{ "ticker": { "uuid": "f75667af-b2d2-4659-8a86-87050870c076", "symbol": "EXE", "name": "Expand Energy Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/f75667af-b2d2-4659-8a86-87050870c076/", "api_url": "https://sharemaestro.com/factors/api/tickers/f75667af-b2d2-4659-8a86-87050870c076/" }, "latest_snapshot": { "ticker": { "uuid": "f75667af-b2d2-4659-8a86-87050870c076", "symbol": "EXE", "name": "Expand Energy Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/f75667af-b2d2-4659-8a86-87050870c076/", "api_url": "https://sharemaestro.com/factors/api/tickers/f75667af-b2d2-4659-8a86-87050870c076/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.9, "value": 0.97, "quality": 0.96, "momentum": 0.15, "coverage": 0.97, "confidence": 0.94, "delta": 2 }, "headline_factors": { "price": 88.13, "market_cap": 21083238462.37, "pe_ratio": 6.5334, "earnings_yield": 0.1808, "ebitda_to_ev": 0.3054, "shareholder_yield": 0.0432, "roe": 0.1651, "piotroski_f_score": 8, "momentum_12_1": -0.1738, "volatility_252d": 0.2904 }, "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": 6.5334, "ev_ebitda": 3.2748, "earnings_yield": 0.1808, "fcf_yield": 0.371, "shareholder_yield": 0.0432 }, "quality": { "roe": 0.1651, "roic": 0.1524, "gross_margin": 0.5338, "fcf_margin": 0.6297, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 1.6377, "eps_growth_1y": null, "fcf_growth_1y": 1.3333 }, "momentum": { "price_return_12m": -0.1629, "momentum_12_1": -0.1738, "relative_strength": -0.3589 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.96, "momentum_percentile": 0.15, "growth_composite": 12, "yield_composite": 16, "overall_composite": 10, "os_score": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 92.07, "os": 0.89, "value": 0.96, "quality": 0.96, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.8255, "earnings_yield": 0.1739, "shareholder_yield": 0.0414, "roe": 0.1651, "momentum_12_1": -0.1613 }, { "week_end_date": "2026-06-14", "price": 88.78, "os": 0.89, "value": 0.97, "quality": 0.96, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.5816, "earnings_yield": 0.1796, "shareholder_yield": 0.0429, "roe": 0.1651, "momentum_12_1": -0.1432 }, { "week_end_date": "2026-06-21", "price": 86.98, "os": 0.9, "value": 0.97, "quality": 0.96, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.4481, "earnings_yield": 0.1829, "shareholder_yield": 0.0438, "roe": 0.1651, "momentum_12_1": -0.1719 }, { "week_end_date": "2026-06-28", "price": 88.47, "os": 0.89, "value": 0.97, "quality": 0.96, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.5586, "earnings_yield": 0.1802, "shareholder_yield": 0.0431, "roe": 0.1651, "momentum_12_1": -0.1934 }, { "week_end_date": "2026-07-05", "price": 90.72, "os": 0.91, "value": 0.97, "quality": 0.97, "momentum": 0.17, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 6.7254, "earnings_yield": 0.1762, "shareholder_yield": 0.042, "roe": 0.1651, "momentum_12_1": -0.1262 }, { "week_end_date": "2026-07-12", "price": 87.25, "os": 0.92, "value": 0.97, "quality": 0.96, "momentum": 0.25, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 6.4681, "earnings_yield": 0.1824, "shareholder_yield": 0.0437, "roe": 0.1651, "momentum_12_1": -0.1322 }, { "week_end_date": "2026-07-19", "price": 88.13, "os": 0.9, "value": 0.97, "quality": 0.96, "momentum": 0.15, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 6.5334, "earnings_yield": 0.1808, "shareholder_yield": 0.0432, "roe": 0.1651, "momentum_12_1": -0.1738 } ], "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": 11648000000, "cost_of_revenue": 6230000000, "gross_profit": 5418000000, "ebit": 2517000000, "ebitda": 5497000000, "pretax_income": 2282000000, "tax_provision": 463000000, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240370000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": 2736000000, "free_cash_flow": 7311000000, "dividends_paid": 765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11648000000, "cost_of_revenue": 6230000000, "gross_profit": 5418000000, "ebit": 2517000000, "ebitda": 5497000000, "pretax_income": 2282000000, "tax_provision": 463000000, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240370000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": 2736000000, "free_cash_flow": 7311000000, "dividends_paid": 765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11648000000, "cost_of_revenue": 6230000000, "gross_profit": 5418000000, "ebit": 2517000000, "ebitda": 5497000000, "pretax_income": 2282000000, "tax_provision": 463000000, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240370000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": 2736000000, "free_cash_flow": 7311000000, "dividends_paid": 765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11648000000, "cost_of_revenue": 6230000000, "gross_profit": 5418000000, "ebit": 2517000000, "ebitda": 5497000000, "pretax_income": 2282000000, "tax_provision": 463000000, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240370000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": 2736000000, "free_cash_flow": 7311000000, "dividends_paid": 765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11648000000, "cost_of_revenue": 6230000000, "gross_profit": 5418000000, "ebit": 2517000000, "ebitda": 5497000000, "pretax_income": 2282000000, "tax_provision": 463000000, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240370000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": 2736000000, "free_cash_flow": 7311000000, "dividends_paid": 765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11648000000, "cost_of_revenue": 6230000000, "gross_profit": 5418000000, "ebit": 2047000000, "ebitda": 5027000000, "pretax_income": 2282000000, "tax_provision": 463000000, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240370000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": 2736000000, "free_cash_flow": 7311000000, "dividends_paid": 765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4221000000, "cost_of_revenue": 3080000000, "gross_profit": 1141000000, "ebit": -711000000, "ebitda": 1018000000, "pretax_income": -841000000, "tax_provision": -127000000, "net_income": -714000000, "net_income_to_common": -714000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 1997000000, "total_assets": 27894000000, "short_term_debt": 460000000, "long_term_debt": 5291000000, "total_debt": 5825000000, "total_liabilities": 10329000000, "total_equity": 17565000000, "shares_outstanding": 156989000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1565000000, "capital_expenditure": 1557000000, "free_cash_flow": 3122000000, "dividends_paid": 388000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4221000000, "cost_of_revenue": 3080000000, "gross_profit": 1141000000, "ebit": -711000000, "ebitda": 1018000000, "pretax_income": -841000000, "tax_provision": -127000000, "net_income": -714000000, "net_income_to_common": -714000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 1997000000, "total_assets": 27894000000, "short_term_debt": 460000000, "long_term_debt": 5291000000, "total_debt": 5825000000, "total_liabilities": 10329000000, "total_equity": 17565000000, "shares_outstanding": 156989000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1565000000, "capital_expenditure": 1557000000, "free_cash_flow": 3122000000, "dividends_paid": 388000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20000000 } } ], "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": 4397000000, "cost_of_revenue": 2056000000, "gross_profit": 2341000000, "ebit": 1548000000, "ebitda": 2259000000, "pretax_income": 1489000000, "tax_provision": 330000000, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 926000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": 9975000000, "total_equity": 19546000000, "shares_outstanding": 240759000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": 707000000, "free_cash_flow": 3109000000, "dividends_paid": 141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "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": 4397000000, "cost_of_revenue": 2056000000, "gross_profit": 2341000000, "ebit": 1548000000, "ebitda": 2259000000, "pretax_income": 1489000000, "tax_provision": 330000000, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 926000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": 9975000000, "total_equity": 19546000000, "shares_outstanding": 240759000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": 707000000, "free_cash_flow": 3109000000, "dividends_paid": 141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "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": 4397000000, "cost_of_revenue": 2056000000, "gross_profit": 2341000000, "ebit": 1548000000, "ebitda": 2259000000, "pretax_income": 1489000000, "tax_provision": 330000000, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 926000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": 9975000000, "total_equity": 19546000000, "shares_outstanding": 240759000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": 707000000, "free_cash_flow": 3109000000, "dividends_paid": 141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "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": 4397000000, "cost_of_revenue": 2056000000, "gross_profit": 2341000000, "ebit": 1548000000, "ebitda": 2259000000, "pretax_income": 1489000000, "tax_provision": 330000000, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 926000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": 9975000000, "total_equity": 19546000000, "shares_outstanding": 240759000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": 707000000, "free_cash_flow": 3109000000, "dividends_paid": 141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "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": 4397000000, "cost_of_revenue": 2056000000, "gross_profit": 2341000000, "ebit": 1548000000, "ebitda": 2259000000, "pretax_income": 1489000000, "tax_provision": 330000000, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 926000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": 9975000000, "total_equity": 19546000000, "shares_outstanding": 240759000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": 707000000, "free_cash_flow": 3109000000, "dividends_paid": 141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "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": 4397000000, "cost_of_revenue": 2056000000, "gross_profit": 2341000000, "ebit": 1531000000, "ebitda": 2242000000, "pretax_income": 1489000000, "tax_provision": 330000000, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 926000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": 9975000000, "total_equity": 19546000000, "shares_outstanding": 240759000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": 707000000, "free_cash_flow": 3109000000, "dividends_paid": 141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "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": 3047000000, "cost_of_revenue": 1633000000, "gross_profit": 1414000000, "ebit": 746000000, "ebitda": 1505000000, "pretax_income": 687000000, "tax_provision": 134000000, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240308000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 945000000, "capital_expenditure": 867000000, "free_cash_flow": 1812000000, "dividends_paid": 137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3047000000, "cost_of_revenue": 1633000000, "gross_profit": 1414000000, "ebit": 746000000, "ebitda": 1505000000, "pretax_income": 687000000, "tax_provision": 134000000, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240308000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 945000000, "capital_expenditure": 867000000, "free_cash_flow": 1812000000, "dividends_paid": 137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3047000000, "cost_of_revenue": 1633000000, "gross_profit": 1414000000, "ebit": 746000000, "ebitda": 1505000000, "pretax_income": 687000000, "tax_provision": 134000000, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240308000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 945000000, "capital_expenditure": 867000000, "free_cash_flow": 1812000000, "dividends_paid": 137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3047000000, "cost_of_revenue": 1633000000, "gross_profit": 1414000000, "ebit": 746000000, "ebitda": 1505000000, "pretax_income": 687000000, "tax_provision": 134000000, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240308000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 945000000, "capital_expenditure": 867000000, "free_cash_flow": 1812000000, "dividends_paid": 137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3047000000, "cost_of_revenue": 1633000000, "gross_profit": 1414000000, "ebit": 746000000, "ebitda": 1505000000, "pretax_income": 687000000, "tax_provision": 134000000, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240308000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 945000000, "capital_expenditure": 867000000, "free_cash_flow": 1812000000, "dividends_paid": 137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3047000000, "cost_of_revenue": 1633000000, "gross_profit": 1414000000, "ebit": 557000000, "ebitda": 1316000000, "pretax_income": 687000000, "tax_provision": 134000000, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": 51000000, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": 9709000000, "total_equity": 18578000000, "shares_outstanding": 240308000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 945000000, "capital_expenditure": 867000000, "free_cash_flow": 1812000000, "dividends_paid": 137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }