{ "ticker": { "uuid": "f88cbfdd-f5cf-4534-a664-d91414378e7c", "symbol": "R6C0", "name": "Shell plc", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/f88cbfdd-f5cf-4534-a664-d91414378e7c/", "api_url": "https://sharemaestro.com/factors/api/tickers/f88cbfdd-f5cf-4534-a664-d91414378e7c/" }, "latest_snapshot": { "ticker": { "uuid": "f88cbfdd-f5cf-4534-a664-d91414378e7c", "symbol": "R6C0", "name": "Shell plc", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas Integrated", "page_url": "https://sharemaestro.com/factors/ticker/f88cbfdd-f5cf-4534-a664-d91414378e7c/", "api_url": "https://sharemaestro.com/factors/api/tickers/f88cbfdd-f5cf-4534-a664-d91414378e7c/" }, "week_end_date": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.87, "value": 0.91, "quality": 0.26, "momentum": 0.73, "coverage": 0.939, "confidence": 0.91, "delta": 0 }, "headline_factors": { "price": 38.01, "market_cap": 210513820243.1, "pe_ratio": 11.2268, "earnings_yield": 0.1033, "ebitda_to_ev": 0.2196, "shareholder_yield": 0.0994, "roe": 0.108, "piotroski_f_score": 5, "momentum_12_1": 0.187, "volatility_252d": 0.2347 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 11.2268, "ev_ebitda": 4.5532, "earnings_yield": 0.1033, "fcf_yield": 0.0781, "shareholder_yield": 0.0994 }, "quality": { "roe": 0.108, "roic": 0.0905, "gross_margin": 0.1572, "fcf_margin": 0.0772, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0613, "eps_growth_1y": 0.1851, "fcf_growth_1y": -0.3184 }, "momentum": { "price_return_12m": 0.3059, "momentum_12_1": 0.187, "relative_strength": 0.2836 }, "scores": { "value_percentile": 0.91, "quality_percentile": 0.26, "momentum_percentile": 0.73, "growth_composite": 72, "yield_composite": 8, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 37.41, "os": 0.88, "value": 0.9, "quality": 0.31, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.0768, "earnings_yield": 0.1044, "shareholder_yield": 0.1007, "roe": 0.108, "momentum_12_1": 0.2414 }, { "week_end_date": "2026-06-14", "price": 37.3, "os": 0.88, "value": 0.91, "quality": 0.31, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.0306, "earnings_yield": 0.1047, "shareholder_yield": 0.1011, "roe": 0.108, "momentum_12_1": 0.2161 }, { "week_end_date": "2026-06-21", "price": 34.55, "os": 0.86, "value": 0.93, "quality": 0.31, "momentum": 0.63, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.2137, "earnings_yield": 0.1113, "shareholder_yield": 0.1092, "roe": 0.108, "momentum_12_1": 0.2301 }, { "week_end_date": "2026-06-28", "price": 33.69, "os": 0.87, "value": 0.93, "quality": 0.3, "momentum": 0.64, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.9595, "earnings_yield": 0.1135, "shareholder_yield": 0.112, "roe": 0.108, "momentum_12_1": 0.2344 }, { "week_end_date": "2026-07-05", "price": 33.9, "os": 0.87, "value": 0.94, "quality": 0.28, "momentum": 0.66, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 10.0197, "earnings_yield": 0.113, "shareholder_yield": 0.1113, "roe": 0.108, "momentum_12_1": 0.2789 }, { "week_end_date": "2026-07-12", "price": 35.7, "os": 0.87, "value": 0.92, "quality": 0.27, "momentum": 0.69, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 10.5532, "earnings_yield": 0.1085, "shareholder_yield": 0.1058, "roe": 0.108, "momentum_12_1": 0.2613 }, { "week_end_date": "2026-07-19", "price": 38.01, "os": 0.87, "value": 0.91, "quality": 0.26, "momentum": 0.73, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 11.2268, "earnings_yield": 0.1033, "shareholder_yield": 0.0994, "roe": 0.108, "momentum_12_1": 0.187 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 27582000000, "ebitda": 56664000000, "pretax_income": null, "tax_provision": null, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": -18947000000, "free_cash_flow": 23916000000, "dividends_paid": -8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 27582000000, "ebitda": 56664000000, "pretax_income": null, "tax_provision": null, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": -18947000000, "free_cash_flow": 23916000000, "dividends_paid": -8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 27582000000, "ebitda": 56664000000, "pretax_income": null, "tax_provision": null, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": -18947000000, "free_cash_flow": 23916000000, "dividends_paid": -8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 27582000000, "ebitda": 56664000000, "pretax_income": null, "tax_provision": null, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": -18947000000, "free_cash_flow": 23916000000, "dividends_paid": -8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 27582000000, "ebitda": 56664000000, "pretax_income": null, "tax_provision": null, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": -18947000000, "free_cash_flow": 23916000000, "dividends_paid": -8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 266886000000, "cost_of_revenue": 224391000000, "gross_profit": 42495000000, "ebit": 27582000000, "ebitda": 56664000000, "pretax_income": null, "tax_provision": null, "net_income": 17837000000, "net_income_to_common": 17837000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42863000000, "capital_expenditure": -18947000000, "free_cash_flow": 23916000000, "dividends_paid": -8472000000, "share_repurchases": -13879000000, "shares_issued": null, "net_debt_issued": -8886000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 284312000000, "cost_of_revenue": 238371000000, "gross_profit": 45941000000, "ebit": 29992000000, "ebitda": 57483000000, "pretax_income": null, "tax_provision": null, "net_income": 16094000000, "net_income_to_common": 16094000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37836000000, "total_current_assets": 127926000000, "total_assets": 387609000000, "short_term_debt": 6920000000, "long_term_debt": 41456000000, "total_debt": 77078000000, "total_liabilities": null, "total_equity": 178307000000, "shares_outstanding": 6084231158, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54687000000, "capital_expenditure": -19601000000, "free_cash_flow": 35086000000, "dividends_paid": -8668000000, "share_repurchases": -13898000000, "shares_issued": null, "net_debt_issued": -9309000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 284312000000, "cost_of_revenue": 238371000000, "gross_profit": 45941000000, "ebit": 29992000000, "ebitda": 57483000000, "pretax_income": null, "tax_provision": null, "net_income": 16094000000, "net_income_to_common": 16094000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37836000000, "total_current_assets": 127926000000, "total_assets": 387609000000, "short_term_debt": 6920000000, "long_term_debt": 41456000000, "total_debt": 77078000000, "total_liabilities": null, "total_equity": 178307000000, "shares_outstanding": 6084231158, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54687000000, "capital_expenditure": -19601000000, "free_cash_flow": 35086000000, "dividends_paid": -8668000000, "share_repurchases": -13898000000, "shares_issued": null, "net_debt_issued": -9309000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10366000000, "ebitda": 16539000000, "pretax_income": null, "tax_provision": null, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 4696000000, "long_term_debt": 40355000000, "total_debt": 75644000000, "total_liabilities": null, "total_equity": 173583000000, "shares_outstanding": 5608474007, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": -3757000000, "free_cash_flow": 2305000000, "dividends_paid": -2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10366000000, "ebitda": 16539000000, "pretax_income": null, "tax_provision": null, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 4696000000, "long_term_debt": 40355000000, "total_debt": 75644000000, "total_liabilities": null, "total_equity": 173583000000, "shares_outstanding": 5608474007, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": -3757000000, "free_cash_flow": 2305000000, "dividends_paid": -2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10366000000, "ebitda": 16539000000, "pretax_income": null, "tax_provision": null, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 4696000000, "long_term_debt": 40355000000, "total_debt": 75644000000, "total_liabilities": null, "total_equity": 173583000000, "shares_outstanding": 5608474007, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": -3757000000, "free_cash_flow": 2305000000, "dividends_paid": -2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10366000000, "ebitda": 16539000000, "pretax_income": null, "tax_provision": null, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 4696000000, "long_term_debt": 40355000000, "total_debt": 75644000000, "total_liabilities": null, "total_equity": 173583000000, "shares_outstanding": 5608474007, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": -3757000000, "free_cash_flow": 2305000000, "dividends_paid": -2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10366000000, "ebitda": 16539000000, "pretax_income": null, "tax_provision": null, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 4696000000, "long_term_debt": 40355000000, "total_debt": 75644000000, "total_liabilities": null, "total_equity": 173583000000, "shares_outstanding": 5608474007, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": -3757000000, "free_cash_flow": 2305000000, "dividends_paid": -2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 69691000000, "cost_of_revenue": 56257000000, "gross_profit": 13434000000, "ebit": 10366000000, "ebitda": 16539000000, "pretax_income": null, "tax_provision": null, "net_income": 5694000000, "net_income_to_common": 5694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23117000000, "total_current_assets": 119162000000, "total_assets": 380598000000, "short_term_debt": 4696000000, "long_term_debt": 40355000000, "total_debt": 75644000000, "total_liabilities": null, "total_equity": 173583000000, "shares_outstanding": 5608474007, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6062000000, "capital_expenditure": -3757000000, "free_cash_flow": 2305000000, "dividends_paid": -2100000000, "share_repurchases": -3182000000, "shares_issued": null, "net_debt_issued": -2794000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 64093000000, "cost_of_revenue": 56813000000, "gross_profit": 7280000000, "ebit": 3159000000, "ebitda": 13911000000, "pretax_income": null, "tax_provision": null, "net_income": 4134000000, "net_income_to_common": 4134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9438000000, "capital_expenditure": -5249000000, "free_cash_flow": 4189000000, "dividends_paid": -2069000000, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 64093000000, "cost_of_revenue": 56813000000, "gross_profit": 7280000000, "ebit": 3159000000, "ebitda": 13911000000, "pretax_income": null, "tax_provision": null, "net_income": 4134000000, "net_income_to_common": 4134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9438000000, "capital_expenditure": -5249000000, "free_cash_flow": 4189000000, "dividends_paid": -2069000000, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 64093000000, "cost_of_revenue": 56813000000, "gross_profit": 7280000000, "ebit": 3159000000, "ebitda": 13911000000, "pretax_income": null, "tax_provision": null, "net_income": 4134000000, "net_income_to_common": 4134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9438000000, "capital_expenditure": -5249000000, "free_cash_flow": 4189000000, "dividends_paid": -2069000000, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 64093000000, "cost_of_revenue": 56813000000, "gross_profit": 7280000000, "ebit": 3159000000, "ebitda": 13911000000, "pretax_income": null, "tax_provision": null, "net_income": 4134000000, "net_income_to_common": 4134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9438000000, "capital_expenditure": -5249000000, "free_cash_flow": 4189000000, "dividends_paid": -2069000000, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 64093000000, "cost_of_revenue": 56813000000, "gross_profit": 7280000000, "ebit": 3159000000, "ebitda": 13911000000, "pretax_income": null, "tax_provision": null, "net_income": 4134000000, "net_income_to_common": 4134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9438000000, "capital_expenditure": -5249000000, "free_cash_flow": 4189000000, "dividends_paid": -2069000000, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 64093000000, "cost_of_revenue": 56813000000, "gross_profit": 7280000000, "ebit": 3159000000, "ebitda": 13911000000, "pretax_income": null, "tax_provision": null, "net_income": 4134000000, "net_income_to_common": 4134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29630000000, "total_current_assets": 107173000000, "total_assets": 370350000000, "short_term_debt": 4517000000, "long_term_debt": 42193000000, "total_debt": 75643000000, "total_liabilities": null, "total_equity": 174392000000, "shares_outstanding": 5689891670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9438000000, "capital_expenditure": -5249000000, "free_cash_flow": 4189000000, "dividends_paid": -2069000000, "share_repurchases": -3425000000, "shares_issued": null, "net_debt_issued": 9000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-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": "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }