{ "ticker": { "uuid": "c6481c63-e1ed-4b4e-b180-e26b3922df0a", "symbol": "RCI", "name": "Rogers Communications Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/c6481c63-e1ed-4b4e-b180-e26b3922df0a/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6481c63-e1ed-4b4e-b180-e26b3922df0a/" }, "latest_snapshot": { "ticker": { "uuid": "c6481c63-e1ed-4b4e-b180-e26b3922df0a", "symbol": "RCI", "name": "Rogers Communications Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/c6481c63-e1ed-4b4e-b180-e26b3922df0a/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6481c63-e1ed-4b4e-b180-e26b3922df0a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.88, "value": 0.96, "quality": 0.75, "momentum": 0.27, "coverage": 0.97, "confidence": 0.97, "delta": 1 }, "headline_factors": { "price": 32.73, "market_cap": 17681573348.94, "pe_ratio": 2.8663, "earnings_yield": 0.1524, "ebitda_to_ev": 0.2259, "shareholder_yield": 0.0332, "roe": 0.3724, "piotroski_f_score": 4, "momentum_12_1": 0.0551, "volatility_252d": 0.2897 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 2.8663, "ev_ebitda": 4.4276, "earnings_yield": 0.1524, "fcf_yield": 0.1318, "shareholder_yield": 0.0332 }, "quality": { "roe": 0.3724, "roic": 0.1525, "gross_margin": 0.3898, "fcf_margin": 0.396, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0874, "eps_growth_1y": 3.0557, "fcf_growth_1y": -0.0924 }, "momentum": { "price_return_12m": -0.0088, "momentum_12_1": 0.0551, "relative_strength": -0.1771 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.75, "momentum_percentile": 0.27, "growth_composite": 3, "yield_composite": 24, "overall_composite": 12, "os_score": 0.88, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 37.27, "os": 0.97, "value": 0.95, "quality": 0.77, "momentum": 0.83, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.8555, "earnings_yield": 0.1421, "shareholder_yield": 0.0294, "roe": 0.3913, "momentum_12_1": 0.4478 }, { "week_end_date": "2026-06-14", "price": 38.56, "os": 0.97, "value": 0.95, "quality": 0.77, "momentum": 0.84, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.9539, "earnings_yield": 0.1407, "shareholder_yield": 0.0282, "roe": 0.3913, "momentum_12_1": 0.3159 }, { "week_end_date": "2026-06-21", "price": 37.57, "os": 0.96, "value": 0.95, "quality": 0.76, "momentum": 0.78, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.8781, "earnings_yield": 0.1418, "shareholder_yield": 0.029, "roe": 0.3913, "momentum_12_1": 0.3579 }, { "week_end_date": "2026-06-28", "price": 34.84, "os": 0.97, "value": 0.95, "quality": 0.78, "momentum": 0.8, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.669, "earnings_yield": 0.1448, "shareholder_yield": 0.0312, "roe": 0.3913, "momentum_12_1": 0.3648 }, { "week_end_date": "2026-07-05", "price": 31.62, "os": 0.9, "value": 0.96, "quality": 0.78, "momentum": 0.34, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 2.4223, "earnings_yield": 0.1486, "shareholder_yield": 0.0344, "roe": 0.3913, "momentum_12_1": 0.2081 }, { "week_end_date": "2026-07-12", "price": 32.93, "os": 0.89, "value": 0.96, "quality": 0.78, "momentum": 0.27, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 2.5226, "earnings_yield": 0.147, "shareholder_yield": 0.033, "roe": 0.3913, "momentum_12_1": 0.1978 }, { "week_end_date": "2026-07-19", "price": 34.66, "os": 0.89, "value": 0.95, "quality": 0.75, "momentum": 0.34, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 2.6552, "earnings_yield": 0.145, "shareholder_yield": 0.0314, "roe": 0.3913, "momentum_12_1": 0.1858 }, { "week_end_date": "2026-07-26", "price": 32.73, "os": 0.88, "value": 0.96, "quality": 0.75, "momentum": 0.27, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.8663, "earnings_yield": 0.1524, "shareholder_yield": 0.0332, "roe": 0.3724, "momentum_12_1": 0.0551 } ], "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": 21694306000, "cost_of_revenue": 11892000000, "gross_profit": 9820000000, "ebit": 9843971000, "ebitda": 14727988000, "pretax_income": 7619785000, "tax_provision": 719413000, "net_income": 6888382000, "net_income_to_common": 6888382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 540668000, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 6054062000, "capital_expenditure": 3703979000, "free_cash_flow": 9758041000, "dividends_paid": 1045148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21694306000, "cost_of_revenue": 11892000000, "gross_profit": 9820000000, "ebit": 9843971000, "ebitda": 14727988000, "pretax_income": 7619785000, "tax_provision": 719413000, "net_income": 6888382000, "net_income_to_common": 6888382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 540668000, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 6054062000, "capital_expenditure": 3703979000, "free_cash_flow": 9758041000, "dividends_paid": 1045148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21694306000, "cost_of_revenue": 11892000000, "gross_profit": 9820000000, "ebit": 9843971000, "ebitda": 14727988000, "pretax_income": 7619785000, "tax_provision": 719413000, "net_income": 6888382000, "net_income_to_common": 6888382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 540668000, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 6054062000, "capital_expenditure": 3703979000, "free_cash_flow": 9758041000, "dividends_paid": 1045148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21694306000, "cost_of_revenue": 11892000000, "gross_profit": 9820000000, "ebit": 9843971000, "ebitda": 14727988000, "pretax_income": 7619785000, "tax_provision": 719413000, "net_income": 6888382000, "net_income_to_common": 6888382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 540668000, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 6054062000, "capital_expenditure": 3703979000, "free_cash_flow": 9758041000, "dividends_paid": 1045148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21694306000, "cost_of_revenue": 11892000000, "gross_profit": 9820000000, "ebit": 9843971000, "ebitda": 14727988000, "pretax_income": 7619785000, "tax_provision": 719413000, "net_income": 6888382000, "net_income_to_common": 6888382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 540668000, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 6054062000, "capital_expenditure": 3703979000, "free_cash_flow": 9758041000, "dividends_paid": 1045148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -559000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21694306000, "cost_of_revenue": 11892000000, "gross_profit": 9820000000, "ebit": 9843971000, "ebitda": 14727988000, "pretax_income": 7619785000, "tax_provision": 719413000, "net_income": 6888382000, "net_income_to_common": 6888382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 540668000, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 6054062000, "capital_expenditure": 3703979000, "free_cash_flow": 9758041000, "dividends_paid": 1045148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21694306000, "cost_of_revenue": 16680395000, "gross_profit": 5013911000, "ebit": 9843971000, "ebitda": 14727988000, "pretax_income": 7619785000, "tax_provision": 719413000, "net_income": 6888382000, "net_income_to_common": 6888382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 540668000, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 6054062000, "capital_expenditure": 3703979000, "free_cash_flow": 9758041000, "dividends_paid": 1045148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -559000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20604000000, "cost_of_revenue": 10987000000, "gross_profit": 9617000000, "ebit": 4429000000, "ebitda": 9108000000, "pretax_income": 2306000000, "tax_provision": 572000000, "net_income": 1734000000, "net_income_to_common": 1734000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000000, "total_current_assets": 8373000000, "total_assets": 71411000000, "short_term_debt": 7242000000, "long_term_debt": 38200000000, "total_debt": 47633000000, "total_liabilities": 61008000000, "total_equity": 10403000000, "shares_outstanding": 536000000, "goodwill_and_intangibles": 34138000000 }, "cash_flow": { "operating_cash_flow": 5680000000, "capital_expenditure": 4172000000, "free_cash_flow": 9852000000, "dividends_paid": 739000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -478000000 } } ], "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": 5617432867, "cost_of_revenue": 4368892133, "gross_profit": 1248540733, "ebit": 1248540734, "ebitda": 2476072368, "pretax_income": -517224005, "tax_provision": 148064125, "net_income": -726314561, "net_income_to_common": -726314561, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726748000, "total_current_assets": 9808248000, "total_assets": 90342126000, "short_term_debt": 7823388000, "long_term_debt": 35191000000, "total_debt": 45717800000, "total_liabilities": 67482226000, "total_equity": 16566175000, "shares_outstanding": 540000000, "goodwill_and_intangibles": 48824145000 }, "cash_flow": { "operating_cash_flow": 1515656417, "capital_expenditure": 695301128, "free_cash_flow": 2210957545, "dividends_paid": 270116985, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5482000000, "cost_of_revenue": 3118000000, "gross_profit": 2364000000, "ebit": 1170000000, "ebitda": 2444000000, "pretax_income": 655000000, "tax_provision": 173000000, "net_income": 438000000, "net_income_to_common": 438000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1389582000, "total_current_assets": 9365140000, "total_assets": 90192480000, "short_term_debt": 7574524000, "long_term_debt": 34742000000, "total_debt": 44918783000, "total_liabilities": 65806623000, "total_equity": 18021452000, "shares_outstanding": 543000000, "goodwill_and_intangibles": 49059456000 }, "cash_flow": { "operating_cash_flow": 1471793700, "capital_expenditure": 810088085, "free_cash_flow": 2281881785, "dividends_paid": 270697751, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 61000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5482000000, "cost_of_revenue": 3118000000, "gross_profit": 2364000000, "ebit": 1170000000, "ebitda": 2444000000, "pretax_income": 655000000, "tax_provision": 173000000, "net_income": 438000000, "net_income_to_common": 438000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1389582000, "total_current_assets": 9365140000, "total_assets": 90192480000, "short_term_debt": 7574524000, "long_term_debt": 34742000000, "total_debt": 44918783000, "total_liabilities": 65806623000, "total_equity": 18021452000, "shares_outstanding": 543000000, "goodwill_and_intangibles": 49059456000 }, "cash_flow": { "operating_cash_flow": 1471793700, "capital_expenditure": 810088085, "free_cash_flow": 2281881785, "dividends_paid": 270697751, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 61000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5482000000, "cost_of_revenue": 3118000000, "gross_profit": 2364000000, "ebit": 1170000000, "ebitda": 2444000000, "pretax_income": 655000000, "tax_provision": 173000000, "net_income": 438000000, "net_income_to_common": 438000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1389582000, "total_current_assets": 9365140000, "total_assets": 90192480000, "short_term_debt": 7574524000, "long_term_debt": 34742000000, "total_debt": 44918783000, "total_liabilities": 65806623000, "total_equity": 18021452000, "shares_outstanding": 543000000, "goodwill_and_intangibles": 49059456000 }, "cash_flow": { "operating_cash_flow": 1471793700, "capital_expenditure": 810088085, "free_cash_flow": 2281881785, "dividends_paid": 270697751, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 61000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5482000000, "cost_of_revenue": 3118000000, "gross_profit": 2364000000, "ebit": 1170000000, "ebitda": 2444000000, "pretax_income": 655000000, "tax_provision": 173000000, "net_income": 438000000, "net_income_to_common": 438000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1389582000, "total_current_assets": 9365140000, "total_assets": 90192480000, "short_term_debt": 7574524000, "long_term_debt": 34742000000, "total_debt": 44918783000, "total_liabilities": 65806623000, "total_equity": 18021452000, "shares_outstanding": 543000000, "goodwill_and_intangibles": 49059456000 }, "cash_flow": { "operating_cash_flow": 1471793700, "capital_expenditure": 810088085, "free_cash_flow": 2281881785, "dividends_paid": 270697751, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 61000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5482000000, "cost_of_revenue": 3118000000, "gross_profit": 2364000000, "ebit": 1170000000, "ebitda": 2444000000, "pretax_income": 655000000, "tax_provision": 173000000, "net_income": 438000000, "net_income_to_common": 438000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1389582000, "total_current_assets": 9365140000, "total_assets": 90192480000, "short_term_debt": 7574524000, "long_term_debt": 34742000000, "total_debt": 44918783000, "total_liabilities": 65806623000, "total_equity": 18021452000, "shares_outstanding": 543000000, "goodwill_and_intangibles": 49059456000 }, "cash_flow": { "operating_cash_flow": 1471793700, "capital_expenditure": 810088085, "free_cash_flow": 2281881785, "dividends_paid": 270697751, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 61000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5496166937, "cost_of_revenue": 4350213123, "gross_profit": 1145953814, "ebit": 1145953815, "ebitda": 2423246167, "pretax_income": 656692693, "tax_provision": 173447077, "net_income": 439131907, "net_income_to_common": 439131907, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1389582000, "total_current_assets": 9365140000, "total_assets": 90192480000, "short_term_debt": 7574524000, "long_term_debt": 34742000000, "total_debt": 44918783000, "total_liabilities": 65806623000, "total_equity": 18021452000, "shares_outstanding": 543000000, "goodwill_and_intangibles": 49059456000 }, "cash_flow": { "operating_cash_flow": 1471793700, "capital_expenditure": 810088085, "free_cash_flow": 2281881785, "dividends_paid": 270697751, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5496166937, "cost_of_revenue": 4350213123, "gross_profit": 1145953814, "ebit": 1145953815, "ebitda": 2423246167, "pretax_income": 656692693, "tax_provision": 173447077, "net_income": 439131907, "net_income_to_common": 439131907, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1389582000, "total_current_assets": 9365140000, "total_assets": 90192480000, "short_term_debt": 7574524000, "long_term_debt": 34742000000, "total_debt": 44918783000, "total_liabilities": 65806623000, "total_equity": 18021452000, "shares_outstanding": 543000000, "goodwill_and_intangibles": 49059456000 }, "cash_flow": { "operating_cash_flow": 1471793700, "capital_expenditure": 810088085, "free_cash_flow": 2281881785, "dividends_paid": 270697751, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 61000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6172000000, "cost_of_revenue": 3483000000, "gross_profit": 2689000000, "ebit": 1411000000, "ebitda": 2654000000, "pretax_income": 905000000, "tax_provision": 235000000, "net_income": 703000000, "net_income_to_common": 703000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 542335766, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 1753569790, "capital_expenditure": 933238851, "free_cash_flow": 2686808641, "dividends_paid": 402671581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -145000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6172000000, "cost_of_revenue": 3483000000, "gross_profit": 2689000000, "ebit": 1411000000, "ebitda": 2654000000, "pretax_income": 905000000, "tax_provision": 235000000, "net_income": 703000000, "net_income_to_common": 703000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 542335766, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 1753569790, "capital_expenditure": 933238851, "free_cash_flow": 2686808641, "dividends_paid": 402671581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -145000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6172000000, "cost_of_revenue": 3483000000, "gross_profit": 2689000000, "ebit": 1411000000, "ebitda": 2654000000, "pretax_income": 905000000, "tax_provision": 235000000, "net_income": 703000000, "net_income_to_common": 703000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 542335766, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 1753569790, "capital_expenditure": 933238851, "free_cash_flow": 2686808641, "dividends_paid": 402671581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -145000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6172000000, "cost_of_revenue": 3483000000, "gross_profit": 2689000000, "ebit": 1411000000, "ebitda": 2654000000, "pretax_income": 905000000, "tax_provision": 235000000, "net_income": 703000000, "net_income_to_common": 703000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342905000, "total_current_assets": 9480268000, "total_assets": 89938646000, "short_term_debt": 5876000000, "long_term_debt": 35872000000, "total_debt": 44176000000, "total_liabilities": 65672438000, "total_equity": 17751000000, "shares_outstanding": 542335766, "goodwill_and_intangibles": 48890125000 }, "cash_flow": { "operating_cash_flow": 1753569790, "capital_expenditure": 933238851, "free_cash_flow": 2686808641, "dividends_paid": 402671581, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -145000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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/" } ], "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 } }