{ "ticker": { "uuid": "efa3a1e7-ff98-4f37-97a3-9de51c49f53e", "symbol": "LVS", "name": "Las Vegas Sands Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/efa3a1e7-ff98-4f37-97a3-9de51c49f53e/", "api_url": "https://sharemaestro.com/factors/api/tickers/efa3a1e7-ff98-4f37-97a3-9de51c49f53e/" }, "latest_snapshot": { "ticker": { "uuid": "efa3a1e7-ff98-4f37-97a3-9de51c49f53e", "symbol": "LVS", "name": "Las Vegas Sands Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/efa3a1e7-ff98-4f37-97a3-9de51c49f53e/", "api_url": "https://sharemaestro.com/factors/api/tickers/efa3a1e7-ff98-4f37-97a3-9de51c49f53e/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.46, "value": 0.34, "quality": 0.96, "momentum": 0.23, "coverage": 1, "confidence": 0.969, "delta": -2 }, "headline_factors": { "price": 45.36, "market_cap": 30057229062, "pe_ratio": 16.3177, "earnings_yield": 0.0758, "ebitda_to_ev": 0.1118, "shareholder_yield": 0.1004, "roe": 1.535, "piotroski_f_score": 8, "momentum_12_1": 0.0211, "volatility_252d": 0.3613 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 16.3177, "ev_ebitda": 8.9462, "earnings_yield": 0.0758, "fcf_yield": 0.0965, "shareholder_yield": 0.1004 }, "quality": { "roe": 1.535, "roic": 0.2015, "gross_margin": 0.4959, "fcf_margin": 0.301, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.2267, "eps_growth_1y": 0.4126, "fcf_growth_1y": -0.1329 }, "momentum": { "price_return_12m": -0.0494, "momentum_12_1": 0.0211, "relative_strength": -0.1983 }, "scores": { "value_percentile": 0.34, "quality_percentile": 0.96, "momentum_percentile": 0.23, "growth_composite": 10, "yield_composite": 12, "overall_composite": 54, "os_score": 0.46, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 50.25, "os": 0.68, "value": 0.29, "quality": 0.97, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 18.0768, "earnings_yield": 0.0705, "shareholder_yield": 0.0907, "roe": 1.535, "momentum_12_1": 0.3469 }, { "week_end_date": "2026-06-14", "price": 50.67, "os": 0.7, "value": 0.3, "quality": 0.96, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 18.2279, "earnings_yield": 0.0701, "shareholder_yield": 0.0899, "roe": 1.535, "momentum_12_1": 0.2939 }, { "week_end_date": "2026-06-21", "price": 48.72, "os": 0.66, "value": 0.3, "quality": 0.97, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 17.5264, "earnings_yield": 0.0721, "shareholder_yield": 0.0935, "roe": 1.535, "momentum_12_1": 0.2097 }, { "week_end_date": "2026-06-28", "price": 47.12, "os": 0.7, "value": 0.34, "quality": 0.97, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 16.9509, "earnings_yield": 0.0738, "shareholder_yield": 0.0967, "roe": 1.535, "momentum_12_1": 0.1691 }, { "week_end_date": "2026-07-05", "price": 46.99, "os": 0.49, "value": 0.34, "quality": 0.96, "momentum": 0.28, "confidence": 0.991, "coverage": 1, "pe_ratio": 16.9041, "earnings_yield": 0.074, "shareholder_yield": 0.097, "roe": 1.535, "momentum_12_1": 0.0629 }, { "week_end_date": "2026-07-12", "price": 46.69, "os": 0.44, "value": 0.34, "quality": 0.96, "momentum": 0.19, "confidence": 0.98, "coverage": 1, "pe_ratio": 16.7962, "earnings_yield": 0.0743, "shareholder_yield": 0.0976, "roe": 1.535, "momentum_12_1": 0.0376 }, { "week_end_date": "2026-07-19", "price": 45.36, "os": 0.46, "value": 0.34, "quality": 0.96, "momentum": 0.23, "confidence": 0.969, "coverage": 1, "pe_ratio": 16.3177, "earnings_yield": 0.0758, "shareholder_yield": 0.1004, "roe": 1.535, "momentum_12_1": 0.0211 } ], "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": 13017000000, "cost_of_revenue": 6536000000, "gross_profit": 6481000000, "ebit": 2959000000, "ebitda": 4499000000, "pretax_income": 2213000000, "tax_provision": 347000000, "net_income": 1627000000, "net_income_to_common": 1627000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 693000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 3023000000, "capital_expenditure": 1243000000, "free_cash_flow": 4266000000, "dividends_paid": 833000000, "share_repurchases": -2217000000, "shares_issued": 264000000, "net_debt_issued": 1863000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13017000000, "cost_of_revenue": 6536000000, "gross_profit": 6481000000, "ebit": 2959000000, "ebitda": 4499000000, "pretax_income": 2213000000, "tax_provision": 347000000, "net_income": 1627000000, "net_income_to_common": 1627000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 693000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 3023000000, "capital_expenditure": 1243000000, "free_cash_flow": 4266000000, "dividends_paid": 833000000, "share_repurchases": -2217000000, "shares_issued": 264000000, "net_debt_issued": 1863000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13017000000, "cost_of_revenue": 6536000000, "gross_profit": 6481000000, "ebit": 2959000000, "ebitda": 4499000000, "pretax_income": 2213000000, "tax_provision": 347000000, "net_income": 1627000000, "net_income_to_common": 1627000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 693000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 3023000000, "capital_expenditure": 1243000000, "free_cash_flow": 4266000000, "dividends_paid": 833000000, "share_repurchases": -2217000000, "shares_issued": 264000000, "net_debt_issued": 1863000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13017000000, "cost_of_revenue": 6536000000, "gross_profit": 6481000000, "ebit": 2959000000, "ebitda": 4499000000, "pretax_income": 2213000000, "tax_provision": 347000000, "net_income": 1627000000, "net_income_to_common": 1627000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 693000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 3023000000, "capital_expenditure": 1243000000, "free_cash_flow": 4266000000, "dividends_paid": 833000000, "share_repurchases": -2217000000, "shares_issued": 264000000, "net_debt_issued": 1863000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13017000000, "cost_of_revenue": 6536000000, "gross_profit": 6481000000, "ebit": 2959000000, "ebitda": 4499000000, "pretax_income": 2213000000, "tax_provision": 347000000, "net_income": 1627000000, "net_income_to_common": 1627000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 693000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 3023000000, "capital_expenditure": 1243000000, "free_cash_flow": 4266000000, "dividends_paid": 833000000, "share_repurchases": -2217000000, "shares_issued": 264000000, "net_debt_issued": 1863000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13017000000, "cost_of_revenue": 6536000000, "gross_profit": 6481000000, "ebit": 2959000000, "ebitda": 4499000000, "pretax_income": 2213000000, "tax_provision": 347000000, "net_income": 1627000000, "net_income_to_common": 1627000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 693000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 3023000000, "capital_expenditure": 1243000000, "free_cash_flow": 4266000000, "dividends_paid": 833000000, "share_repurchases": -2217000000, "shares_issued": 264000000, "net_debt_issued": 1863000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11298000000, "cost_of_revenue": 5777000000, "gross_profit": 5521000000, "ebit": 2687000000, "ebitda": 4055000000, "pretax_income": 1960000000, "tax_provision": 208000000, "net_income": 1446000000, "net_income_to_common": 1446000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3650000000, "total_current_assets": 4290000000, "total_assets": 20666000000, "short_term_debt": 3160000000, "long_term_debt": 10592000000, "total_debt": 13752000000, "total_liabilities": 17506000000, "total_equity": 2884000000, "shares_outstanding": 737000000, "goodwill_and_intangibles": 545000000 }, "cash_flow": { "operating_cash_flow": 3204000000, "capital_expenditure": 1580000000, "free_cash_flow": 4784000000, "dividends_paid": 590000000, "share_repurchases": -1750000000, "shares_issued": 1000000, "net_debt_issued": -326000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11298000000, "cost_of_revenue": 5777000000, "gross_profit": 5521000000, "ebit": 2687000000, "ebitda": 4055000000, "pretax_income": 1960000000, "tax_provision": 208000000, "net_income": 1446000000, "net_income_to_common": 1446000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3650000000, "total_current_assets": 4290000000, "total_assets": 20666000000, "short_term_debt": 3160000000, "long_term_debt": 10592000000, "total_debt": 13752000000, "total_liabilities": 17506000000, "total_equity": 2884000000, "shares_outstanding": 737000000, "goodwill_and_intangibles": 545000000 }, "cash_flow": { "operating_cash_flow": 3204000000, "capital_expenditure": 1580000000, "free_cash_flow": 4784000000, "dividends_paid": 590000000, "share_repurchases": -1750000000, "shares_issued": 1000000, "net_debt_issued": -326000000 } } ], "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": 3585000000, "cost_of_revenue": 1836000000, "gross_profit": 1749000000, "ebit": 936000000, "ebitda": 1314000000, "pretax_income": 748000000, "tax_provision": 107000000, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3330000000, "total_current_assets": 4266000000, "total_assets": 21176000000, "short_term_debt": 1824000000, "long_term_debt": 13900000000, "total_debt": 15724000000, "total_liabilities": 19426000000, "total_equity": 1200000000, "shares_outstanding": 671000000, "goodwill_and_intangibles": 545000000 }, "cash_flow": { "operating_cash_flow": 731000000, "capital_expenditure": 194000000, "free_cash_flow": 925000000, "dividends_paid": 202000000, "share_repurchases": -753000000, "shares_issued": 4000000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3585000000, "cost_of_revenue": 1836000000, "gross_profit": 1749000000, "ebit": 936000000, "ebitda": 1314000000, "pretax_income": 748000000, "tax_provision": 107000000, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3330000000, "total_current_assets": 4266000000, "total_assets": 21176000000, "short_term_debt": 1824000000, "long_term_debt": 13900000000, "total_debt": 15724000000, "total_liabilities": 19426000000, "total_equity": 1200000000, "shares_outstanding": 671000000, "goodwill_and_intangibles": 545000000 }, "cash_flow": { "operating_cash_flow": 731000000, "capital_expenditure": 194000000, "free_cash_flow": 925000000, "dividends_paid": 202000000, "share_repurchases": -753000000, "shares_issued": 4000000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3585000000, "cost_of_revenue": 1836000000, "gross_profit": 1749000000, "ebit": 936000000, "ebitda": 1314000000, "pretax_income": 748000000, "tax_provision": 107000000, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3330000000, "total_current_assets": 4266000000, "total_assets": 21176000000, "short_term_debt": 1824000000, "long_term_debt": 13900000000, "total_debt": 15724000000, "total_liabilities": 19426000000, "total_equity": 1200000000, "shares_outstanding": 671000000, "goodwill_and_intangibles": 545000000 }, "cash_flow": { "operating_cash_flow": 731000000, "capital_expenditure": 194000000, "free_cash_flow": 925000000, "dividends_paid": 202000000, "share_repurchases": -753000000, "shares_issued": 4000000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3585000000, "cost_of_revenue": 1836000000, "gross_profit": 1749000000, "ebit": 936000000, "ebitda": 1314000000, "pretax_income": 748000000, "tax_provision": 107000000, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3330000000, "total_current_assets": 4266000000, "total_assets": 21176000000, "short_term_debt": 1824000000, "long_term_debt": 13900000000, "total_debt": 15724000000, "total_liabilities": 19426000000, "total_equity": 1200000000, "shares_outstanding": 671000000, "goodwill_and_intangibles": 545000000 }, "cash_flow": { "operating_cash_flow": 731000000, "capital_expenditure": 194000000, "free_cash_flow": 925000000, "dividends_paid": 202000000, "share_repurchases": -753000000, "shares_issued": 4000000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3585000000, "cost_of_revenue": 1836000000, "gross_profit": 1749000000, "ebit": 936000000, "ebitda": 1314000000, "pretax_income": 748000000, "tax_provision": 107000000, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3330000000, "total_current_assets": 4266000000, "total_assets": 21176000000, "short_term_debt": 1824000000, "long_term_debt": 13900000000, "total_debt": 15724000000, "total_liabilities": 19426000000, "total_equity": 1200000000, "shares_outstanding": 671000000, "goodwill_and_intangibles": 545000000 }, "cash_flow": { "operating_cash_flow": 731000000, "capital_expenditure": 194000000, "free_cash_flow": 925000000, "dividends_paid": 202000000, "share_repurchases": -753000000, "shares_issued": 4000000, "net_debt_issued": -33000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3585000000, "cost_of_revenue": 1836000000, "gross_profit": 1749000000, "ebit": 936000000, "ebitda": 1314000000, "pretax_income": 748000000, "tax_provision": 107000000, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3330000000, "total_current_assets": 4266000000, "total_assets": 21176000000, "short_term_debt": 1824000000, "long_term_debt": 13900000000, "total_debt": 15724000000, "total_liabilities": 19426000000, "total_equity": 1200000000, "shares_outstanding": 671000000, "goodwill_and_intangibles": 545000000 }, "cash_flow": { "operating_cash_flow": 731000000, "capital_expenditure": 194000000, "free_cash_flow": 925000000, "dividends_paid": 202000000, "share_repurchases": -753000000, "shares_issued": 4000000, "net_debt_issued": -33000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3649000000, "cost_of_revenue": 1881000000, "gross_profit": 1768000000, "ebit": 742000000, "ebitda": 1125000000, "pretax_income": 551000000, "tax_provision": 103000000, "net_income": 395000000, "net_income_to_common": 395000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 678000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 1204000000, "capital_expenditure": 274000000, "free_cash_flow": 1478000000, "dividends_paid": 169000000, "share_repurchases": -501000000, "shares_issued": 263000000, "net_debt_issued": -31000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3649000000, "cost_of_revenue": 1881000000, "gross_profit": 1768000000, "ebit": 742000000, "ebitda": 1125000000, "pretax_income": 551000000, "tax_provision": 103000000, "net_income": 395000000, "net_income_to_common": 395000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 678000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 1204000000, "capital_expenditure": 274000000, "free_cash_flow": 1478000000, "dividends_paid": 169000000, "share_repurchases": -501000000, "shares_issued": 263000000, "net_debt_issued": -31000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3649000000, "cost_of_revenue": 1881000000, "gross_profit": 1768000000, "ebit": 742000000, "ebitda": 1125000000, "pretax_income": 551000000, "tax_provision": 103000000, "net_income": 395000000, "net_income_to_common": 395000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 678000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 1204000000, "capital_expenditure": 274000000, "free_cash_flow": 1478000000, "dividends_paid": 169000000, "share_repurchases": -501000000, "shares_issued": 263000000, "net_debt_issued": -31000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3649000000, "cost_of_revenue": 1881000000, "gross_profit": 1768000000, "ebit": 742000000, "ebitda": 1125000000, "pretax_income": 551000000, "tax_provision": 103000000, "net_income": 395000000, "net_income_to_common": 395000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 678000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 1204000000, "capital_expenditure": 274000000, "free_cash_flow": 1478000000, "dividends_paid": 169000000, "share_repurchases": -501000000, "shares_issued": 263000000, "net_debt_issued": -31000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3649000000, "cost_of_revenue": 1881000000, "gross_profit": 1768000000, "ebit": 742000000, "ebitda": 1125000000, "pretax_income": 551000000, "tax_provision": 103000000, "net_income": 395000000, "net_income_to_common": 395000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 678000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 1204000000, "capital_expenditure": 274000000, "free_cash_flow": 1478000000, "dividends_paid": 169000000, "share_repurchases": -501000000, "shares_issued": 263000000, "net_debt_issued": -31000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3649000000, "cost_of_revenue": 1881000000, "gross_profit": 1768000000, "ebit": 742000000, "ebitda": 1125000000, "pretax_income": 551000000, "tax_provision": 103000000, "net_income": 395000000, "net_income_to_common": 395000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3841000000, "total_current_assets": 4832000000, "total_assets": 21920000000, "short_term_debt": 1148000000, "long_term_debt": 14656000000, "total_debt": 16138000000, "total_liabilities": 19986000000, "total_equity": 1590000000, "shares_outstanding": 678000000, "goodwill_and_intangibles": 573000000 }, "cash_flow": { "operating_cash_flow": 1204000000, "capital_expenditure": 274000000, "free_cash_flow": 1478000000, "dividends_paid": 169000000, "share_repurchases": -501000000, "shares_issued": 263000000, "net_debt_issued": -31000000 } } ] }, "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": "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/" } ], "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 } }