{ "ticker": { "uuid": "d8150a6d-3203-4f36-a921-a3ebf379f1c0", "symbol": "MAR", "name": "Marriott International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/d8150a6d-3203-4f36-a921-a3ebf379f1c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8150a6d-3203-4f36-a921-a3ebf379f1c0/" }, "latest_snapshot": { "ticker": { "uuid": "d8150a6d-3203-4f36-a921-a3ebf379f1c0", "symbol": "MAR", "name": "Marriott International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/d8150a6d-3203-4f36-a921-a3ebf379f1c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/d8150a6d-3203-4f36-a921-a3ebf379f1c0/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.12, "value": 0.1, "quality": 0.21, "momentum": 0.78, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 374.43, "market_cap": 98732931109.89, "pe_ratio": 38.2093, "earnings_yield": 0.0373, "ebitda_to_ev": 0.0412, "shareholder_yield": 0.0392, "roe": -0.6315, "piotroski_f_score": 7, "momentum_12_1": 0.3638, "volatility_252d": 0.2509 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 38.2093, "ev_ebitda": 24.2985, "earnings_yield": 0.0373, "fcf_yield": 0.0346, "shareholder_yield": 0.0392 }, "quality": { "roe": -0.6315, "roic": 0.2488, "gross_margin": 0.2138, "fcf_margin": 0.1506, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0469, "eps_growth_1y": 0.0436, "fcf_growth_1y": 0.1795 }, "momentum": { "price_return_12m": 0.3534, "momentum_12_1": 0.3638, "relative_strength": 0.1371 }, "scores": { "value_percentile": 0.1, "quality_percentile": 0.21, "momentum_percentile": 0.78, "growth_composite": 74, "yield_composite": 67, "overall_composite": 88, "os_score": 0.12, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 392.51, "os": 0.13, "value": 0.09, "quality": 0.22, "momentum": 0.81, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 40.0543, "earnings_yield": 0.0359, "shareholder_yield": 0.0374, "roe": -0.6315, "momentum_12_1": 0.3387 }, { "week_end_date": "2026-06-14", "price": 402.54, "os": 0.11, "value": 0.09, "quality": 0.19, "momentum": 0.76, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 41.0779, "earnings_yield": 0.0351, "shareholder_yield": 0.0365, "roe": -0.6315, "momentum_12_1": 0.3945 }, { "week_end_date": "2026-06-21", "price": 396.2, "os": 0.11, "value": 0.09, "quality": 0.19, "momentum": 0.82, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 40.4309, "earnings_yield": 0.0356, "shareholder_yield": 0.0371, "roe": -0.6315, "momentum_12_1": 0.4313 }, { "week_end_date": "2026-06-28", "price": 377.31, "os": 0.12, "value": 0.11, "quality": 0.23, "momentum": 0.7, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 38.5032, "earnings_yield": 0.0371, "shareholder_yield": 0.0389, "roe": -0.6315, "momentum_12_1": 0.3856 }, { "week_end_date": "2026-07-05", "price": 372.95, "os": 0.13, "value": 0.11, "quality": 0.21, "momentum": 0.79, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 38.0583, "earnings_yield": 0.0375, "shareholder_yield": 0.0394, "roe": -0.6315, "momentum_12_1": 0.4141 }, { "week_end_date": "2026-07-12", "price": 376.11, "os": 0.16, "value": 0.11, "quality": 0.22, "momentum": 0.85, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 38.3808, "earnings_yield": 0.0372, "shareholder_yield": 0.039, "roe": -0.6315, "momentum_12_1": 0.4419 }, { "week_end_date": "2026-07-19", "price": 366.24, "os": 0.13, "value": 0.11, "quality": 0.2, "momentum": 0.8, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 37.3736, "earnings_yield": 0.038, "shareholder_yield": 0.0401, "roe": -0.6315, "momentum_12_1": 0.4664 }, { "week_end_date": "2026-07-26", "price": 374.43, "os": 0.12, "value": 0.1, "quality": 0.21, "momentum": 0.78, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 38.2093, "earnings_yield": 0.0373, "shareholder_yield": 0.0392, "roe": -0.6315, "momentum_12_1": 0.3638 } ], "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": 26186000000, "cost_of_revenue": 20599000000, "gross_profit": 5587000000, "ebit": 4190000000, "ebitda": 4488000000, "pretax_income": 3394000000, "tax_provision": 793000000, "net_income": 2601000000, "net_income_to_common": 2601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 3212000000, "capital_expenditure": 604000000, "free_cash_flow": 3816000000, "dividends_paid": 718000000, "share_repurchases": -3300000000, "shares_issued": 92000000, "net_debt_issued": 2127000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26186000000, "cost_of_revenue": 20599000000, "gross_profit": 5587000000, "ebit": 4190000000, "ebitda": 4488000000, "pretax_income": 3394000000, "tax_provision": 793000000, "net_income": 2601000000, "net_income_to_common": 2601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 3212000000, "capital_expenditure": 604000000, "free_cash_flow": 3816000000, "dividends_paid": 718000000, "share_repurchases": -3300000000, "shares_issued": 92000000, "net_debt_issued": 2127000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26186000000, "cost_of_revenue": 20599000000, "gross_profit": 5587000000, "ebit": 4190000000, "ebitda": 4488000000, "pretax_income": 3394000000, "tax_provision": 793000000, "net_income": 2601000000, "net_income_to_common": 2601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 3212000000, "capital_expenditure": 604000000, "free_cash_flow": 3816000000, "dividends_paid": 718000000, "share_repurchases": -3300000000, "shares_issued": 92000000, "net_debt_issued": 2127000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26186000000, "cost_of_revenue": 20599000000, "gross_profit": 5587000000, "ebit": 4190000000, "ebitda": 4488000000, "pretax_income": 3394000000, "tax_provision": 793000000, "net_income": 2601000000, "net_income_to_common": 2601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 3212000000, "capital_expenditure": 604000000, "free_cash_flow": 3816000000, "dividends_paid": 718000000, "share_repurchases": -3300000000, "shares_issued": 92000000, "net_debt_issued": 2127000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26186000000, "cost_of_revenue": 20599000000, "gross_profit": 5587000000, "ebit": 4190000000, "ebitda": 4488000000, "pretax_income": 3394000000, "tax_provision": 793000000, "net_income": 2601000000, "net_income_to_common": 2601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 3212000000, "capital_expenditure": 604000000, "free_cash_flow": 3816000000, "dividends_paid": 718000000, "share_repurchases": -3300000000, "shares_issued": 92000000, "net_debt_issued": 2127000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26186000000, "cost_of_revenue": 20599000000, "gross_profit": 5587000000, "ebit": 4190000000, "ebitda": 4488000000, "pretax_income": 3394000000, "tax_provision": 793000000, "net_income": 2601000000, "net_income_to_common": 2601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 3212000000, "capital_expenditure": 604000000, "free_cash_flow": 3816000000, "dividends_paid": 718000000, "share_repurchases": -3300000000, "shares_issued": 92000000, "net_debt_issued": 2127000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26186000000, "cost_of_revenue": 20599000000, "gross_profit": 5587000000, "ebit": 4190000000, "ebitda": 4488000000, "pretax_income": 3394000000, "tax_provision": 793000000, "net_income": 2601000000, "net_income_to_common": 2601000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 3212000000, "capital_expenditure": 604000000, "free_cash_flow": 3816000000, "dividends_paid": 718000000, "share_repurchases": -3300000000, "shares_issued": 92000000, "net_debt_issued": 2127000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25100000000, "cost_of_revenue": 19999000000, "gross_profit": 5101000000, "ebit": 3846000000, "ebitda": 4338000000, "pretax_income": 3151000000, "tax_provision": 776000000, "net_income": 2375000000, "net_income_to_common": 2375000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396000000, "total_current_assets": 3485000000, "total_assets": 26182000000, "short_term_debt": 1309000000, "long_term_debt": 13138000000, "total_debt": 15241000000, "total_liabilities": 29174000000, "total_equity": -2992000000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 18219000000 }, "cash_flow": { "operating_cash_flow": 2749000000, "capital_expenditure": 750000000, "free_cash_flow": 3499000000, "dividends_paid": 682000000, "share_repurchases": -3762000000, "shares_issued": 73000000, "net_debt_issued": 2390000000 } } ], "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": 6654000000, "cost_of_revenue": 5313000000, "gross_profit": 1341000000, "ebit": 1072000000, "ebitda": 1234000000, "pretax_income": 858000000, "tax_provision": 210000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454000000, "total_current_assets": 3914000000, "total_assets": 27857000000, "short_term_debt": 1210000000, "long_term_debt": 15320000000, "total_debt": 17406000000, "total_liabilities": 31949000000, "total_equity": -4092000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19238000000 }, "cash_flow": { "operating_cash_flow": 858000000, "capital_expenditure": 130000000, "free_cash_flow": 988000000, "dividends_paid": 178000000, "share_repurchases": -700000000, "shares_issued": 53000000, "net_debt_issued": 1422000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6654000000, "cost_of_revenue": 5313000000, "gross_profit": 1341000000, "ebit": 1072000000, "ebitda": 1234000000, "pretax_income": 858000000, "tax_provision": 210000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454000000, "total_current_assets": 3914000000, "total_assets": 27857000000, "short_term_debt": 1210000000, "long_term_debt": 15320000000, "total_debt": 17406000000, "total_liabilities": 31949000000, "total_equity": -4092000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19238000000 }, "cash_flow": { "operating_cash_flow": 858000000, "capital_expenditure": 130000000, "free_cash_flow": 988000000, "dividends_paid": 178000000, "share_repurchases": -700000000, "shares_issued": 53000000, "net_debt_issued": 1422000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6654000000, "cost_of_revenue": 5313000000, "gross_profit": 1341000000, "ebit": 1072000000, "ebitda": 1234000000, "pretax_income": 858000000, "tax_provision": 210000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454000000, "total_current_assets": 3914000000, "total_assets": 27857000000, "short_term_debt": 1210000000, "long_term_debt": 15320000000, "total_debt": 17406000000, "total_liabilities": 31949000000, "total_equity": -4092000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19238000000 }, "cash_flow": { "operating_cash_flow": 858000000, "capital_expenditure": 130000000, "free_cash_flow": 988000000, "dividends_paid": 178000000, "share_repurchases": -700000000, "shares_issued": 53000000, "net_debt_issued": 1422000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6654000000, "cost_of_revenue": 5313000000, "gross_profit": 1341000000, "ebit": 1072000000, "ebitda": 1234000000, "pretax_income": 858000000, "tax_provision": 210000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454000000, "total_current_assets": 3914000000, "total_assets": 27857000000, "short_term_debt": 1210000000, "long_term_debt": 15320000000, "total_debt": 17406000000, "total_liabilities": 31949000000, "total_equity": -4092000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19238000000 }, "cash_flow": { "operating_cash_flow": 858000000, "capital_expenditure": 130000000, "free_cash_flow": 988000000, "dividends_paid": 178000000, "share_repurchases": -700000000, "shares_issued": 53000000, "net_debt_issued": 1422000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6654000000, "cost_of_revenue": 5313000000, "gross_profit": 1341000000, "ebit": 1072000000, "ebitda": 1234000000, "pretax_income": 858000000, "tax_provision": 210000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454000000, "total_current_assets": 3914000000, "total_assets": 27857000000, "short_term_debt": 1210000000, "long_term_debt": 15320000000, "total_debt": 17406000000, "total_liabilities": 31949000000, "total_equity": -4092000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19238000000 }, "cash_flow": { "operating_cash_flow": 858000000, "capital_expenditure": 130000000, "free_cash_flow": 988000000, "dividends_paid": 178000000, "share_repurchases": -700000000, "shares_issued": 53000000, "net_debt_issued": 1422000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6654000000, "cost_of_revenue": 5313000000, "gross_profit": 1341000000, "ebit": 1072000000, "ebitda": 1234000000, "pretax_income": 858000000, "tax_provision": 210000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454000000, "total_current_assets": 3914000000, "total_assets": 27857000000, "short_term_debt": 1210000000, "long_term_debt": 15320000000, "total_debt": 17406000000, "total_liabilities": 31949000000, "total_equity": -4092000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19238000000 }, "cash_flow": { "operating_cash_flow": 858000000, "capital_expenditure": 130000000, "free_cash_flow": 988000000, "dividends_paid": 178000000, "share_repurchases": -700000000, "shares_issued": 53000000, "net_debt_issued": 1422000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6654000000, "cost_of_revenue": 5313000000, "gross_profit": 1341000000, "ebit": 224000000, "ebitda": 1072000000, "pretax_income": 858000000, "tax_provision": 210000000, "net_income": 648000000, "net_income_to_common": 648000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454000000, "total_current_assets": 3914000000, "total_assets": 27857000000, "short_term_debt": 1210000000, "long_term_debt": 15320000000, "total_debt": 16530000000, "total_liabilities": 31949000000, "total_equity": -4092000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19238000000 }, "cash_flow": { "operating_cash_flow": 858000000, "capital_expenditure": 130000000, "free_cash_flow": 988000000, "dividends_paid": 178000000, "share_repurchases": -700000000, "shares_issued": 53000000, "net_debt_issued": 1422000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6690000000, "cost_of_revenue": 5584000000, "gross_profit": 1106000000, "ebit": 790000000, "ebitda": 967000000, "pretax_income": 582000000, "tax_provision": 137000000, "net_income": 445000000, "net_income_to_common": 445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 829000000, "capital_expenditure": 172000000, "free_cash_flow": 1001000000, "dividends_paid": 179000000, "share_repurchases": -1000000000, "shares_issued": 0, "net_debt_issued": -352000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6690000000, "cost_of_revenue": 5584000000, "gross_profit": 1106000000, "ebit": 790000000, "ebitda": 967000000, "pretax_income": 582000000, "tax_provision": 137000000, "net_income": 445000000, "net_income_to_common": 445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 829000000, "capital_expenditure": 172000000, "free_cash_flow": 1001000000, "dividends_paid": 179000000, "share_repurchases": -1000000000, "shares_issued": 0, "net_debt_issued": -352000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6690000000, "cost_of_revenue": 5584000000, "gross_profit": 1106000000, "ebit": 790000000, "ebitda": 967000000, "pretax_income": 582000000, "tax_provision": 137000000, "net_income": 445000000, "net_income_to_common": 445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 829000000, "capital_expenditure": 172000000, "free_cash_flow": 1001000000, "dividends_paid": 179000000, "share_repurchases": -1000000000, "shares_issued": 0, "net_debt_issued": -352000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6690000000, "cost_of_revenue": 5584000000, "gross_profit": 1106000000, "ebit": 790000000, "ebitda": 967000000, "pretax_income": 582000000, "tax_provision": 137000000, "net_income": 445000000, "net_income_to_common": 445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 829000000, "capital_expenditure": 172000000, "free_cash_flow": 1001000000, "dividends_paid": 179000000, "share_repurchases": -1000000000, "shares_issued": 0, "net_debt_issued": -352000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6690000000, "cost_of_revenue": 5584000000, "gross_profit": 1106000000, "ebit": 790000000, "ebitda": 967000000, "pretax_income": 582000000, "tax_provision": 137000000, "net_income": 445000000, "net_income_to_common": 445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358000000, "total_current_assets": 3584000000, "total_assets": 27540000000, "short_term_debt": 1209000000, "long_term_debt": 14995000000, "total_debt": 17083000000, "total_liabilities": 31311000000, "total_equity": -3771000000, "shares_outstanding": 269400000, "goodwill_and_intangibles": 19243000000 }, "cash_flow": { "operating_cash_flow": 829000000, "capital_expenditure": 172000000, "free_cash_flow": 1001000000, "dividends_paid": 179000000, "share_repurchases": -1000000000, "shares_issued": 0, "net_debt_issued": -352000000 } } ] }, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }