{ "ticker": { "uuid": "da412988-2824-4d15-ad9f-f59ecfa47d47", "symbol": "DEO", "name": "Diageo PLC ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/da412988-2824-4d15-ad9f-f59ecfa47d47/", "api_url": "https://sharemaestro.com/factors/api/tickers/da412988-2824-4d15-ad9f-f59ecfa47d47/" }, "latest_snapshot": { "ticker": { "uuid": "da412988-2824-4d15-ad9f-f59ecfa47d47", "symbol": "DEO", "name": "Diageo PLC ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/da412988-2824-4d15-ad9f-f59ecfa47d47/", "api_url": "https://sharemaestro.com/factors/api/tickers/da412988-2824-4d15-ad9f-f59ecfa47d47/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.87, "value": 0.91, "quality": 0.93, "momentum": 0.15, "coverage": 0.97, "confidence": 0.793, "delta": 0 }, "headline_factors": { "price": 83.08, "market_cap": 46183855631.36, "pe_ratio": 7.6943, "earnings_yield": 0.1485, "ebitda_to_ev": 0.1662, "shareholder_yield": 0.0396, "roe": 0.5181, "piotroski_f_score": 5, "momentum_12_1": -0.1919, "volatility_252d": 0.2998 }, "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": 7.6943, "ev_ebitda": 6.0155, "earnings_yield": 0.1485, "fcf_yield": 0.1646, "shareholder_yield": 0.0396 }, "quality": { "roe": 0.5181, "roic": 0.231, "gross_margin": 0.6006, "fcf_margin": 0.2888, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.5057, "eps_growth_1y": 0.1669, "fcf_growth_1y": 0.5151 }, "momentum": { "price_return_12m": -0.1961, "momentum_12_1": -0.1919, "relative_strength": -0.3644 }, "scores": { "value_percentile": 0.91, "quality_percentile": 0.93, "momentum_percentile": 0.15, "growth_composite": 12, "yield_composite": 21, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 0.97, "signal_confidence": 0.793 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 80.43, "os": 0.87, "value": 0.91, "quality": 0.93, "momentum": 0.15, "confidence": 0.867, "coverage": 0.97, "pe_ratio": 7.4489, "earnings_yield": 0.1517, "shareholder_yield": 0.0409, "roe": 0.5181, "momentum_12_1": -0.1694 }, { "week_end_date": "2026-06-14", "price": 81.79, "os": 0.87, "value": 0.91, "quality": 0.94, "momentum": 0.18, "confidence": 0.857, "coverage": 0.97, "pe_ratio": 7.5749, "earnings_yield": 0.15, "shareholder_yield": 0.0402, "roe": 0.5181, "momentum_12_1": -0.1963 }, { "week_end_date": "2026-06-21", "price": 80.45, "os": 0.87, "value": 0.91, "quality": 0.93, "momentum": 0.15, "confidence": 0.846, "coverage": 0.97, "pe_ratio": 7.4508, "earnings_yield": 0.1516, "shareholder_yield": 0.0409, "roe": 0.5181, "momentum_12_1": -0.1142 }, { "week_end_date": "2026-06-28", "price": 83.51, "os": 0.88, "value": 0.91, "quality": 0.93, "momentum": 0.22, "confidence": 0.836, "coverage": 0.97, "pe_ratio": 7.7342, "earnings_yield": 0.148, "shareholder_yield": 0.0394, "roe": 0.5181, "momentum_12_1": -0.1496 }, { "week_end_date": "2026-07-05", "price": 82.16, "os": 0.87, "value": 0.91, "quality": 0.94, "momentum": 0.15, "confidence": 0.825, "coverage": 0.97, "pe_ratio": 7.6091, "earnings_yield": 0.1496, "shareholder_yield": 0.0401, "roe": 0.5181, "momentum_12_1": -0.2045 }, { "week_end_date": "2026-07-12", "price": 82.03, "os": 0.86, "value": 0.91, "quality": 0.94, "momentum": 0.08, "confidence": 0.815, "coverage": 0.97, "pe_ratio": 7.5971, "earnings_yield": 0.1497, "shareholder_yield": 0.0401, "roe": 0.5181, "momentum_12_1": -0.1818 }, { "week_end_date": "2026-07-19", "price": 84, "os": 0.87, "value": 0.91, "quality": 0.93, "momentum": 0.16, "confidence": 0.804, "coverage": 0.97, "pe_ratio": 7.7795, "earnings_yield": 0.1474, "shareholder_yield": 0.0392, "roe": 0.5181, "momentum_12_1": -0.1929 }, { "week_end_date": "2026-07-26", "price": 83.08, "os": 0.87, "value": 0.91, "quality": 0.93, "momentum": 0.15, "confidence": 0.793, "coverage": 0.97, "pe_ratio": 7.6943, "earnings_yield": 0.1485, "shareholder_yield": 0.0396, "roe": 0.5181, "momentum_12_1": -0.1919 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20245000000, "cost_of_revenue": 8072000000, "gross_profit": 12173000000, "ebit": 4641000000, "ebitda": 6359000000, "pretax_income": 3537000000, "tax_provision": 999000000, "net_income": 2354000000, "net_income_to_common": 2354000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 4297000000, "capital_expenditure": 1612000000, "free_cash_flow": 5909000000, "dividends_paid": 2298000000, "share_repurchases": 0, "shares_issued": 15000000, "net_debt_issued": 898000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20245000000, "cost_of_revenue": 8072000000, "gross_profit": 12173000000, "ebit": 4641000000, "ebitda": 6359000000, "pretax_income": 3537000000, "tax_provision": 999000000, "net_income": 2354000000, "net_income_to_common": 2354000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 4297000000, "capital_expenditure": 1612000000, "free_cash_flow": 5909000000, "dividends_paid": 2298000000, "share_repurchases": 0, "shares_issued": 15000000, "net_debt_issued": 898000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20245000000, "cost_of_revenue": 8072000000, "gross_profit": 12173000000, "ebit": 4641000000, "ebitda": 6359000000, "pretax_income": 3537000000, "tax_provision": 999000000, "net_income": 2354000000, "net_income_to_common": 2354000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 4297000000, "capital_expenditure": 1612000000, "free_cash_flow": 5909000000, "dividends_paid": 2298000000, "share_repurchases": 0, "shares_issued": 15000000, "net_debt_issued": 898000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20245000000, "cost_of_revenue": 8072000000, "gross_profit": 12173000000, "ebit": 4641000000, "ebitda": 6359000000, "pretax_income": 3537000000, "tax_provision": 999000000, "net_income": 2354000000, "net_income_to_common": 2354000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 4297000000, "capital_expenditure": 1612000000, "free_cash_flow": 5909000000, "dividends_paid": 2298000000, "share_repurchases": 0, "shares_issued": 15000000, "net_debt_issued": 898000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20245000000, "cost_of_revenue": 8072000000, "gross_profit": 12173000000, "ebit": 4641000000, "ebitda": 6359000000, "pretax_income": 3537000000, "tax_provision": 999000000, "net_income": 2354000000, "net_income_to_common": 2354000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 4297000000, "capital_expenditure": 1612000000, "free_cash_flow": 5909000000, "dividends_paid": 2298000000, "share_repurchases": 0, "shares_issued": 15000000, "net_debt_issued": 898000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20245000000, "cost_of_revenue": 8072000000, "gross_profit": 12173000000, "ebit": 4641000000, "ebitda": 6359000000, "pretax_income": 3537000000, "tax_provision": 999000000, "net_income": 2354000000, "net_income_to_common": 2354000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 4297000000, "capital_expenditure": 1612000000, "free_cash_flow": 5909000000, "dividends_paid": 2298000000, "share_repurchases": 0, "shares_issued": 15000000, "net_debt_issued": 898000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20245000000, "cost_of_revenue": 8072000000, "gross_profit": 12173000000, "ebit": 4641000000, "ebitda": 6359000000, "pretax_income": 3537000000, "tax_provision": 999000000, "net_income": 2354000000, "net_income_to_common": 2354000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 4297000000, "capital_expenditure": 1612000000, "free_cash_flow": 5909000000, "dividends_paid": 2298000000, "share_repurchases": 0, "shares_issued": 15000000, "net_debt_issued": 898000000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20269000000, "cost_of_revenue": 8071000000, "gross_profit": 12198000000, "ebit": 6745000000, "ebitda": 7238000000, "pretax_income": 5460000000, "tax_provision": 1294000000, "net_income": 3870000000, "net_income_to_common": 3870000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1130000000, "total_current_assets": 15126000000, "total_assets": 45474000000, "short_term_debt": 2885000000, "long_term_debt": 18616000000, "total_debt": 21501000000, "total_liabilities": 33404000000, "total_equity": 10032000000, "shares_outstanding": 559750000, "goodwill_and_intangibles": 17076479234 }, "cash_flow": { "operating_cash_flow": 4105000000, "capital_expenditure": 1510000000, "free_cash_flow": 5615000000, "dividends_paid": 2359000000, "share_repurchases": -987000000, "shares_issued": 21000000, "net_debt_issued": 452000000 } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10406250722, "cost_of_revenue": 4054060390, "gross_profit": 6352190331, "ebit": 3303934859, "ebitda": 3717797218, "pretax_income": 2778648016, "tax_provision": 679490366, "net_income": 1984748583, "net_income_to_common": 1984748583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2205920000, "total_current_assets": 18867661000, "total_assets": 50201920000, "short_term_debt": 3298395000, "long_term_debt": 20209000000, "total_debt": 24165266000, "total_liabilities": 36527008000, "total_equity": 11584828000, "shares_outstanding": 557750000, "goodwill_and_intangibles": 14673516000 }, "cash_flow": { "operating_cash_flow": 2112090848, "capital_expenditure": 601891176, "free_cash_flow": 2713982024, "dividends_paid": 1393800884, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10406250722, "cost_of_revenue": 4054060390, "gross_profit": 6352190331, "ebit": 3303934859, "ebitda": 3717797218, "pretax_income": 2778648016, "tax_provision": 679490366, "net_income": 1984748583, "net_income_to_common": 1984748583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2205920000, "total_current_assets": 18867661000, "total_assets": 50201920000, "short_term_debt": 3298395000, "long_term_debt": 20209000000, "total_debt": 24165266000, "total_liabilities": 36527008000, "total_equity": 11584828000, "shares_outstanding": 557750000, "goodwill_and_intangibles": 14673516000 }, "cash_flow": { "operating_cash_flow": 2112090848, "capital_expenditure": 601891176, "free_cash_flow": 2713982024, "dividends_paid": 1393800884, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10406250722, "cost_of_revenue": 4054060390, "gross_profit": 6352190331, "ebit": 3303934859, "ebitda": 3717797218, "pretax_income": 2778648016, "tax_provision": 679490366, "net_income": 1984748583, "net_income_to_common": 1984748583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2205920000, "total_current_assets": 18867661000, "total_assets": 50201920000, "short_term_debt": 3298395000, "long_term_debt": 20209000000, "total_debt": 24165266000, "total_liabilities": 36527008000, "total_equity": 11584828000, "shares_outstanding": 557750000, "goodwill_and_intangibles": 14673516000 }, "cash_flow": { "operating_cash_flow": 2112090848, "capital_expenditure": 601891176, "free_cash_flow": 2713982024, "dividends_paid": 1393800884, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10406250722, "cost_of_revenue": 4054060390, "gross_profit": 6352190331, "ebit": 3303934859, "ebitda": 3717797218, "pretax_income": 2778648016, "tax_provision": 679490366, "net_income": 1984748583, "net_income_to_common": 1984748583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2205920000, "total_current_assets": 18867661000, "total_assets": 50201920000, "short_term_debt": 3298395000, "long_term_debt": 20209000000, "total_debt": 24165266000, "total_liabilities": 36527008000, "total_equity": 11584828000, "shares_outstanding": 557750000, "goodwill_and_intangibles": 14673516000 }, "cash_flow": { "operating_cash_flow": 2112090848, "capital_expenditure": 601891176, "free_cash_flow": 2713982024, "dividends_paid": 1393800884, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10406250722, "cost_of_revenue": 4054060390, "gross_profit": 6352190331, "ebit": 3303934859, "ebitda": 3717797218, "pretax_income": 2778648016, "tax_provision": 679490366, "net_income": 1984748583, "net_income_to_common": 1984748583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2205920000, "total_current_assets": 18867661000, "total_assets": 50201920000, "short_term_debt": 3298395000, "long_term_debt": 20209000000, "total_debt": 24165266000, "total_liabilities": 36527008000, "total_equity": 11584828000, "shares_outstanding": 557750000, "goodwill_and_intangibles": 14673516000 }, "cash_flow": { "operating_cash_flow": 2112090848, "capital_expenditure": 601891176, "free_cash_flow": 2713982024, "dividends_paid": 1393800884, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10406250722, "cost_of_revenue": 4054060390, "gross_profit": 6352190331, "ebit": 3303934859, "ebitda": 3717797218, "pretax_income": 2778648016, "tax_provision": 679490366, "net_income": 1984748583, "net_income_to_common": 1984748583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2205920000, "total_current_assets": 18867661000, "total_assets": 50201920000, "short_term_debt": 3298395000, "long_term_debt": 20209000000, "total_debt": 24165266000, "total_liabilities": 36527008000, "total_equity": 11584828000, "shares_outstanding": 557750000, "goodwill_and_intangibles": 14673516000 }, "cash_flow": { "operating_cash_flow": 2112090848, "capital_expenditure": 601891176, "free_cash_flow": 2713982024, "dividends_paid": 1393800884, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10406250722, "cost_of_revenue": 4054060390, "gross_profit": 6352190331, "ebit": 3303934859, "ebitda": 3717797218, "pretax_income": 2778648016, "tax_provision": 679490366, "net_income": 1984748583, "net_income_to_common": 1984748583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2205920000, "total_current_assets": 18867661000, "total_assets": 50201920000, "short_term_debt": 3298395000, "long_term_debt": 20209000000, "total_debt": 24165266000, "total_liabilities": 36527008000, "total_equity": 11584828000, "shares_outstanding": 557750000, "goodwill_and_intangibles": 14673516000 }, "cash_flow": { "operating_cash_flow": 2112090848, "capital_expenditure": 601891176, "free_cash_flow": 2713982024, "dividends_paid": 1393800884, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9424317000, "cost_of_revenue": 3942600000, "gross_profit": 5481717000, "ebit": 1183082000, "ebitda": 1545168000, "pretax_income": 769558000, "tax_provision": 302579000, "net_income": 422602000, "net_income_to_common": 422602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 2007628000, "capital_expenditure": 993501000, "free_cash_flow": 3001129000, "dividends_paid": 917966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9424317000, "cost_of_revenue": 3942600000, "gross_profit": 5481717000, "ebit": 1183082000, "ebitda": 1545168000, "pretax_income": 769558000, "tax_provision": 302579000, "net_income": 422602000, "net_income_to_common": 422602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 2007628000, "capital_expenditure": 993501000, "free_cash_flow": 3001129000, "dividends_paid": 917966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9424317000, "cost_of_revenue": 3942600000, "gross_profit": 5481717000, "ebit": 1183082000, "ebitda": 1545168000, "pretax_income": 769558000, "tax_provision": 302579000, "net_income": 422602000, "net_income_to_common": 422602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 2007628000, "capital_expenditure": 993501000, "free_cash_flow": 3001129000, "dividends_paid": 917966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9424317000, "cost_of_revenue": 3942600000, "gross_profit": 5481717000, "ebit": 1183082000, "ebitda": 1545168000, "pretax_income": 769558000, "tax_provision": 302579000, "net_income": 422602000, "net_income_to_common": 422602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 2007628000, "capital_expenditure": 993501000, "free_cash_flow": 3001129000, "dividends_paid": 917966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9424317000, "cost_of_revenue": 3942600000, "gross_profit": 5481717000, "ebit": 1183082000, "ebitda": 1545168000, "pretax_income": 769558000, "tax_provision": 302579000, "net_income": 422602000, "net_income_to_common": 422602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2200000000, "total_current_assets": 17497000000, "total_assets": 49322000000, "short_term_debt": 3040000000, "long_term_debt": 20820000000, "total_debt": 24401000000, "total_liabilities": 36144000000, "total_equity": 11090000000, "shares_outstanding": 557000000, "goodwill_and_intangibles": 14776000000 }, "cash_flow": { "operating_cash_flow": 2007628000, "capital_expenditure": 993501000, "free_cash_flow": 3001129000, "dividends_paid": 917966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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 } }