{ "ticker": { "uuid": "fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02", "symbol": "TIGO", "name": "Millicom International Cellular SA", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02/" }, "latest_snapshot": { "ticker": { "uuid": "fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02", "symbol": "TIGO", "name": "Millicom International Cellular SA", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe9ebe58-d5a0-4a74-8d07-c1a3ca1beb02/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.97, "value": 0.76, "quality": 0.97, "momentum": 0.96, "coverage": 0.97, "confidence": 0.94, "delta": -1 }, "headline_factors": { "price": 98.34, "market_cap": 16476025602.96, "pe_ratio": 13.3734, "earnings_yield": 0.0771, "ebitda_to_ev": 0.1308, "shareholder_yield": 0.0559, "roe": 0.3927, "piotroski_f_score": 8, "momentum_12_1": 1.2709, "volatility_252d": 0.3668 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 13.3734, "ev_ebitda": 7.644, "earnings_yield": 0.0771, "fcf_yield": 0.1039, "shareholder_yield": 0.0559 }, "quality": { "roe": 0.3927, "roic": 0.1218, "gross_margin": 0.6979, "fcf_margin": 0.4364, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.1297, "eps_growth_1y": 2.4901, "fcf_growth_1y": 0.1923 }, "momentum": { "price_return_12m": 1.6667, "momentum_12_1": 1.2709, "relative_strength": 1.4706 }, "scores": { "value_percentile": 0.76, "quality_percentile": 0.97, "momentum_percentile": 0.96, "growth_composite": 8, "yield_composite": 12, "overall_composite": 3, "os_score": 0.97, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 82.01, "os": 0.97, "value": 0.81, "quality": 0.97, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.1521, "earnings_yield": 0.0858, "shareholder_yield": 0.0671, "roe": 0.3927, "momentum_12_1": 1.4342 }, { "week_end_date": "2026-06-14", "price": 93.03, "os": 0.97, "value": 0.78, "quality": 0.97, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.6511, "earnings_yield": 0.0798, "shareholder_yield": 0.0591, "roe": 0.3927, "momentum_12_1": 1.3252 }, { "week_end_date": "2026-06-21", "price": 83.74, "os": 0.98, "value": 0.81, "quality": 0.97, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.3883, "earnings_yield": 0.0848, "shareholder_yield": 0.0657, "roe": 0.3927, "momentum_12_1": 1.6406 }, { "week_end_date": "2026-06-28", "price": 88.55, "os": 0.97, "value": 0.8, "quality": 0.97, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.0426, "earnings_yield": 0.0821, "shareholder_yield": 0.0621, "roe": 0.3927, "momentum_12_1": 1.5962 }, { "week_end_date": "2026-07-05", "price": 93.02, "os": 0.97, "value": 0.78, "quality": 0.97, "momentum": 0.96, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 12.6497, "earnings_yield": 0.0798, "shareholder_yield": 0.0591, "roe": 0.3927, "momentum_12_1": 1.3915 }, { "week_end_date": "2026-07-12", "price": 96.96, "os": 0.96, "value": 0.76, "quality": 0.97, "momentum": 0.96, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 13.1857, "earnings_yield": 0.0778, "shareholder_yield": 0.0567, "roe": 0.3927, "momentum_12_1": 1.6598 }, { "week_end_date": "2026-07-19", "price": 98.34, "os": 0.97, "value": 0.76, "quality": 0.97, "momentum": 0.96, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 13.3734, "earnings_yield": 0.0771, "shareholder_yield": 0.0559, "roe": 0.3927, "momentum_12_1": 1.2709 } ], "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": 5819000000, "cost_of_revenue": 1311000000, "gross_profit": 4508000000, "ebit": 1538000000, "ebitda": 2818000000, "pretax_income": 1665000000, "tax_provision": 303000000, "net_income": 1316000000, "net_income_to_common": 1316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168071519, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 1833000000, "capital_expenditure": 650000000, "free_cash_flow": 2483000000, "dividends_paid": 754000000, "share_repurchases": -119000000, "shares_issued": 0, "net_debt_issued": 391000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5819000000, "cost_of_revenue": 1311000000, "gross_profit": 4508000000, "ebit": 1538000000, "ebitda": 2818000000, "pretax_income": 1665000000, "tax_provision": 303000000, "net_income": 1316000000, "net_income_to_common": 1316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168071519, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 1833000000, "capital_expenditure": 650000000, "free_cash_flow": 2483000000, "dividends_paid": 754000000, "share_repurchases": -119000000, "shares_issued": 0, "net_debt_issued": 391000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5819000000, "cost_of_revenue": 1311000000, "gross_profit": 4508000000, "ebit": 1538000000, "ebitda": 2818000000, "pretax_income": 1665000000, "tax_provision": 303000000, "net_income": 1316000000, "net_income_to_common": 1316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168071519, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 1833000000, "capital_expenditure": 650000000, "free_cash_flow": 2483000000, "dividends_paid": 754000000, "share_repurchases": -119000000, "shares_issued": 0, "net_debt_issued": 391000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5819000000, "cost_of_revenue": 1311000000, "gross_profit": 4508000000, "ebit": 1538000000, "ebitda": 2818000000, "pretax_income": 1665000000, "tax_provision": 303000000, "net_income": 1316000000, "net_income_to_common": 1316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168071519, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 1833000000, "capital_expenditure": 650000000, "free_cash_flow": 2483000000, "dividends_paid": 754000000, "share_repurchases": -119000000, "shares_issued": 0, "net_debt_issued": 391000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5819000000, "cost_of_revenue": 1311000000, "gross_profit": 4508000000, "ebit": 1538000000, "ebitda": 2818000000, "pretax_income": 1665000000, "tax_provision": 303000000, "net_income": 1316000000, "net_income_to_common": 1316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168071519, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 1833000000, "capital_expenditure": 650000000, "free_cash_flow": 2483000000, "dividends_paid": 754000000, "share_repurchases": -119000000, "shares_issued": 0, "net_debt_issued": 391000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5819000000, "cost_of_revenue": 1311000000, "gross_profit": 4508000000, "ebit": 1538000000, "ebitda": 2818000000, "pretax_income": 1665000000, "tax_provision": 303000000, "net_income": 1316000000, "net_income_to_common": 1316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168071519, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 1833000000, "capital_expenditure": 650000000, "free_cash_flow": 2483000000, "dividends_paid": 754000000, "share_repurchases": -119000000, "shares_issued": 0, "net_debt_issued": 391000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5804000000, "cost_of_revenue": 1420000000, "gross_profit": 4384000000, "ebit": 1123000000, "ebitda": 2358000000, "pretax_income": 552000000, "tax_provision": 281000000, "net_income": 253000000, "net_income_to_common": 253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699000000, "total_current_assets": 2381000000, "total_assets": 13737000000, "short_term_debt": 438000000, "long_term_debt": 5533000000, "total_debt": 6769000000, "total_liabilities": 10163000000, "total_equity": 3628000000, "shares_outstanding": 172560000, "goodwill_and_intangibles": 6908000000 }, "cash_flow": { "operating_cash_flow": 1669000000, "capital_expenditure": 540000000, "free_cash_flow": 2209000000, "dividends_paid": 0, "share_repurchases": -99000000, "shares_issued": 0, "net_debt_issued": -966000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5804000000, "cost_of_revenue": 1420000000, "gross_profit": 4384000000, "ebit": 1123000000, "ebitda": 2358000000, "pretax_income": 552000000, "tax_provision": 281000000, "net_income": 253000000, "net_income_to_common": 253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699000000, "total_current_assets": 2381000000, "total_assets": 13737000000, "short_term_debt": 438000000, "long_term_debt": 5533000000, "total_debt": 6769000000, "total_liabilities": 10163000000, "total_equity": 3628000000, "shares_outstanding": 172560000, "goodwill_and_intangibles": 6908000000 }, "cash_flow": { "operating_cash_flow": 1669000000, "capital_expenditure": 540000000, "free_cash_flow": 2209000000, "dividends_paid": 0, "share_repurchases": -99000000, "shares_issued": 0, "net_debt_issued": -966000000 } } ], "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": 1984999999, "cost_of_revenue": 945999999, "gross_profit": 1038999999, "ebit": 401999998, "ebitda": 868999997, "pretax_income": 153999999, "tax_provision": 78999999, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_assets": 20746000000, "short_term_debt": 1561000000, "long_term_debt": 7393000000, "total_debt": 11723000000, "total_liabilities": 17577000000, "total_equity": 3137000000, "shares_outstanding": 167525000, "goodwill_and_intangibles": 8718000000 }, "cash_flow": { "operating_cash_flow": 617999999, "capital_expenditure": 168999999, "free_cash_flow": 786999998, "dividends_paid": 124999999, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 218000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1984999999, "cost_of_revenue": 945999999, "gross_profit": 1038999999, "ebit": 401999998, "ebitda": 868999997, "pretax_income": 153999999, "tax_provision": 78999999, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_assets": 20746000000, "short_term_debt": 1561000000, "long_term_debt": 7393000000, "total_debt": 11723000000, "total_liabilities": 17577000000, "total_equity": 3137000000, "shares_outstanding": 167525000, "goodwill_and_intangibles": 8718000000 }, "cash_flow": { "operating_cash_flow": 617999999, "capital_expenditure": 168999999, "free_cash_flow": 786999998, "dividends_paid": 124999999, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 218000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1984999999, "cost_of_revenue": 945999999, "gross_profit": 1038999999, "ebit": 401999998, "ebitda": 868999997, "pretax_income": 153999999, "tax_provision": 78999999, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_assets": 20746000000, "short_term_debt": 1561000000, "long_term_debt": 7393000000, "total_debt": 11723000000, "total_liabilities": 17577000000, "total_equity": 3137000000, "shares_outstanding": 167525000, "goodwill_and_intangibles": 8718000000 }, "cash_flow": { "operating_cash_flow": 617999999, "capital_expenditure": 168999999, "free_cash_flow": 786999998, "dividends_paid": 124999999, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 218000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1984999999, "cost_of_revenue": 945999999, "gross_profit": 1038999999, "ebit": 401999998, "ebitda": 868999997, "pretax_income": 153999999, "tax_provision": 78999999, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_assets": 20746000000, "short_term_debt": 1561000000, "long_term_debt": 7393000000, "total_debt": 11723000000, "total_liabilities": 17577000000, "total_equity": 3137000000, "shares_outstanding": 167525000, "goodwill_and_intangibles": 8718000000 }, "cash_flow": { "operating_cash_flow": 617999999, "capital_expenditure": 168999999, "free_cash_flow": 786999998, "dividends_paid": 124999999, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 218000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1984999999, "cost_of_revenue": 945999999, "gross_profit": 1038999999, "ebit": 401999998, "ebitda": 868999997, "pretax_income": 153999999, "tax_provision": 78999999, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_assets": 20746000000, "short_term_debt": 1561000000, "long_term_debt": 7393000000, "total_debt": 11723000000, "total_liabilities": 17577000000, "total_equity": 3137000000, "shares_outstanding": 167525000, "goodwill_and_intangibles": 8718000000 }, "cash_flow": { "operating_cash_flow": 617999999, "capital_expenditure": 168999999, "free_cash_flow": 786999998, "dividends_paid": 124999999, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 218000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1984999999, "cost_of_revenue": 945999999, "gross_profit": 1038999999, "ebit": 388999999, "ebitda": 855999998, "pretax_income": 153999999, "tax_provision": 78999999, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1217000000, "total_current_assets": 3074000000, "total_assets": 20746000000, "short_term_debt": 1561000000, "long_term_debt": 7393000000, "total_debt": 11723000000, "total_liabilities": 17577000000, "total_equity": 3137000000, "shares_outstanding": 167525000, "goodwill_and_intangibles": 8718000000 }, "cash_flow": { "operating_cash_flow": 617999999, "capital_expenditure": 168999999, "free_cash_flow": 786999998, "dividends_paid": 124999999, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 218000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1652000000, "cost_of_revenue": 367000000, "gross_profit": 1285000000, "ebit": 311000000, "ebitda": 681000000, "pretax_income": 311000000, "tax_provision": 45000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168000000, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 477000000, "capital_expenditure": 186000000, "free_cash_flow": 663000000, "dividends_paid": 334000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 180000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1652000000, "cost_of_revenue": 367000000, "gross_profit": 1285000000, "ebit": 311000000, "ebitda": 681000000, "pretax_income": 311000000, "tax_provision": 45000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168000000, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 477000000, "capital_expenditure": 186000000, "free_cash_flow": 663000000, "dividends_paid": 334000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 180000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1652000000, "cost_of_revenue": 367000000, "gross_profit": 1285000000, "ebit": 311000000, "ebitda": 681000000, "pretax_income": 311000000, "tax_provision": 45000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168000000, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 477000000, "capital_expenditure": 186000000, "free_cash_flow": 663000000, "dividends_paid": 334000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 180000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1652000000, "cost_of_revenue": 367000000, "gross_profit": 1285000000, "ebit": 311000000, "ebitda": 681000000, "pretax_income": 311000000, "tax_provision": 45000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168000000, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 477000000, "capital_expenditure": 186000000, "free_cash_flow": 663000000, "dividends_paid": 334000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 180000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1652000000, "cost_of_revenue": 367000000, "gross_profit": 1285000000, "ebit": 311000000, "ebitda": 681000000, "pretax_income": 311000000, "tax_provision": 45000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168000000, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 477000000, "capital_expenditure": 186000000, "free_cash_flow": 663000000, "dividends_paid": 334000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 180000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1652000000, "cost_of_revenue": 367000000, "gross_profit": 1285000000, "ebit": 311000000, "ebitda": 681000000, "pretax_income": 311000000, "tax_provision": 45000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602000000, "total_current_assets": 2982000000, "total_assets": 17253000000, "short_term_debt": 622000000, "long_term_debt": 6556000000, "total_debt": 9471000000, "total_liabilities": 13633000000, "total_equity": 3640000000, "shares_outstanding": 168000000, "goodwill_and_intangibles": 12102000000 }, "cash_flow": { "operating_cash_flow": 477000000, "capital_expenditure": 186000000, "free_cash_flow": 663000000, "dividends_paid": 334000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 180000000 } } ] }, "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": "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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": "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/" } ], "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 } }