{ "ticker": { "uuid": "0243f31c-6726-418a-ad16-18a2c55ed04c", "symbol": "AGBK", "name": "AGI Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/0243f31c-6726-418a-ad16-18a2c55ed04c/", "api_url": "https://sharemaestro.com/factors/api/tickers/0243f31c-6726-418a-ad16-18a2c55ed04c/" }, "latest_snapshot": { "ticker": { "uuid": "0243f31c-6726-418a-ad16-18a2c55ed04c", "symbol": "AGBK", "name": "AGI Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/0243f31c-6726-418a-ad16-18a2c55ed04c/", "api_url": "https://sharemaestro.com/factors/api/tickers/0243f31c-6726-418a-ad16-18a2c55ed04c/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.73, "value": 0.95, "quality": 0.15, "momentum": 0.36, "coverage": 0.848, "confidence": 0.803, "delta": -1 }, "headline_factors": { "price": 7.1, "market_cap": 1135503497, "pe_ratio": 1.0941, "earnings_yield": 0.2839, "ebitda_to_ev": 0.3268, "shareholder_yield": 0, "roe": 0.223, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.5294 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 1.0941, "ev_ebitda": 3.0601, "earnings_yield": 0.2839, "fcf_yield": -0.0525, "shareholder_yield": 0 }, "quality": { "roe": 0.223, "roic": 0.1272, "gross_margin": 0.4456, "fcf_margin": -0.0231, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.4705, "eps_growth_1y": -0.5184, "fcf_growth_1y": -1.4156 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.15, "momentum_percentile": 0.36, "growth_composite": 66, "yield_composite": 98, "overall_composite": 27, "os_score": 0.73, "factor_coverage": 0.848, "signal_confidence": 0.803 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.71, "os": 0.82, "value": 0.95, "quality": 0.17, "momentum": 0.62, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 1.034, "earnings_yield": 0.2877, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 7.17, "os": 0.79, "value": 0.95, "quality": 0.16, "momentum": 0.49, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 1.1049, "earnings_yield": 0.2832, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 6.93, "os": 0.82, "value": 0.95, "quality": 0.17, "momentum": 0.58, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 1.0679, "earnings_yield": 0.2856, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 6.95, "os": 0.81, "value": 0.95, "quality": 0.17, "momentum": 0.56, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 1.071, "earnings_yield": 0.2854, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 7.11, "os": 0.74, "value": 0.95, "quality": 0.17, "momentum": 0.36, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 1.0957, "earnings_yield": 0.2838, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 7.28, "os": 0.76, "value": 0.95, "quality": 0.18, "momentum": 0.39, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 1.1218, "earnings_yield": 0.2822, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 6.92, "os": 0.83, "value": 0.95, "quality": 0.15, "momentum": 0.64, "confidence": 0.822, "coverage": 0.848, "pe_ratio": 1.0664, "earnings_yield": 0.2857, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 6.66, "os": 0.72, "value": 0.95, "quality": 0.15, "momentum": 0.35, "confidence": 0.812, "coverage": 0.848, "pe_ratio": 1.0263, "earnings_yield": 0.2882, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null }, { "week_end_date": "2026-08-02", "price": 7.1, "os": 0.73, "value": 0.95, "quality": 0.15, "momentum": 0.36, "confidence": 0.803, "coverage": 0.848, "pe_ratio": 1.0941, "earnings_yield": 0.2839, "shareholder_yield": 0, "roe": 0.223, "momentum_12_1": null } ], "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": 10694240000, "cost_of_revenue": 5928503000, "gross_profit": 4765737000, "ebit": 1336821000, "ebitda": 1538689000, "pretax_income": 1336821000, "tax_provision": 290208000, "net_income": 1037833000, "net_income_to_common": 1037833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930000, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": -409623000, "capital_expenditure": 162386000, "free_cash_flow": -247237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10694240000, "cost_of_revenue": 5928503000, "gross_profit": 4765737000, "ebit": 1336821000, "ebitda": 1538689000, "pretax_income": 1336821000, "tax_provision": 290208000, "net_income": 1037833000, "net_income_to_common": 1037833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930000, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": -409623000, "capital_expenditure": 162386000, "free_cash_flow": -247237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10694240000, "cost_of_revenue": 5928503000, "gross_profit": 4765737000, "ebit": 1336821000, "ebitda": 1538689000, "pretax_income": 1336821000, "tax_provision": 290208000, "net_income": 1037833000, "net_income_to_common": 1037833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930000, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": -409623000, "capital_expenditure": 162386000, "free_cash_flow": -247237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10694240000, "cost_of_revenue": 5928503000, "gross_profit": 4765737000, "ebit": 1336821000, "ebitda": 1538689000, "pretax_income": 1336821000, "tax_provision": 290208000, "net_income": 1037833000, "net_income_to_common": 1037833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930000, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": -409623000, "capital_expenditure": 162386000, "free_cash_flow": -247237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10694240000, "cost_of_revenue": 5928503000, "gross_profit": 4765737000, "ebit": 1336821000, "ebitda": 1538689000, "pretax_income": 1336821000, "tax_provision": 290208000, "net_income": 1037833000, "net_income_to_common": 1037833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930000, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": -409623000, "capital_expenditure": 162386000, "free_cash_flow": -247237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10694240000, "cost_of_revenue": 5928503000, "gross_profit": 4765737000, "ebit": 1336821000, "ebitda": 1538689000, "pretax_income": 1336821000, "tax_provision": 290208000, "net_income": 1037833000, "net_income_to_common": 1037833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930000, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": -409623000, "capital_expenditure": 162386000, "free_cash_flow": -247237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10694240000, "cost_of_revenue": 5928503000, "gross_profit": 4765737000, "ebit": 1336821000, "ebitda": 1538689000, "pretax_income": 1336821000, "tax_provision": 290208000, "net_income": 1037833000, "net_income_to_common": 1037833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930000, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": -409623000, "capital_expenditure": 162386000, "free_cash_flow": -247237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10694240000, "cost_of_revenue": 5928503000, "gross_profit": 4765737000, "ebit": 1336821000, "ebitda": 1538689000, "pretax_income": 1336821000, "tax_provision": 290208000, "net_income": 1037833000, "net_income_to_common": 1037833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930000, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": -409623000, "capital_expenditure": 162386000, "free_cash_flow": -247237000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 19878000 } } ], "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": 2996582000, "cost_of_revenue": 2126184000, "gross_profit": 870398000, "ebit": 216072000, "ebitda": 269759000, "pretax_income": 216072000, "tax_provision": 29537000, "net_income": 186535000, "net_income_to_common": 186535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703825000, "total_current_assets": 2035361000, "total_assets": 50193382000, "short_term_debt": 3512401000, "long_term_debt": 1636271000, "total_debt": 5276888000, "total_liabilities": 45538392000, "total_equity": 4654990000, "shares_outstanding": 134201534, "goodwill_and_intangibles": 223864000 }, "cash_flow": { "operating_cash_flow": 29302000, "capital_expenditure": 89689000, "free_cash_flow": 118991000, "dividends_paid": 0, "share_repurchases": -11055000, "shares_issued": 1239648000, "net_debt_issued": 95939000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2996582000, "cost_of_revenue": 2126184000, "gross_profit": 870398000, "ebit": 216072000, "ebitda": 269759000, "pretax_income": 216072000, "tax_provision": 29537000, "net_income": 186535000, "net_income_to_common": 186535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703825000, "total_current_assets": 2035361000, "total_assets": 50193382000, "short_term_debt": 3512401000, "long_term_debt": 1636271000, "total_debt": 5276888000, "total_liabilities": 45538392000, "total_equity": 4654990000, "shares_outstanding": 134201534, "goodwill_and_intangibles": 223864000 }, "cash_flow": { "operating_cash_flow": 29302000, "capital_expenditure": 89689000, "free_cash_flow": 118991000, "dividends_paid": 0, "share_repurchases": -11055000, "shares_issued": 1239648000, "net_debt_issued": 95939000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2996582000, "cost_of_revenue": 2126184000, "gross_profit": 870398000, "ebit": 216072000, "ebitda": 269759000, "pretax_income": 216072000, "tax_provision": 29537000, "net_income": 186535000, "net_income_to_common": 186535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703825000, "total_current_assets": 2035361000, "total_assets": 50193382000, "short_term_debt": 3512401000, "long_term_debt": 1636271000, "total_debt": 5276888000, "total_liabilities": 45538392000, "total_equity": 4654990000, "shares_outstanding": 134201534, "goodwill_and_intangibles": 223864000 }, "cash_flow": { "operating_cash_flow": 29302000, "capital_expenditure": 89689000, "free_cash_flow": 118991000, "dividends_paid": 0, "share_repurchases": -11055000, "shares_issued": 1239648000, "net_debt_issued": 95939000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2996582000, "cost_of_revenue": 2126184000, "gross_profit": 870398000, "ebit": 216072000, "ebitda": 269759000, "pretax_income": 216072000, "tax_provision": 29537000, "net_income": 186535000, "net_income_to_common": 186535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703825000, "total_current_assets": 2035361000, "total_assets": 50193382000, "short_term_debt": 3512401000, "long_term_debt": 1636271000, "total_debt": 5276888000, "total_liabilities": 45538392000, "total_equity": 4654990000, "shares_outstanding": 134201534, "goodwill_and_intangibles": 223864000 }, "cash_flow": { "operating_cash_flow": 29302000, "capital_expenditure": 89689000, "free_cash_flow": 118991000, "dividends_paid": 0, "share_repurchases": -11055000, "shares_issued": 1239648000, "net_debt_issued": 95939000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2996582000, "cost_of_revenue": 2126184000, "gross_profit": 870398000, "ebit": 216072000, "ebitda": 269759000, "pretax_income": 216072000, "tax_provision": 29537000, "net_income": 186535000, "net_income_to_common": 186535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703825000, "total_current_assets": 2035361000, "total_assets": 50193382000, "short_term_debt": 3512401000, "long_term_debt": 1636271000, "total_debt": 5276888000, "total_liabilities": 45538392000, "total_equity": 4654990000, "shares_outstanding": 134201534, "goodwill_and_intangibles": 223864000 }, "cash_flow": { "operating_cash_flow": 29302000, "capital_expenditure": 89689000, "free_cash_flow": 118991000, "dividends_paid": 0, "share_repurchases": -11055000, "shares_issued": 1239648000, "net_debt_issued": 95939000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2996582000, "cost_of_revenue": 2126184000, "gross_profit": 870398000, "ebit": 216072000, "ebitda": 269759000, "pretax_income": 216072000, "tax_provision": 29537000, "net_income": 186535000, "net_income_to_common": 186535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703825000, "total_current_assets": 2035361000, "total_assets": 50193382000, "short_term_debt": 3512401000, "long_term_debt": 1636271000, "total_debt": 5276888000, "total_liabilities": 45538392000, "total_equity": 4654990000, "shares_outstanding": 134201534, "goodwill_and_intangibles": 223864000 }, "cash_flow": { "operating_cash_flow": 29302000, "capital_expenditure": 89689000, "free_cash_flow": 118991000, "dividends_paid": 0, "share_repurchases": -11055000, "shares_issued": 1239648000, "net_debt_issued": 95939000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2996582000, "cost_of_revenue": 2126184000, "gross_profit": 870398000, "ebit": 216072000, "ebitda": 269759000, "pretax_income": 216072000, "tax_provision": 29537000, "net_income": 186535000, "net_income_to_common": 186535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703825000, "total_current_assets": 2035361000, "total_assets": 50193382000, "short_term_debt": 3512401000, "long_term_debt": 1636271000, "total_debt": 5276888000, "total_liabilities": 45538392000, "total_equity": 4654990000, "shares_outstanding": 134201534, "goodwill_and_intangibles": 223864000 }, "cash_flow": { "operating_cash_flow": 29302000, "capital_expenditure": 89689000, "free_cash_flow": 118991000, "dividends_paid": 0, "share_repurchases": -11055000, "shares_issued": 1239648000, "net_debt_issued": 95939000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2996582000, "cost_of_revenue": 2126184000, "gross_profit": 870398000, "ebit": 216072000, "ebitda": 269759000, "pretax_income": 216072000, "tax_provision": 29537000, "net_income": 186535000, "net_income_to_common": 186535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703825000, "total_current_assets": 2035361000, "total_assets": 50193382000, "short_term_debt": 3512401000, "long_term_debt": 1636271000, "total_debt": 5276888000, "total_liabilities": 45538392000, "total_equity": 4654990000, "shares_outstanding": 134201534, "goodwill_and_intangibles": 223864000 }, "cash_flow": { "operating_cash_flow": 29302000, "capital_expenditure": 89689000, "free_cash_flow": 118991000, "dividends_paid": 0, "share_repurchases": -11055000, "shares_issued": 1239648000, "net_debt_issued": 95939000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2958455000, "cost_of_revenue": 1867407000, "gross_profit": 1091048000, "ebit": 238099000, "ebitda": 293257000, "pretax_income": 238099000, "tax_provision": 23183000, "net_income": 214916000, "net_income_to_common": 214916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930070, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": 101492000, "capital_expenditure": 39223000, "free_cash_flow": 140715000, "dividends_paid": 151487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -130819000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2958455000, "cost_of_revenue": 1867407000, "gross_profit": 1091048000, "ebit": 238099000, "ebitda": 293257000, "pretax_income": 238099000, "tax_provision": 23183000, "net_income": 214916000, "net_income_to_common": 214916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930070, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": 101492000, "capital_expenditure": 39223000, "free_cash_flow": 140715000, "dividends_paid": 151487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -130819000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2958455000, "cost_of_revenue": 1867407000, "gross_profit": 1091048000, "ebit": 238099000, "ebitda": 293257000, "pretax_income": 238099000, "tax_provision": 23183000, "net_income": 214916000, "net_income_to_common": 214916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930070, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": 101492000, "capital_expenditure": 39223000, "free_cash_flow": 140715000, "dividends_paid": 151487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -130819000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2958455000, "cost_of_revenue": 1867407000, "gross_profit": 1091048000, "ebit": 238099000, "ebitda": 293257000, "pretax_income": 238099000, "tax_provision": 23183000, "net_income": 214916000, "net_income_to_common": 214916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1111355000, "total_current_assets": 1414281000, "total_assets": 47760585000, "short_term_debt": 3546682000, "long_term_debt": 1214526000, "total_debt": 4926154000, "total_liabilities": 44483725000, "total_equity": 3276860000, "shares_outstanding": 159930070, "goodwill_and_intangibles": 182205000 }, "cash_flow": { "operating_cash_flow": 101492000, "capital_expenditure": 39223000, "free_cash_flow": 140715000, "dividends_paid": 151487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -130819000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }