{ "ticker": { "uuid": "f72398eb-8ec6-4014-aa2b-facff8a8ee1e", "symbol": "RSG", "name": "Republic Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/f72398eb-8ec6-4014-aa2b-facff8a8ee1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f72398eb-8ec6-4014-aa2b-facff8a8ee1e/" }, "latest_snapshot": { "ticker": { "uuid": "f72398eb-8ec6-4014-aa2b-facff8a8ee1e", "symbol": "RSG", "name": "Republic Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/f72398eb-8ec6-4014-aa2b-facff8a8ee1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f72398eb-8ec6-4014-aa2b-facff8a8ee1e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.26, "value": 0.22, "quality": 0.9, "momentum": 0.2, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 216.91, "market_cap": 66735417111.17, "pe_ratio": 30.7678, "earnings_yield": 0.0472, "ebitda_to_ev": 0.0763, "shareholder_yield": 0.0281, "roe": 0.1811, "piotroski_f_score": 6, "momentum_12_1": -0.1123, "volatility_252d": 0.1785 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 30.7678, "ev_ebitda": 13.1029, "earnings_yield": 0.0472, "fcf_yield": 0.0953, "shareholder_yield": 0.0281 }, "quality": { "roe": 0.1811, "roic": 0.2143, "gross_margin": 0.3907, "fcf_margin": 0.3835, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0319, "eps_growth_1y": 0.0407, "fcf_growth_1y": 0.0761 }, "momentum": { "price_return_12m": -0.1076, "momentum_12_1": -0.1123, "relative_strength": -0.2759 }, "scores": { "value_percentile": 0.22, "quality_percentile": 0.9, "momentum_percentile": 0.2, "growth_composite": 69, "yield_composite": 70, "overall_composite": 74, "os_score": 0.26, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 209.44, "os": 0.27, "value": 0.23, "quality": 0.91, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.7079, "earnings_yield": 0.0489, "shareholder_yield": 0.0289, "roe": 0.1811, "momentum_12_1": -0.2029 }, { "week_end_date": "2026-06-14", "price": 209.31, "os": 0.3, "value": 0.24, "quality": 0.92, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.6895, "earnings_yield": 0.0489, "shareholder_yield": 0.0289, "roe": 0.1811, "momentum_12_1": -0.1641 }, { "week_end_date": "2026-06-21", "price": 204.35, "os": 0.28, "value": 0.24, "quality": 0.92, "momentum": 0.15, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.9866, "earnings_yield": 0.0501, "shareholder_yield": 0.0296, "roe": 0.1811, "momentum_12_1": -0.1513 }, { "week_end_date": "2026-06-28", "price": 215.77, "os": 0.29, "value": 0.23, "quality": 0.9, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.6061, "earnings_yield": 0.0474, "shareholder_yield": 0.0281, "roe": 0.1811, "momentum_12_1": -0.1731 }, { "week_end_date": "2026-07-05", "price": 217.34, "os": 0.28, "value": 0.23, "quality": 0.92, "momentum": 0.2, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 30.8288, "earnings_yield": 0.0471, "shareholder_yield": 0.0281, "roe": 0.1811, "momentum_12_1": -0.124 }, { "week_end_date": "2026-07-12", "price": 219.2, "os": 0.22, "value": 0.22, "quality": 0.9, "momentum": 0.12, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 31.0927, "earnings_yield": 0.0467, "shareholder_yield": 0.0278, "roe": 0.1811, "momentum_12_1": -0.1248 }, { "week_end_date": "2026-07-19", "price": 222.31, "os": 0.25, "value": 0.21, "quality": 0.9, "momentum": 0.19, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 31.5338, "earnings_yield": 0.046, "shareholder_yield": 0.0274, "roe": 0.1811, "momentum_12_1": -0.143 }, { "week_end_date": "2026-07-26", "price": 216.91, "os": 0.26, "value": 0.22, "quality": 0.9, "momentum": 0.2, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 30.7678, "earnings_yield": 0.0472, "shareholder_yield": 0.0281, "roe": 0.1811, "momentum_12_1": -0.1123 } ], "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": 16591000000, "cost_of_revenue": 9630000000, "gross_profit": 6961000000, "ebit": 3168000000, "ebitda": 5096000000, "pretax_income": 2594000000, "tax_provision": 455000000, "net_income": 2139000000, "net_income_to_common": 2139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 311900000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 4296000000, "capital_expenditure": 1887000000, "free_cash_flow": 6183000000, "dividends_paid": 738000000, "share_repurchases": -875000000, "shares_issued": null, "net_debt_issued": 692000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16591000000, "cost_of_revenue": 9630000000, "gross_profit": 6961000000, "ebit": 3168000000, "ebitda": 5096000000, "pretax_income": 2594000000, "tax_provision": 455000000, "net_income": 2139000000, "net_income_to_common": 2139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 311900000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 4296000000, "capital_expenditure": 1887000000, "free_cash_flow": 6183000000, "dividends_paid": 738000000, "share_repurchases": -875000000, "shares_issued": null, "net_debt_issued": 692000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16591000000, "cost_of_revenue": 9630000000, "gross_profit": 6961000000, "ebit": 3168000000, "ebitda": 5096000000, "pretax_income": 2594000000, "tax_provision": 455000000, "net_income": 2139000000, "net_income_to_common": 2139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 311900000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 4296000000, "capital_expenditure": 1887000000, "free_cash_flow": 6183000000, "dividends_paid": 738000000, "share_repurchases": -875000000, "shares_issued": null, "net_debt_issued": 692000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16591000000, "cost_of_revenue": 9630000000, "gross_profit": 6961000000, "ebit": 3168000000, "ebitda": 5096000000, "pretax_income": 2594000000, "tax_provision": 455000000, "net_income": 2139000000, "net_income_to_common": 2139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 311900000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 4296000000, "capital_expenditure": 1887000000, "free_cash_flow": 6183000000, "dividends_paid": 738000000, "share_repurchases": -875000000, "shares_issued": null, "net_debt_issued": 692000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16591000000, "cost_of_revenue": 9630000000, "gross_profit": 6961000000, "ebit": 3168000000, "ebitda": 5096000000, "pretax_income": 2594000000, "tax_provision": 455000000, "net_income": 2139000000, "net_income_to_common": 2139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 311900000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 4296000000, "capital_expenditure": 1887000000, "free_cash_flow": 6183000000, "dividends_paid": 738000000, "share_repurchases": -875000000, "shares_issued": null, "net_debt_issued": 692000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16591000000, "cost_of_revenue": 9630000000, "gross_profit": 6961000000, "ebit": 3168000000, "ebitda": 5096000000, "pretax_income": 2594000000, "tax_provision": 455000000, "net_income": 2139000000, "net_income_to_common": 2139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 311900000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 4296000000, "capital_expenditure": 1887000000, "free_cash_flow": 6183000000, "dividends_paid": 738000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16591000000, "cost_of_revenue": 9630000000, "gross_profit": 6961000000, "ebit": 3168000000, "ebitda": 5096000000, "pretax_income": 2594000000, "tax_provision": 455000000, "net_income": 2139000000, "net_income_to_common": 2139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 311900000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 4296000000, "capital_expenditure": 1887000000, "free_cash_flow": 6183000000, "dividends_paid": 738000000, "share_repurchases": -875000000, "shares_issued": null, "net_debt_issued": 692000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16032000000, "cost_of_revenue": 11134000000, "gross_profit": 4898000000, "ebit": 2982000000, "ebitda": 4766000000, "pretax_income": 2432000000, "tax_provision": 388000000, "net_income": 2043000000, "net_income_to_common": 2043000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74000000, "total_current_assets": 2406000000, "total_assets": 32402000000, "short_term_debt": 917000000, "long_term_debt": 11851000000, "total_debt": 12957000000, "total_liabilities": 20995000000, "total_equity": 11405000000, "shares_outstanding": 314800000, "goodwill_and_intangibles": 16528000000 }, "cash_flow": { "operating_cash_flow": 3936000000, "capital_expenditure": 1855000000, "free_cash_flow": 5791000000, "dividends_paid": 687000000, "share_repurchases": -496000000, "shares_issued": null, "net_debt_issued": -200000000 } } ], "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": 4113000000, "cost_of_revenue": 2857000000, "gross_profit": 1256000000, "ebit": 806000000, "ebitda": 1297000000, "pretax_income": 656000000, "tax_provision": 131000000, "net_income": 525000000, "net_income_to_common": 525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 2510000000, "total_assets": 34600000000, "short_term_debt": 547000000, "long_term_debt": 13317000000, "total_debt": 547000000, "total_liabilities": 22620000000, "total_equity": 11980000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 17573000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 476000000, "free_cash_flow": 1703000000, "dividends_paid": 193000000, "share_repurchases": -306000000, "shares_issued": null, "net_debt_issued": 275000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4113000000, "cost_of_revenue": 2857000000, "gross_profit": 1256000000, "ebit": 806000000, "ebitda": 1297000000, "pretax_income": 656000000, "tax_provision": 131000000, "net_income": 525000000, "net_income_to_common": 525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 2510000000, "total_assets": 34600000000, "short_term_debt": 547000000, "long_term_debt": 13317000000, "total_debt": 547000000, "total_liabilities": 22620000000, "total_equity": 11980000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 17573000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 476000000, "free_cash_flow": 1703000000, "dividends_paid": 193000000, "share_repurchases": -306000000, "shares_issued": null, "net_debt_issued": 275000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4113000000, "cost_of_revenue": 2857000000, "gross_profit": 1256000000, "ebit": 806000000, "ebitda": 1297000000, "pretax_income": 656000000, "tax_provision": 131000000, "net_income": 525000000, "net_income_to_common": 525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 2510000000, "total_assets": 34600000000, "short_term_debt": 547000000, "long_term_debt": 13317000000, "total_debt": 547000000, "total_liabilities": 22620000000, "total_equity": 11980000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 17573000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 476000000, "free_cash_flow": 1703000000, "dividends_paid": 193000000, "share_repurchases": -306000000, "shares_issued": null, "net_debt_issued": 275000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4113000000, "cost_of_revenue": 2857000000, "gross_profit": 1256000000, "ebit": 806000000, "ebitda": 1297000000, "pretax_income": 656000000, "tax_provision": 131000000, "net_income": 525000000, "net_income_to_common": 525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 2510000000, "total_assets": 34600000000, "short_term_debt": 547000000, "long_term_debt": 13317000000, "total_debt": 547000000, "total_liabilities": 22620000000, "total_equity": 11980000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 17573000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 476000000, "free_cash_flow": 1703000000, "dividends_paid": 193000000, "share_repurchases": -306000000, "shares_issued": null, "net_debt_issued": 275000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4113000000, "cost_of_revenue": 2857000000, "gross_profit": 1256000000, "ebit": 806000000, "ebitda": 1297000000, "pretax_income": 656000000, "tax_provision": 131000000, "net_income": 525000000, "net_income_to_common": 525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 2510000000, "total_assets": 34600000000, "short_term_debt": 547000000, "long_term_debt": 13317000000, "total_debt": 547000000, "total_liabilities": 22620000000, "total_equity": 11980000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 17573000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 476000000, "free_cash_flow": 1703000000, "dividends_paid": 193000000, "share_repurchases": -306000000, "shares_issued": null, "net_debt_issued": 275000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4113000000, "cost_of_revenue": 2857000000, "gross_profit": 1256000000, "ebit": 806000000, "ebitda": 1297000000, "pretax_income": 656000000, "tax_provision": 131000000, "net_income": 525000000, "net_income_to_common": 525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 2510000000, "total_assets": 34600000000, "short_term_debt": 547000000, "long_term_debt": 13317000000, "total_debt": 547000000, "total_liabilities": 22620000000, "total_equity": 11980000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 17573000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 476000000, "free_cash_flow": 1703000000, "dividends_paid": 193000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4113000000, "cost_of_revenue": 2857000000, "gross_profit": 1256000000, "ebit": 831000000, "ebitda": 1322000000, "pretax_income": 656000000, "tax_provision": 131000000, "net_income": 525000000, "net_income_to_common": 525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 2510000000, "total_assets": 34600000000, "short_term_debt": 547000000, "long_term_debt": 13317000000, "total_debt": 547000000, "total_liabilities": 22620000000, "total_equity": 11980000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 17573000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 476000000, "free_cash_flow": 1703000000, "dividends_paid": 193000000, "share_repurchases": -306000000, "shares_issued": null, "net_debt_issued": 275000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4135000000, "cost_of_revenue": 2404000000, "gross_profit": 1731000000, "ebit": 710000000, "ebitda": 1196000000, "pretax_income": 564000000, "tax_provision": 20000000, "net_income": 544000000, "net_income_to_common": 544000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 309700000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 981000000, "capital_expenditure": 577000000, "free_cash_flow": 1558000000, "dividends_paid": 194000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 252000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4135000000, "cost_of_revenue": 2404000000, "gross_profit": 1731000000, "ebit": 710000000, "ebitda": 1196000000, "pretax_income": 564000000, "tax_provision": 20000000, "net_income": 544000000, "net_income_to_common": 544000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 309700000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 981000000, "capital_expenditure": 577000000, "free_cash_flow": 1558000000, "dividends_paid": 194000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 252000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4135000000, "cost_of_revenue": 2404000000, "gross_profit": 1731000000, "ebit": 710000000, "ebitda": 1196000000, "pretax_income": 564000000, "tax_provision": 20000000, "net_income": 544000000, "net_income_to_common": 544000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 309700000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 981000000, "capital_expenditure": 577000000, "free_cash_flow": 1558000000, "dividends_paid": 194000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 252000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4135000000, "cost_of_revenue": 2404000000, "gross_profit": 1731000000, "ebit": 710000000, "ebitda": 1196000000, "pretax_income": 564000000, "tax_provision": 20000000, "net_income": 544000000, "net_income_to_common": 544000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 309700000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 981000000, "capital_expenditure": 577000000, "free_cash_flow": 1558000000, "dividends_paid": 194000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 252000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4135000000, "cost_of_revenue": 2404000000, "gross_profit": 1731000000, "ebit": 710000000, "ebitda": 1196000000, "pretax_income": 564000000, "tax_provision": 20000000, "net_income": 544000000, "net_income_to_common": 544000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76000000, "total_current_assets": 2523000000, "total_assets": 34366000000, "short_term_debt": 596000000, "long_term_debt": 12985000000, "total_debt": 596000000, "total_liabilities": 22398000000, "total_equity": 11968000000, "shares_outstanding": 309700000, "goodwill_and_intangibles": 17370000000 }, "cash_flow": { "operating_cash_flow": 981000000, "capital_expenditure": 577000000, "free_cash_flow": 1558000000, "dividends_paid": 194000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 252000000 } } ] }, "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": "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": "2026-03-31" }, "schema": { "public_fields_only": true } }