{ "ticker": { "uuid": "d3541750-bd19-47d0-bbb5-973bbd8267f7", "symbol": "MKSI", "name": "MKS Instruments Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Scientific & Technical Instruments", "page_url": "https://sharemaestro.com/factors/ticker/d3541750-bd19-47d0-bbb5-973bbd8267f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/d3541750-bd19-47d0-bbb5-973bbd8267f7/" }, "latest_snapshot": { "ticker": { "uuid": "d3541750-bd19-47d0-bbb5-973bbd8267f7", "symbol": "MKSI", "name": "MKS Instruments Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Scientific & Technical Instruments", "page_url": "https://sharemaestro.com/factors/ticker/d3541750-bd19-47d0-bbb5-973bbd8267f7/", "api_url": "https://sharemaestro.com/factors/api/tickers/d3541750-bd19-47d0-bbb5-973bbd8267f7/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.41, "value": 0.04, "quality": 0.72, "momentum": 0.98, "coverage": 0.97, "confidence": 0.94, "delta": -3 }, "headline_factors": { "price": 324.69, "market_cap": 21930903245.01, "pe_ratio": 67.067, "earnings_yield": 0.0216, "ebitda_to_ev": 0.035, "shareholder_yield": 0.0029, "roe": 0.1163, "piotroski_f_score": 6, "momentum_12_1": 2.9014, "volatility_252d": 0.527 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 67.067, "ev_ebitda": 28.5678, "earnings_yield": 0.0216, "fcf_yield": 0.0278, "shareholder_yield": 0.0029 }, "quality": { "roe": 0.1163, "roic": 0.0799, "gross_margin": 0.4361, "fcf_margin": 0.1751, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1147, "eps_growth_1y": 0.4342, "fcf_growth_1y": 0.0378 }, "momentum": { "price_return_12m": 2.1172, "momentum_12_1": 2.9014, "relative_strength": 1.9211 }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.72, "momentum_percentile": 0.98, "growth_composite": 33, "yield_composite": 86, "overall_composite": 59, "os_score": 0.41, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 301.65, "os": 0.38, "value": 0.04, "quality": 0.68, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 62.3079, "earnings_yield": 0.023, "shareholder_yield": 0.0031, "roe": 0.1163, "momentum_12_1": 2.5495 }, { "week_end_date": "2026-06-14", "price": 355.69, "os": 0.41, "value": 0.04, "quality": 0.72, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 73.4702, "earnings_yield": 0.02, "shareholder_yield": 0.0026, "roe": 0.1163, "momentum_12_1": 2.4077 }, { "week_end_date": "2026-06-21", "price": 406.37, "os": 0.39, "value": 0.03, "quality": 0.7, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 83.9386, "earnings_yield": 0.0178, "shareholder_yield": 0.0023, "roe": 0.1163, "momentum_12_1": 2.5506 }, { "week_end_date": "2026-06-28", "price": 388.61, "os": 0.33, "value": 0.03, "quality": 0.68, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 80.2701, "earnings_yield": 0.0185, "shareholder_yield": 0.0024, "roe": 0.1163, "momentum_12_1": 2.2505 }, { "week_end_date": "2026-07-05", "price": 365.56, "os": 0.39, "value": 0.03, "quality": 0.72, "momentum": 0.97, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 75.509, "earnings_yield": 0.0195, "shareholder_yield": 0.0026, "roe": 0.1163, "momentum_12_1": 1.9002 }, { "week_end_date": "2026-07-12", "price": 368.58, "os": 0.38, "value": 0.03, "quality": 0.7, "momentum": 0.97, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 76.1328, "earnings_yield": 0.0194, "shareholder_yield": 0.0026, "roe": 0.1163, "momentum_12_1": 2.359 }, { "week_end_date": "2026-07-19", "price": 324.69, "os": 0.41, "value": 0.04, "quality": 0.72, "momentum": 0.98, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 67.067, "earnings_yield": 0.0216, "shareholder_yield": 0.0029, "roe": 0.1163, "momentum_12_1": 2.9014 } ], "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": 3931000000, "cost_of_revenue": 2341000000, "gross_profit": 1590000000, "ebit": 516000000, "ebitda": 860000000, "pretax_income": 304000000, "tax_provision": 9000000, "net_income": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4693000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 645000000, "capital_expenditure": 148000000, "free_cash_flow": 793000000, "dividends_paid": 59000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -451000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3931000000, "cost_of_revenue": 2341000000, "gross_profit": 1590000000, "ebit": 516000000, "ebitda": 860000000, "pretax_income": 304000000, "tax_provision": 9000000, "net_income": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4693000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 645000000, "capital_expenditure": 148000000, "free_cash_flow": 793000000, "dividends_paid": 59000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -451000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3931000000, "cost_of_revenue": 2341000000, "gross_profit": 1590000000, "ebit": 516000000, "ebitda": 860000000, "pretax_income": 304000000, "tax_provision": 9000000, "net_income": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4693000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 645000000, "capital_expenditure": 148000000, "free_cash_flow": 793000000, "dividends_paid": 59000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -451000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3931000000, "cost_of_revenue": 2341000000, "gross_profit": 1590000000, "ebit": 516000000, "ebitda": 860000000, "pretax_income": 304000000, "tax_provision": 9000000, "net_income": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4693000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 645000000, "capital_expenditure": 148000000, "free_cash_flow": 793000000, "dividends_paid": 59000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -451000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3931000000, "cost_of_revenue": 2341000000, "gross_profit": 1590000000, "ebit": 516000000, "ebitda": 860000000, "pretax_income": 304000000, "tax_provision": 9000000, "net_income": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4693000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 645000000, "capital_expenditure": 148000000, "free_cash_flow": 793000000, "dividends_paid": 59000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -451000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3931000000, "cost_of_revenue": 2341000000, "gross_profit": 1590000000, "ebit": 516000000, "ebitda": 860000000, "pretax_income": 304000000, "tax_provision": 9000000, "net_income": 295000000, "net_income_to_common": 295000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4693000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 67700000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 645000000, "capital_expenditure": 148000000, "free_cash_flow": 793000000, "dividends_paid": 59000000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -451000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3586000000, "cost_of_revenue": 1878000000, "gross_profit": 1708000000, "ebit": 522000000, "ebitda": 870000000, "pretax_income": 180000000, "tax_provision": -10000000, "net_income": 190000000, "net_income_to_common": 190000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 714000000, "total_current_assets": 2474000000, "total_assets": 8590000000, "short_term_debt": 81000000, "long_term_debt": 4488000000, "total_debt": 4780000000, "total_liabilities": 6268000000, "total_equity": 2322000000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 4751000000 }, "cash_flow": { "operating_cash_flow": 528000000, "capital_expenditure": 118000000, "free_cash_flow": 646000000, "dividends_paid": 59000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -266000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3586000000, "cost_of_revenue": 1878000000, "gross_profit": 1708000000, "ebit": 522000000, "ebitda": 870000000, "pretax_income": 180000000, "tax_provision": -10000000, "net_income": 190000000, "net_income_to_common": 190000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 714000000, "total_current_assets": 2474000000, "total_assets": 8590000000, "short_term_debt": 81000000, "long_term_debt": 4488000000, "total_debt": 4780000000, "total_liabilities": 6268000000, "total_equity": 2322000000, "shares_outstanding": 67600000, "goodwill_and_intangibles": 4751000000 }, "cash_flow": { "operating_cash_flow": 528000000, "capital_expenditure": 118000000, "free_cash_flow": 646000000, "dividends_paid": 59000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -266000000 } } ], "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": 1078000000, "cost_of_revenue": 634000000, "gross_profit": 444000000, "ebit": 147000000, "ebitda": 232000000, "pretax_income": 102000000, "tax_provision": 18000000, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_assets": 8728000000, "short_term_debt": 1398000000, "long_term_debt": 2650000000, "total_debt": 4292000000, "total_liabilities": 5917000000, "total_equity": 2811000000, "shares_outstanding": 71100000, "goodwill_and_intangibles": 4630000000 }, "cash_flow": { "operating_cash_flow": 53000000, "capital_expenditure": 25000000, "free_cash_flow": 78000000, "dividends_paid": 17000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -82000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1078000000, "cost_of_revenue": 634000000, "gross_profit": 444000000, "ebit": 147000000, "ebitda": 232000000, "pretax_income": 102000000, "tax_provision": 18000000, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_assets": 8728000000, "short_term_debt": 1398000000, "long_term_debt": 2650000000, "total_debt": 4292000000, "total_liabilities": 5917000000, "total_equity": 2811000000, "shares_outstanding": 71100000, "goodwill_and_intangibles": 4630000000 }, "cash_flow": { "operating_cash_flow": 53000000, "capital_expenditure": 25000000, "free_cash_flow": 78000000, "dividends_paid": 17000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -82000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1078000000, "cost_of_revenue": 634000000, "gross_profit": 444000000, "ebit": 147000000, "ebitda": 232000000, "pretax_income": 102000000, "tax_provision": 18000000, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_assets": 8728000000, "short_term_debt": 1398000000, "long_term_debt": 2650000000, "total_debt": 4292000000, "total_liabilities": 5917000000, "total_equity": 2811000000, "shares_outstanding": 71100000, "goodwill_and_intangibles": 4630000000 }, "cash_flow": { "operating_cash_flow": 53000000, "capital_expenditure": 25000000, "free_cash_flow": 78000000, "dividends_paid": 17000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -82000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1078000000, "cost_of_revenue": 634000000, "gross_profit": 444000000, "ebit": 147000000, "ebitda": 232000000, "pretax_income": 102000000, "tax_provision": 18000000, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_assets": 8728000000, "short_term_debt": 1398000000, "long_term_debt": 2650000000, "total_debt": 4292000000, "total_liabilities": 5917000000, "total_equity": 2811000000, "shares_outstanding": 71100000, "goodwill_and_intangibles": 4630000000 }, "cash_flow": { "operating_cash_flow": 53000000, "capital_expenditure": 25000000, "free_cash_flow": 78000000, "dividends_paid": 17000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -82000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1078000000, "cost_of_revenue": 634000000, "gross_profit": 444000000, "ebit": 147000000, "ebitda": 232000000, "pretax_income": 102000000, "tax_provision": 18000000, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_assets": 8728000000, "short_term_debt": 1398000000, "long_term_debt": 2650000000, "total_debt": 4292000000, "total_liabilities": 5917000000, "total_equity": 2811000000, "shares_outstanding": 71100000, "goodwill_and_intangibles": 4630000000 }, "cash_flow": { "operating_cash_flow": 53000000, "capital_expenditure": 25000000, "free_cash_flow": 78000000, "dividends_paid": 17000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -82000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1078000000, "cost_of_revenue": 634000000, "gross_profit": 444000000, "ebit": 173000000, "ebitda": 258000000, "pretax_income": 102000000, "tax_provision": 18000000, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 569000000, "total_current_assets": 2545000000, "total_assets": 8728000000, "short_term_debt": 1398000000, "long_term_debt": 2650000000, "total_debt": 1642000000, "total_liabilities": 5917000000, "total_equity": 2811000000, "shares_outstanding": 71100000, "goodwill_and_intangibles": 4630000000 }, "cash_flow": { "operating_cash_flow": 53000000, "capital_expenditure": 25000000, "free_cash_flow": 78000000, "dividends_paid": 17000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -82000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1033000000, "cost_of_revenue": 615000000, "gross_profit": 418000000, "ebit": 140000000, "ebitda": 226000000, "pretax_income": 89000000, "tax_provision": -18000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4447000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 142000000, "capital_expenditure": 51000000, "free_cash_flow": 193000000, "dividends_paid": 15000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -113000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1033000000, "cost_of_revenue": 615000000, "gross_profit": 418000000, "ebit": 140000000, "ebitda": 226000000, "pretax_income": 89000000, "tax_provision": -18000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4447000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 142000000, "capital_expenditure": 51000000, "free_cash_flow": 193000000, "dividends_paid": 15000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -113000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1033000000, "cost_of_revenue": 615000000, "gross_profit": 418000000, "ebit": 140000000, "ebitda": 226000000, "pretax_income": 89000000, "tax_provision": -18000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4447000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 142000000, "capital_expenditure": 51000000, "free_cash_flow": 193000000, "dividends_paid": 15000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -113000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1033000000, "cost_of_revenue": 615000000, "gross_profit": 418000000, "ebit": 140000000, "ebitda": 226000000, "pretax_income": 89000000, "tax_provision": -18000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4447000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 142000000, "capital_expenditure": 51000000, "free_cash_flow": 193000000, "dividends_paid": 15000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -113000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1033000000, "cost_of_revenue": 615000000, "gross_profit": 418000000, "ebit": 140000000, "ebitda": 226000000, "pretax_income": 89000000, "tax_provision": -18000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 4447000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 142000000, "capital_expenditure": 51000000, "free_cash_flow": 193000000, "dividends_paid": 15000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -113000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1033000000, "cost_of_revenue": 615000000, "gross_profit": 418000000, "ebit": 140000000, "ebitda": 226000000, "pretax_income": 89000000, "tax_provision": -18000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 2510000000, "total_assets": 8796000000, "short_term_debt": 51000000, "long_term_debt": 4150000000, "total_debt": 297000000, "total_liabilities": 6077000000, "total_equity": 2719000000, "shares_outstanding": 68000000, "goodwill_and_intangibles": 4714000000 }, "cash_flow": { "operating_cash_flow": 142000000, "capital_expenditure": 51000000, "free_cash_flow": 193000000, "dividends_paid": 15000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -113000000 } } ] }, "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }