190000000, "total_liabilities": 24985000000, "total_equity": 12927000000, "shares_outstanding": 654100000, "goodwill_and_intangibles": 20246000000 }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": 434000000, "free_cash_flow": 1833000000, "dividends_paid": 976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22952000000, "cost_of_revenue": 14871000000, "gross_profit": 8081000000, "ebit": 1984000000, "ebitda": 2800000000, "pretax_income": 1522000000, "tax_provision": 111000000, "net_income": 1705000000, "net_income_to_common": 1705000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606000000, "total_current_assets": 11179000000, "total_assets": 42695000000, "short_term_debt": 1489000000, "long_term_debt": 8004000000, "total_debt": 9493000000, "total_liabilities": 25334000000, "total_equity": 16098000000, "shares_outstanding": 676000000, "goodwill_and_intangibles": 20855000000 }, "cash_flow": { "operating_cash_flow": 2098000000, "capital_expenditure": 494000000, "free_cash_flow": 2592000000, "dividends_paid": 1000000000, "share_repurchases": -1246000000, "shares_issued": null, "net_debt_issued": 357000000 } } ], "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": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "ebit": 803000000, "ebitda": 972000000, "pretax_income": 738000000, "tax_provision": 126000000, "net_income": 613000000, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_assets": 38354000000, "short_term_debt": 910000000, "long_term_debt": 8613000000, "total_debt": 9523000000, "total_liabilities": 24811000000, "total_equity": 13518000000, "shares_outstanding": 613000000, "goodwill_and_intangibles": 20031000000 }, "cash_flow": { "operating_cash_flow": 672000000, "capital_expenditure": 68000000, "free_cash_flow": 740000000, "dividends_paid": 244000000, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "ebit": 803000000, "ebitda": 972000000, "pretax_income": 738000000, "tax_provision": 126000000, "net_income": 613000000, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_assets": 38354000000, "short_term_debt": 910000000, "long_term_debt": 8613000000, "total_debt": 9523000000, "total_liabilities": 24811000000, "total_equity": 13518000000, "shares_outstanding": 613000000, "goodwill_and_intangibles": 20031000000 }, "cash_flow": { "operating_cash_flow": 672000000, "capital_expenditure": 68000000, "free_cash_flow": 740000000, "dividends_paid": 244000000, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "ebit": 803000000, "ebitda": 972000000, "pretax_income": 738000000, "tax_provision": 126000000, "net_income": 613000000, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_assets": 38354000000, "short_term_debt": 910000000, "long_term_debt": 8613000000, "total_debt": 9523000000, "total_liabilities": 24811000000, "total_equity": 13518000000, "shares_outstanding": 613000000, "goodwill_and_intangibles": 20031000000 }, "cash_flow": { "operating_cash_flow": 672000000, "capital_expenditure": 68000000, "free_cash_flow": 740000000, "dividends_paid": 244000000, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "ebit": 803000000, "ebitda": 972000000, "pretax_income": 738000000, "tax_provision": 126000000, "net_income": 613000000, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_assets": 38354000000, "short_term_debt": 910000000, "long_term_debt": 8613000000, "total_debt": 9523000000, "total_liabilities": 24811000000, "total_equity": 13518000000, "shares_outstanding": 613000000, "goodwill_and_intangibles": 20031000000 }, "cash_flow": { "operating_cash_flow": 672000000, "capital_expenditure": 68000000, "free_cash_flow": 740000000, "dividends_paid": 244000000, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "ebit": 803000000, "ebitda": 972000000, "pretax_income": 738000000, "tax_provision": 126000000, "net_income": 613000000, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_assets": 38354000000, "short_term_debt": 910000000, "long_term_debt": 8613000000, "total_debt": 9523000000, "total_liabilities": 24811000000, "total_equity": 13518000000, "shares_outstanding": 613000000, "goodwill_and_intangibles": 20031000000 }, "cash_flow": { "operating_cash_flow": 672000000, "capital_expenditure": 68000000, "free_cash_flow": 740000000, "dividends_paid": 244000000, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "ebit": 803000000, "ebitda": 972000000, "pretax_income": 738000000, "tax_provision": 126000000, "net_income": 613000000, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_assets": 38354000000, "short_term_debt": 910000000, "long_term_debt": 8613000000, "total_debt": 9523000000, "total_liabilities": 24811000000, "total_equity": 13518000000, "shares_outstanding": 613000000, "goodwill_and_intangibles": 20031000000 }, "cash_flow": { "operating_cash_flow": 672000000, "capital_expenditure": 68000000, "free_cash_flow": 740000000, "dividends_paid": 244000000, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "ebit": 690000000, "ebitda": 803000000, "pretax_income": 738000000, "tax_provision": 126000000, "net_income": 613000000, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_assets": 38354000000, "short_term_debt": 910000000, "long_term_debt": 8613000000, "total_debt": 9523000000, "total_liabilities": 24811000000, "total_equity": 13518000000, "shares_outstanding": 613000000, "goodwill_and_intangibles": 20031000000 }, "cash_flow": { "operating_cash_flow": 672000000, "capital_expenditure": 68000000, "free_cash_flow": 740000000, "dividends_paid": 244000000, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5797000000, "cost_of_revenue": 3723000000, "gross_profit": 2074000000, "ebit": 767000000, "ebitda": 931000000, "pretax_income": 708000000, "tax_provision": 152000000, "net_income": 524000000, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552000000, "total_current_assets": 8674000000, "total_assets": 37983000000, "short_term_debt": 436000000, "long_term_debt": 8701000000, "total_debt": 9137000000, "total_liabilities": 24750000000, "total_equity": 13204000000, "shares_outstanding": 633400000, "goodwill_and_intangibles": 20160000000 }, "cash_flow": { "operating_cash_flow": 544000000, "capital_expenditure": 80000000, "free_cash_flow": 624000000, "dividends_paid": 245000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -171000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5797000000, "cost_of_revenue": 3723000000, "gross_profit": 2074000000, "ebit": 767000000, "ebitda": 931000000, "pretax_income": 708000000, "tax_provision": 152000000, "net_income": 524000000, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552000000, "total_current_assets": 8674000000, "total_assets": 37983000000, "short_term_debt": 436000000, "long_term_debt": 8701000000, "total_debt": 9137000000, "total_liabilities": 24750000000, "total_equity": 13204000000, "shares_outstanding": 633400000, "goodwill_and_intangibles": 20160000000 }, "cash_flow": { "operating_cash_flow": 544000000, "capital_expenditure": 80000000, "free_cash_flow": 624000000, "dividends_paid": 245000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -171000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5797000000, "cost_of_revenue": 3723000000, "gross_profit": 2074000000, "ebit": 767000000, "ebitda": 931000000, "pretax_income": 708000000, "tax_provision": 152000000, "net_income": 524000000, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552000000, "total_current_assets": 8674000000, "total_assets": 37983000000, "short_term_debt": 436000000, "long_term_debt": 8701000000, "total_debt": 9137000000, "total_liabilities": 24750000000, "total_equity": 13204000000, "shares_outstanding": 633400000, "goodwill_and_intangibles": 20160000000 }, "cash_flow": { "operating_cash_flow": 544000000, "capital_expenditure": 80000000, "free_cash_flow": 624000000, "dividends_paid": 245000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -171000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5797000000, "cost_of_revenue": 3723000000, "gross_profit": 2074000000, "ebit": 767000000, "ebitda": 931000000, "pretax_income": 708000000, "tax_provision": 152000000, "net_income": 524000000, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552000000, "total_current_assets": 8674000000, "total_assets": 37983000000, "short_term_debt": 436000000, "long_term_debt": 8701000000, "total_debt": 9137000000, "total_liabilities": 24750000000, "total_equity": 13204000000, "shares_outstanding": 633400000, "goodwill_and_intangibles": 20160000000 }, "cash_flow": { "operating_cash_flow": 544000000, "capital_expenditure": 80000000, "free_cash_flow": 624000000, "dividends_paid": 245000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -171000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5797000000, "cost_of_revenue": 3723000000, "gross_profit": 2074000000, "ebit": 767000000, "ebitda": 931000000, "pretax_income": 708000000, "tax_provision": 152000000, "net_income": 524000000, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552000000, "total_current_assets": 8674000000, "total_assets": 37983000000, "short_term_debt": 436000000, "long_term_debt": 8701000000, "total_debt": 9137000000, "total_liabilities": 24750000000, "total_equity": 13204000000, "shares_outstanding": 633400000, "goodwill_and_intangibles": 20160000000 }, "cash_flow": { "operating_cash_flow": 544000000, "capital_expenditure": 80000000, "free_cash_flow": 624000000, "dividends_paid": 245000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -171000000 } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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": "2025-09-30" }, "schema": { "public_fields_only": true } }