{ "ticker": { "uuid": "cd57d845-80f2-48de-9e97-fe0b5cafd835", "symbol": "RCL", "name": "Royal Caribbean Cruises Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/cd57d845-80f2-48de-9e97-fe0b5cafd835/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd57d845-80f2-48de-9e97-fe0b5cafd835/" }, "latest_snapshot": { "ticker": { "uuid": "cd57d845-80f2-48de-9e97-fe0b5cafd835", "symbol": "RCL", "name": "Royal Caribbean Cruises Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/cd57d845-80f2-48de-9e97-fe0b5cafd835/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd57d845-80f2-48de-9e97-fe0b5cafd835/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.32, "value": 0.25, "quality": 0.95, "momentum": 0.19, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 293.54, "market_cap": 78725953842.12, "pe_ratio": 17.5571, "earnings_yield": 0.0555, "ebitda_to_ev": 0.0721, "shareholder_yield": 0.0393, "roe": 0.4571, "piotroski_f_score": 7, "momentum_12_1": -0.0827, "volatility_252d": 0.412 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 17.5571, "ev_ebitda": 13.8699, "earnings_yield": 0.0555, "fcf_yield": 0.1195, "shareholder_yield": 0.0393 }, "quality": { "roe": 0.4571, "roic": 0.1784, "gross_margin": 0.4723, "fcf_margin": 0.6511, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0974, "eps_growth_1y": 0.381, "fcf_growth_1y": 0.3277 }, "momentum": { "price_return_12m": -0.1536, "momentum_12_1": -0.0827, "relative_strength": -0.3219 }, "scores": { "value_percentile": 0.25, "quality_percentile": 0.95, "momentum_percentile": 0.19, "growth_composite": 21, "yield_composite": 32, "overall_composite": 68, "os_score": 0.32, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 280, "os": 0.39, "value": 0.26, "quality": 0.95, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 16.7472, "earnings_yield": 0.0576, "shareholder_yield": 0.0412, "roe": 0.4571, "momentum_12_1": 0.008 }, { "week_end_date": "2026-06-14", "price": 294.38, "os": 0.59, "value": 0.25, "quality": 0.95, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 17.6073, "earnings_yield": 0.0554, "shareholder_yield": 0.0392, "roe": 0.4571, "momentum_12_1": 0.0207 }, { "week_end_date": "2026-06-21", "price": 312.51, "os": 0.36, "value": 0.22, "quality": 0.95, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 18.6917, "earnings_yield": 0.0528, "shareholder_yield": 0.0369, "roe": 0.4571, "momentum_12_1": -0.0485 }, { "week_end_date": "2026-06-28", "price": 318.13, "os": 0.37, "value": 0.23, "quality": 0.95, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 19.0278, "earnings_yield": 0.0521, "shareholder_yield": 0.0363, "roe": 0.4571, "momentum_12_1": -0.0693 }, { "week_end_date": "2026-07-05", "price": 296.3, "os": 0.34, "value": 0.26, "quality": 0.96, "momentum": 0.2, "confidence": 0.991, "coverage": 1, "pe_ratio": 17.7222, "earnings_yield": 0.0551, "shareholder_yield": 0.0389, "roe": 0.4571, "momentum_12_1": -0.1484 }, { "week_end_date": "2026-07-12", "price": 285.37, "os": 0.31, "value": 0.28, "quality": 0.96, "momentum": 0.11, "confidence": 0.98, "coverage": 1, "pe_ratio": 17.0684, "earnings_yield": 0.0568, "shareholder_yield": 0.0404, "roe": 0.4571, "momentum_12_1": -0.1153 }, { "week_end_date": "2026-07-19", "price": 286.96, "os": 0.32, "value": 0.26, "quality": 0.95, "momentum": 0.17, "confidence": 0.969, "coverage": 1, "pe_ratio": 17.1635, "earnings_yield": 0.0565, "shareholder_yield": 0.0402, "roe": 0.4571, "momentum_12_1": -0.0919 }, { "week_end_date": "2026-07-26", "price": 293.54, "os": 0.32, "value": 0.25, "quality": 0.95, "momentum": 0.19, "confidence": 0.958, "coverage": 1, "pe_ratio": 17.5571, "earnings_yield": 0.0555, "shareholder_yield": 0.0393, "roe": 0.4571, "momentum_12_1": -0.0827 } ], "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": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "ebit": 5296000000, "ebitda": 6909000000, "pretax_income": 4304000000, "tax_provision": 15000000, "net_income": 4273000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 1198000000 }, "cash_flow": { "operating_cash_flow": 6465000000, "capital_expenditure": 5229000000, "free_cash_flow": 11694000000, "dividends_paid": 264000000, "share_repurchases": -1159000000, "shares_issued": null, "net_debt_issued": 1135000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "ebit": 5296000000, "ebitda": 6909000000, "pretax_income": 4304000000, "tax_provision": 15000000, "net_income": 4273000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 1198000000 }, "cash_flow": { "operating_cash_flow": 6465000000, "capital_expenditure": 5229000000, "free_cash_flow": 11694000000, "dividends_paid": 264000000, "share_repurchases": -1159000000, "shares_issued": null, "net_debt_issued": 1135000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "ebit": 5296000000, "ebitda": 6909000000, "pretax_income": 4304000000, "tax_provision": 15000000, "net_income": 4273000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 1198000000 }, "cash_flow": { "operating_cash_flow": 6465000000, "capital_expenditure": 5229000000, "free_cash_flow": 11694000000, "dividends_paid": 264000000, "share_repurchases": -1159000000, "shares_issued": null, "net_debt_issued": 1135000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "ebit": 5296000000, "ebitda": 6909000000, "pretax_income": 4304000000, "tax_provision": 15000000, "net_income": 4273000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 1198000000 }, "cash_flow": { "operating_cash_flow": 6465000000, "capital_expenditure": 5229000000, "free_cash_flow": 11694000000, "dividends_paid": 264000000, "share_repurchases": -1159000000, "shares_issued": null, "net_debt_issued": 1135000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "ebit": 5296000000, "ebitda": 6909000000, "pretax_income": 4304000000, "tax_provision": 15000000, "net_income": 4273000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 1198000000 }, "cash_flow": { "operating_cash_flow": 6465000000, "capital_expenditure": 5229000000, "free_cash_flow": 11694000000, "dividends_paid": 264000000, "share_repurchases": -1159000000, "shares_issued": null, "net_debt_issued": 1135000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "ebit": 5296000000, "ebitda": 6909000000, "pretax_income": 4304000000, "tax_provision": 15000000, "net_income": 4273000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 1198000000 }, "cash_flow": { "operating_cash_flow": 6465000000, "capital_expenditure": 5229000000, "free_cash_flow": 11694000000, "dividends_paid": 264000000, "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": 17935000000, "cost_of_revenue": 9535000000, "gross_profit": 8400000000, "ebit": 5296000000, "ebitda": 6909000000, "pretax_income": 4304000000, "tax_provision": 15000000, "net_income": 4273000000, "net_income_to_common": 4273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 1198000000 }, "cash_flow": { "operating_cash_flow": 6465000000, "capital_expenditure": 5229000000, "free_cash_flow": 11694000000, "dividends_paid": 264000000, "share_repurchases": -1159000000, "shares_issued": null, "net_debt_issued": 1135000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16485000000, "cost_of_revenue": 8652000000, "gross_profit": 7833000000, "ebit": 4487000000, "ebitda": 6087000000, "pretax_income": 2897000000, "tax_provision": -18000000, "net_income": 2877000000, "net_income_to_common": 2877000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000000, "total_current_assets": 1705000000, "total_assets": 37070000000, "short_term_debt": 1677000000, "long_term_debt": 18473000000, "total_debt": 20820000000, "total_liabilities": 29335000000, "total_equity": 7563000000, "shares_outstanding": 279000000, "goodwill_and_intangibles": 1212000000 }, "cash_flow": { "operating_cash_flow": 5265000000, "capital_expenditure": 3268000000, "free_cash_flow": 8533000000, "dividends_paid": 107000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -1625000000 } } ], "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": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "ebit": 1254000000, "ebitda": 1715000000, "pretax_income": 976000000, "tax_provision": 26000000, "net_income": 941000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "long_term_debt": 19666000000, "total_debt": 21792000000, "total_liabilities": 31962000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1834000000, "capital_expenditure": 500000000, "free_cash_flow": 2334000000, "dividends_paid": 270000000, "share_repurchases": -836000000, "shares_issued": null, "net_debt_issued": -277000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "ebit": 1254000000, "ebitda": 1715000000, "pretax_income": 976000000, "tax_provision": 26000000, "net_income": 941000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "long_term_debt": 19666000000, "total_debt": 21792000000, "total_liabilities": 31962000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1834000000, "capital_expenditure": 500000000, "free_cash_flow": 2334000000, "dividends_paid": 270000000, "share_repurchases": -836000000, "shares_issued": null, "net_debt_issued": -277000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "ebit": 1254000000, "ebitda": 1715000000, "pretax_income": 976000000, "tax_provision": 26000000, "net_income": 941000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "long_term_debt": 19666000000, "total_debt": 21792000000, "total_liabilities": 31962000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1834000000, "capital_expenditure": 500000000, "free_cash_flow": 2334000000, "dividends_paid": 270000000, "share_repurchases": -836000000, "shares_issued": null, "net_debt_issued": -277000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "ebit": 1254000000, "ebitda": 1715000000, "pretax_income": 976000000, "tax_provision": 26000000, "net_income": 941000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "long_term_debt": 19666000000, "total_debt": 21792000000, "total_liabilities": 31962000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1834000000, "capital_expenditure": 500000000, "free_cash_flow": 2334000000, "dividends_paid": 270000000, "share_repurchases": -836000000, "shares_issued": null, "net_debt_issued": -277000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "ebit": 1254000000, "ebitda": 1715000000, "pretax_income": 976000000, "tax_provision": 26000000, "net_income": 941000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "long_term_debt": 19666000000, "total_debt": 21792000000, "total_liabilities": 31962000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1834000000, "capital_expenditure": 500000000, "free_cash_flow": 2334000000, "dividends_paid": 270000000, "share_repurchases": -836000000, "shares_issued": null, "net_debt_issued": -277000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "ebit": 1254000000, "ebitda": 1715000000, "pretax_income": 976000000, "tax_provision": 26000000, "net_income": 941000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "long_term_debt": 19666000000, "total_debt": 21792000000, "total_liabilities": 31962000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1834000000, "capital_expenditure": 500000000, "free_cash_flow": 2334000000, "dividends_paid": 270000000, "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": 4452000000, "cost_of_revenue": 2247000000, "gross_profit": 2205000000, "ebit": 1162000000, "ebitda": 1623000000, "pretax_income": 976000000, "tax_provision": 26000000, "net_income": 941000000, "net_income_to_common": 941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2204000000, "total_assets": 41990000000, "short_term_debt": 1527000000, "long_term_debt": 19666000000, "total_debt": 21792000000, "total_liabilities": 31962000000, "total_equity": 9810000000, "shares_outstanding": 271000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1834000000, "capital_expenditure": 500000000, "free_cash_flow": 2334000000, "dividends_paid": 270000000, "share_repurchases": -836000000, "shares_issued": null, "net_debt_issued": -277000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4259000000, "cost_of_revenue": 2695000000, "gross_profit": 1564000000, "ebit": 1044000000, "ebitda": 1393000000, "pretax_income": 777000000, "tax_provision": 15000000, "net_income": 754000000, "net_income_to_common": 754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1623000000, "capital_expenditure": 1507000000, "free_cash_flow": 3130000000, "dividends_paid": 288000000, "share_repurchases": -504000000, "shares_issued": null, "net_debt_issued": 1050000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4259000000, "cost_of_revenue": 2695000000, "gross_profit": 1564000000, "ebit": 1044000000, "ebitda": 1393000000, "pretax_income": 777000000, "tax_provision": 15000000, "net_income": 754000000, "net_income_to_common": 754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1623000000, "capital_expenditure": 1507000000, "free_cash_flow": 3130000000, "dividends_paid": 288000000, "share_repurchases": -504000000, "shares_issued": null, "net_debt_issued": 1050000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4259000000, "cost_of_revenue": 2695000000, "gross_profit": 1564000000, "ebit": 1044000000, "ebitda": 1393000000, "pretax_income": 777000000, "tax_provision": 15000000, "net_income": 754000000, "net_income_to_common": 754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1623000000, "capital_expenditure": 1507000000, "free_cash_flow": 3130000000, "dividends_paid": 288000000, "share_repurchases": -504000000, "shares_issued": null, "net_debt_issued": 1050000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4259000000, "cost_of_revenue": 2695000000, "gross_profit": 1564000000, "ebit": 1044000000, "ebitda": 1393000000, "pretax_income": 777000000, "tax_provision": 15000000, "net_income": 754000000, "net_income_to_common": 754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1623000000, "capital_expenditure": 1507000000, "free_cash_flow": 3130000000, "dividends_paid": 288000000, "share_repurchases": -504000000, "shares_issued": null, "net_debt_issued": 1050000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4259000000, "cost_of_revenue": 2695000000, "gross_profit": 1564000000, "ebit": 1044000000, "ebitda": 1393000000, "pretax_income": 777000000, "tax_provision": 15000000, "net_income": 754000000, "net_income_to_common": 754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000000, "total_current_assets": 2211000000, "total_assets": 41619000000, "short_term_debt": 3270000000, "long_term_debt": 18165000000, "total_debt": 22635000000, "total_liabilities": 31374000000, "total_equity": 10037000000, "shares_outstanding": 273000000, "goodwill_and_intangibles": 808000000 }, "cash_flow": { "operating_cash_flow": 1623000000, "capital_expenditure": 1507000000, "free_cash_flow": 3130000000, "dividends_paid": 288000000, "share_repurchases": -504000000, "shares_issued": null, "net_debt_issued": 1050000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }