{ "ticker": { "uuid": "e4617bb3-8cf1-402f-9fbc-187b7704d131", "symbol": "EQIX", "name": "Equinix Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/e4617bb3-8cf1-402f-9fbc-187b7704d131/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4617bb3-8cf1-402f-9fbc-187b7704d131/" }, "latest_snapshot": { "ticker": { "uuid": "e4617bb3-8cf1-402f-9fbc-187b7704d131", "symbol": "EQIX", "name": "Equinix Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/e4617bb3-8cf1-402f-9fbc-187b7704d131/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4617bb3-8cf1-402f-9fbc-187b7704d131/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.3, "value": 0.02, "quality": 0.76, "momentum": 0.8, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 1084.24, "market_cap": 106932354651.52, "pe_ratio": 75.1986, "earnings_yield": 0.0168, "ebitda_to_ev": 0.0334, "shareholder_yield": 0.0182, "roe": 0.0995, "piotroski_f_score": 5, "momentum_12_1": 0.3924, "volatility_252d": 0.241 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": 75.1986, "ev_ebitda": 29.9696, "earnings_yield": 0.0168, "fcf_yield": 0.067, "shareholder_yield": 0.0182 }, "quality": { "roe": 0.0995, "roic": 0.0536, "gross_margin": 0.5126, "fcf_margin": 0.9131, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0692, "eps_growth_1y": 0.534, "fcf_growth_1y": 0.3147 }, "momentum": { "price_return_12m": 0.3834, "momentum_12_1": 0.3924, "relative_strength": 0.1672 }, "scores": { "value_percentile": 0.02, "quality_percentile": 0.76, "momentum_percentile": 0.8, "growth_composite": 8, "yield_composite": 71, "overall_composite": 70, "os_score": 0.3, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1080.95, "os": 0.23, "value": 0.03, "quality": 0.73, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 74.9704, "earnings_yield": 0.0169, "shareholder_yield": 0.0182, "roe": 0.0995, "momentum_12_1": 0.1931 }, { "week_end_date": "2026-06-14", "price": 1055.85, "os": 0.1, "value": 0.03, "quality": 0.75, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 73.2295, "earnings_yield": 0.0172, "shareholder_yield": 0.0187, "roe": 0.0995, "momentum_12_1": 0.2078 }, { "week_end_date": "2026-06-21", "price": 1092.19, "os": 0.27, "value": 0.03, "quality": 0.76, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 75.7499, "earnings_yield": 0.0167, "shareholder_yield": 0.018, "roe": 0.0995, "momentum_12_1": 0.2506 }, { "week_end_date": "2026-06-28", "price": 1091.3, "os": 0.27, "value": 0.03, "quality": 0.77, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 75.6882, "earnings_yield": 0.0167, "shareholder_yield": 0.0181, "roe": 0.0995, "momentum_12_1": 0.3911 }, { "week_end_date": "2026-07-05", "price": 1002.02, "os": 0.26, "value": 0.03, "quality": 0.73, "momentum": 0.76, "confidence": 0.991, "coverage": 1, "pe_ratio": 69.4961, "earnings_yield": 0.018, "shareholder_yield": 0.0197, "roe": 0.0995, "momentum_12_1": 0.4045 }, { "week_end_date": "2026-07-12", "price": 1051.21, "os": 0.33, "value": 0.03, "quality": 0.74, "momentum": 0.86, "confidence": 0.98, "coverage": 1, "pe_ratio": 72.9077, "earnings_yield": 0.0173, "shareholder_yield": 0.0187, "roe": 0.0995, "momentum_12_1": 0.4268 }, { "week_end_date": "2026-07-19", "price": 1020, "os": 0.29, "value": 0.03, "quality": 0.75, "momentum": 0.78, "confidence": 0.969, "coverage": 1, "pe_ratio": 70.7431, "earnings_yield": 0.0177, "shareholder_yield": 0.0193, "roe": 0.0995, "momentum_12_1": 0.4359 }, { "week_end_date": "2026-07-26", "price": 1084.24, "os": 0.3, "value": 0.02, "quality": 0.76, "momentum": 0.8, "confidence": 0.958, "coverage": 1, "pe_ratio": 75.1986, "earnings_yield": 0.0168, "shareholder_yield": 0.0182, "roe": 0.0995, "momentum_12_1": 0.3924 } ], "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": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "ebit": 2006000000, "ebitda": 4072000000, "pretax_income": 1508000000, "tax_provision": 160000000, "net_income": 1350000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 3911000000, "capital_expenditure": 4311000000, "free_cash_flow": 8222000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": 99000000, "net_debt_issued": 2956000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "ebit": 2006000000, "ebitda": 4072000000, "pretax_income": 1508000000, "tax_provision": 160000000, "net_income": 1350000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 3911000000, "capital_expenditure": 4311000000, "free_cash_flow": 8222000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": 99000000, "net_debt_issued": 2956000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "ebit": 2006000000, "ebitda": 4072000000, "pretax_income": 1508000000, "tax_provision": 160000000, "net_income": 1350000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 3911000000, "capital_expenditure": 4311000000, "free_cash_flow": 8222000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": 99000000, "net_debt_issued": 2956000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "ebit": 2006000000, "ebitda": 4072000000, "pretax_income": 1508000000, "tax_provision": 160000000, "net_income": 1350000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 3911000000, "capital_expenditure": 4311000000, "free_cash_flow": 8222000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": 99000000, "net_debt_issued": 2956000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "ebit": 2006000000, "ebitda": 4072000000, "pretax_income": 1508000000, "tax_provision": 160000000, "net_income": 1350000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 3911000000, "capital_expenditure": 4311000000, "free_cash_flow": 8222000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": 99000000, "net_debt_issued": 2956000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "ebit": 2006000000, "ebitda": 4072000000, "pretax_income": 1508000000, "tax_provision": 160000000, "net_income": 1350000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 3911000000, "capital_expenditure": 4311000000, "free_cash_flow": 8222000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": 99000000, "net_debt_issued": 2956000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9260000000, "cost_of_revenue": 4508000000, "gross_profit": 4752000000, "ebit": 2006000000, "ebitda": 4072000000, "pretax_income": 1508000000, "tax_provision": 160000000, "net_income": 1350000000, "net_income_to_common": 1350000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98123000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 3911000000, "capital_expenditure": 4311000000, "free_cash_flow": 8222000000, "dividends_paid": 1856000000, "share_repurchases": null, "shares_issued": 99000000, "net_debt_issued": 2956000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8748000000, "cost_of_revenue": 4467000000, "gross_profit": 4281000000, "ebit": 1432000000, "ebitda": 3441000000, "pretax_income": 975000000, "tax_provision": 161000000, "net_income": 815000000, "net_income_to_common": 815000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3081000000, "total_current_assets": 5447000000, "total_assets": 35085000000, "short_term_debt": 338000000, "long_term_debt": 14007000000, "total_debt": 17118000000, "total_liabilities": 21533000000, "total_equity": 13552000000, "shares_outstanding": 97287000, "goodwill_and_intangibles": 6921000000 }, "cash_flow": { "operating_cash_flow": 3249000000, "capital_expenditure": 3066000000, "free_cash_flow": 6315000000, "dividends_paid": 1643000000, "share_repurchases": null, "shares_issued": 1673000000, "net_debt_issued": 1628000000 } } ], "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": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "ebit": 577000000, "ebitda": 1121000000, "pretax_income": 471000000, "tax_provision": 56000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "long_term_debt": 17728000000, "total_debt": 23307000000, "total_liabilities": 26603000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "goodwill_and_intangibles": 7189000000 }, "cash_flow": { "operating_cash_flow": 717000000, "capital_expenditure": 1256000000, "free_cash_flow": 1973000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 777000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "ebit": 577000000, "ebitda": 1121000000, "pretax_income": 471000000, "tax_provision": 56000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "long_term_debt": 17728000000, "total_debt": 23307000000, "total_liabilities": 26603000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "goodwill_and_intangibles": 7189000000 }, "cash_flow": { "operating_cash_flow": 717000000, "capital_expenditure": 1256000000, "free_cash_flow": 1973000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 777000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "ebit": 577000000, "ebitda": 1121000000, "pretax_income": 471000000, "tax_provision": 56000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "long_term_debt": 17728000000, "total_debt": 23307000000, "total_liabilities": 26603000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "goodwill_and_intangibles": 7189000000 }, "cash_flow": { "operating_cash_flow": 717000000, "capital_expenditure": 1256000000, "free_cash_flow": 1973000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 777000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "ebit": 577000000, "ebitda": 1121000000, "pretax_income": 471000000, "tax_provision": 56000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "long_term_debt": 17728000000, "total_debt": 23307000000, "total_liabilities": 26603000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "goodwill_and_intangibles": 7189000000 }, "cash_flow": { "operating_cash_flow": 717000000, "capital_expenditure": 1256000000, "free_cash_flow": 1973000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 777000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "ebit": 577000000, "ebitda": 1121000000, "pretax_income": 471000000, "tax_provision": 56000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "long_term_debt": 17728000000, "total_debt": 23307000000, "total_liabilities": 26603000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "goodwill_and_intangibles": 7189000000 }, "cash_flow": { "operating_cash_flow": 717000000, "capital_expenditure": 1256000000, "free_cash_flow": 1973000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 777000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "ebit": 577000000, "ebitda": 1121000000, "pretax_income": 471000000, "tax_provision": 56000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "long_term_debt": 17728000000, "total_debt": 23307000000, "total_liabilities": 26603000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "goodwill_and_intangibles": 7189000000 }, "cash_flow": { "operating_cash_flow": 717000000, "capital_expenditure": 1256000000, "free_cash_flow": 1973000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 777000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2444000000, "cost_of_revenue": 1186000000, "gross_profit": 1258000000, "ebit": 577000000, "ebitda": 1121000000, "pretax_income": 471000000, "tax_provision": 56000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1362000000, "total_current_assets": 5346000000, "total_assets": 40898000000, "short_term_debt": 2210000000, "long_term_debt": 17728000000, "total_debt": 23307000000, "total_liabilities": 26603000000, "total_equity": 14298000000, "shares_outstanding": 98727000, "goodwill_and_intangibles": 7189000000 }, "cash_flow": { "operating_cash_flow": 717000000, "capital_expenditure": 1256000000, "free_cash_flow": 1973000000, "dividends_paid": 519000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 777000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2442000000, "cost_of_revenue": 1198000000, "gross_profit": 1244000000, "ebit": 526000000, "ebitda": 1077000000, "pretax_income": 312000000, "tax_provision": 48000000, "net_income": 265000000, "net_income_to_common": 265000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98378000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 1144000000, "capital_expenditure": 1436000000, "free_cash_flow": 2580000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1701000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2442000000, "cost_of_revenue": 1198000000, "gross_profit": 1244000000, "ebit": 526000000, "ebitda": 1077000000, "pretax_income": 312000000, "tax_provision": 48000000, "net_income": 265000000, "net_income_to_common": 265000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98378000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 1144000000, "capital_expenditure": 1436000000, "free_cash_flow": 2580000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1701000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2442000000, "cost_of_revenue": 1198000000, "gross_profit": 1244000000, "ebit": 526000000, "ebitda": 1077000000, "pretax_income": 312000000, "tax_provision": 48000000, "net_income": 265000000, "net_income_to_common": 265000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98378000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 1144000000, "capital_expenditure": 1436000000, "free_cash_flow": 2580000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1701000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2442000000, "cost_of_revenue": 1198000000, "gross_profit": 1244000000, "ebit": 526000000, "ebitda": 1077000000, "pretax_income": 312000000, "tax_provision": 48000000, "net_income": 265000000, "net_income_to_common": 265000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98378000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 1144000000, "capital_expenditure": 1436000000, "free_cash_flow": 2580000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1701000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2442000000, "cost_of_revenue": 1198000000, "gross_profit": 1244000000, "ebit": 526000000, "ebitda": 1077000000, "pretax_income": 312000000, "tax_provision": 48000000, "net_income": 265000000, "net_income_to_common": 265000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 5125000000, "total_assets": 40141000000, "short_term_debt": 1639000000, "long_term_debt": 17596000000, "total_debt": 22726000000, "total_liabilities": 25963000000, "total_equity": 14156000000, "shares_outstanding": 98378000, "goodwill_and_intangibles": 7300000000 }, "cash_flow": { "operating_cash_flow": 1144000000, "capital_expenditure": 1436000000, "free_cash_flow": 2580000000, "dividends_paid": 461000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 1701000000 } } ] }, "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": "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }