{ "ticker": { "uuid": "08fc5be2-5cb2-4941-85db-234efed629c1", "symbol": "GHC", "name": "Graham Holdings Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/08fc5be2-5cb2-4941-85db-234efed629c1/", "api_url": "https://sharemaestro.com/factors/api/tickers/08fc5be2-5cb2-4941-85db-234efed629c1/" }, "latest_snapshot": { "ticker": { "uuid": "08fc5be2-5cb2-4941-85db-234efed629c1", "symbol": "GHC", "name": "Graham Holdings Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Education & Training Services", "page_url": "https://sharemaestro.com/factors/ticker/08fc5be2-5cb2-4941-85db-234efed629c1/", "api_url": "https://sharemaestro.com/factors/api/tickers/08fc5be2-5cb2-4941-85db-234efed629c1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.81, "value": 0.82, "quality": 0.23, "momentum": 0.74, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 1154.88, "market_cap": 4974165169.92, "pe_ratio": 16.7197, "earnings_yield": 0.0829, "ebitda_to_ev": 0.1104, "shareholder_yield": 0.0133, "roe": 0.0629, "piotroski_f_score": 6, "momentum_12_1": 0.2671, "volatility_252d": 0.2906 }, "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": 16.7197, "ev_ebitda": 9.061, "earnings_yield": 0.0829, "fcf_yield": 0.071, "shareholder_yield": 0.0133 }, "quality": { "roe": 0.0629, "roic": 0.0589, "gross_margin": 0.2847, "fcf_margin": 0.0877, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0369, "eps_growth_1y": -0.5233, "fcf_growth_1y": -0.1743 }, "momentum": { "price_return_12m": 0.2635, "momentum_12_1": 0.2671, "relative_strength": 0.0952 }, "scores": { "value_percentile": 0.82, "quality_percentile": 0.23, "momentum_percentile": 0.74, "growth_composite": 97, "yield_composite": 77, "overall_composite": 19, "os_score": 0.81, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1132.53, "os": 0.79, "value": 0.81, "quality": 0.24, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 16.3961, "earnings_yield": 0.0842, "shareholder_yield": 0.0135, "roe": 0.0629, "momentum_12_1": 0.1914 }, { "week_end_date": "2026-06-14", "price": 1174.18, "os": 0.8, "value": 0.81, "quality": 0.23, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 16.9991, "earnings_yield": 0.0818, "shareholder_yield": 0.013, "roe": 0.0629, "momentum_12_1": 0.1727 }, { "week_end_date": "2026-06-21", "price": 1144.66, "os": 0.78, "value": 0.81, "quality": 0.23, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 16.5718, "earnings_yield": 0.0835, "shareholder_yield": 0.0134, "roe": 0.0629, "momentum_12_1": 0.1705 }, { "week_end_date": "2026-06-28", "price": 1159.96, "os": 0.8, "value": 0.82, "quality": 0.25, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 16.7933, "earnings_yield": 0.0826, "shareholder_yield": 0.0132, "roe": 0.0629, "momentum_12_1": 0.1526 }, { "week_end_date": "2026-07-05", "price": 1183.27, "os": 0.81, "value": 0.81, "quality": 0.26, "momentum": 0.73, "confidence": 0.991, "coverage": 1, "pe_ratio": 17.1307, "earnings_yield": 0.0813, "shareholder_yield": 0.0129, "roe": 0.0629, "momentum_12_1": 0.1974 }, { "week_end_date": "2026-07-12", "price": 1158.48, "os": 0.8, "value": 0.82, "quality": 0.23, "momentum": 0.68, "confidence": 0.98, "coverage": 1, "pe_ratio": 16.7718, "earnings_yield": 0.0827, "shareholder_yield": 0.0132, "roe": 0.0629, "momentum_12_1": 0.2834 }, { "week_end_date": "2026-07-19", "price": 1177.86, "os": 0.81, "value": 0.82, "quality": 0.22, "momentum": 0.76, "confidence": 0.969, "coverage": 1, "pe_ratio": 17.0524, "earnings_yield": 0.0816, "shareholder_yield": 0.013, "roe": 0.0629, "momentum_12_1": 0.2817 }, { "week_end_date": "2026-07-26", "price": 1154.88, "os": 0.81, "value": 0.82, "quality": 0.23, "momentum": 0.74, "confidence": 0.958, "coverage": 1, "pe_ratio": 16.7197, "earnings_yield": 0.0829, "shareholder_yield": 0.0133, "roe": 0.0629, "momentum_12_1": 0.2671 } ], "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": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "ebit": 568752000, "ebitda": 740907000, "pretax_income": 449667000, "tax_provision": 146400000, "net_income": 292291000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 339540000, "capital_expenditure": 71881000, "free_cash_flow": 411421000, "dividends_paid": 31360000, "share_repurchases": -3468000, "shares_issued": null, "net_debt_issued": 114696000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "ebit": 568752000, "ebitda": 740907000, "pretax_income": 449667000, "tax_provision": 146400000, "net_income": 292291000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 339540000, "capital_expenditure": 71881000, "free_cash_flow": 411421000, "dividends_paid": 31360000, "share_repurchases": -3468000, "shares_issued": null, "net_debt_issued": 114696000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "ebit": 568752000, "ebitda": 740907000, "pretax_income": 449667000, "tax_provision": 146400000, "net_income": 292291000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 339540000, "capital_expenditure": 71881000, "free_cash_flow": 411421000, "dividends_paid": 31360000, "share_repurchases": -3468000, "shares_issued": null, "net_debt_issued": 114696000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "ebit": 568752000, "ebitda": 740907000, "pretax_income": 449667000, "tax_provision": 146400000, "net_income": 292291000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 339540000, "capital_expenditure": 71881000, "free_cash_flow": 411421000, "dividends_paid": 31360000, "share_repurchases": -3468000, "shares_issued": null, "net_debt_issued": 114696000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "ebit": 568752000, "ebitda": 740907000, "pretax_income": 449667000, "tax_provision": 146400000, "net_income": 292291000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 339540000, "capital_expenditure": 71881000, "free_cash_flow": 411421000, "dividends_paid": 31360000, "share_repurchases": -3468000, "shares_issued": null, "net_debt_issued": 114696000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "ebit": 568752000, "ebitda": 740907000, "pretax_income": 449667000, "tax_provision": 146400000, "net_income": 292291000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 339540000, "capital_expenditure": 71881000, "free_cash_flow": 411421000, "dividends_paid": 31360000, "share_repurchases": -3468000, "shares_issued": null, "net_debt_issued": 114696000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4911563000, "cost_of_revenue": 3554083000, "gross_profit": 1357480000, "ebit": 251815000, "ebitda": 423970000, "pretax_income": 449667000, "tax_provision": 146400000, "net_income": 292291000, "net_income_to_common": 292291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4373000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 339540000, "capital_expenditure": 71881000, "free_cash_flow": 411421000, "dividends_paid": 31360000, "share_repurchases": -3468000, "shares_issued": null, "net_debt_issued": 114696000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4790904000, "cost_of_revenue": 3324538000, "gross_profit": 1466366000, "ebit": 1210859000, "ebitda": 1448099000, "pretax_income": 1024710000, "tax_provision": 292100000, "net_income": 724634000, "net_income_to_common": 724634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260852000, "total_current_assets": 2098624000, "total_assets": 7677205000, "short_term_debt": 84816000, "long_term_debt": 721615000, "total_debt": 1169316000, "total_liabilities": 3346569000, "total_equity": 4256661000, "shares_outstanding": 4405000, "goodwill_and_intangibles": 1721055000 }, "cash_flow": { "operating_cash_flow": 406988000, "capital_expenditure": 82912000, "free_cash_flow": 489900000, "dividends_paid": 30347000, "share_repurchases": -114101000, "shares_issued": null, "net_debt_issued": -76818000 } } ], "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": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "ebit": 56880000, "ebitda": 96143000, "pretax_income": 40651000, "tax_provision": 9900000, "net_income": 29106000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_assets": 8180489000, "short_term_debt": 165679000, "long_term_debt": 714884000, "total_debt": 1246410000, "total_liabilities": 3383765000, "total_equity": 4732752000, "shares_outstanding": 4375000, "goodwill_and_intangibles": 1769810000 }, "cash_flow": { "operating_cash_flow": 67732000, "capital_expenditure": 19171000, "free_cash_flow": 86903000, "dividends_paid": 8200000, "share_repurchases": -34143000, "shares_issued": null, "net_debt_issued": -84019000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "ebit": 56880000, "ebitda": 96143000, "pretax_income": 40651000, "tax_provision": 9900000, "net_income": 29106000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_assets": 8180489000, "short_term_debt": 165679000, "long_term_debt": 714884000, "total_debt": 1246410000, "total_liabilities": 3383765000, "total_equity": 4732752000, "shares_outstanding": 4375000, "goodwill_and_intangibles": 1769810000 }, "cash_flow": { "operating_cash_flow": 67732000, "capital_expenditure": 19171000, "free_cash_flow": 86903000, "dividends_paid": 8200000, "share_repurchases": -34143000, "shares_issued": null, "net_debt_issued": -84019000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "ebit": 56880000, "ebitda": 96143000, "pretax_income": 40651000, "tax_provision": 9900000, "net_income": 29106000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_assets": 8180489000, "short_term_debt": 165679000, "long_term_debt": 714884000, "total_debt": 1246410000, "total_liabilities": 3383765000, "total_equity": 4732752000, "shares_outstanding": 4375000, "goodwill_and_intangibles": 1769810000 }, "cash_flow": { "operating_cash_flow": 67732000, "capital_expenditure": 19171000, "free_cash_flow": 86903000, "dividends_paid": 8200000, "share_repurchases": -34143000, "shares_issued": null, "net_debt_issued": -84019000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "ebit": 56880000, "ebitda": 96143000, "pretax_income": 40651000, "tax_provision": 9900000, "net_income": 29106000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_assets": 8180489000, "short_term_debt": 165679000, "long_term_debt": 714884000, "total_debt": 1246410000, "total_liabilities": 3383765000, "total_equity": 4732752000, "shares_outstanding": 4375000, "goodwill_and_intangibles": 1769810000 }, "cash_flow": { "operating_cash_flow": 67732000, "capital_expenditure": 19171000, "free_cash_flow": 86903000, "dividends_paid": 8200000, "share_repurchases": -34143000, "shares_issued": null, "net_debt_issued": -84019000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "ebit": 56880000, "ebitda": 96143000, "pretax_income": 40651000, "tax_provision": 9900000, "net_income": 29106000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_assets": 8180489000, "short_term_debt": 165679000, "long_term_debt": 714884000, "total_debt": 1246410000, "total_liabilities": 3383765000, "total_equity": 4732752000, "shares_outstanding": 4375000, "goodwill_and_intangibles": 1769810000 }, "cash_flow": { "operating_cash_flow": 67732000, "capital_expenditure": 19171000, "free_cash_flow": 86903000, "dividends_paid": 8200000, "share_repurchases": -34143000, "shares_issued": null, "net_debt_issued": -84019000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "ebit": 56880000, "ebitda": 96143000, "pretax_income": 40651000, "tax_provision": 9900000, "net_income": 29106000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_assets": 8180489000, "short_term_debt": 165679000, "long_term_debt": 714884000, "total_debt": 1246410000, "total_liabilities": 3383765000, "total_equity": 4732752000, "shares_outstanding": 4375000, "goodwill_and_intangibles": 1769810000 }, "cash_flow": { "operating_cash_flow": 67732000, "capital_expenditure": 19171000, "free_cash_flow": 86903000, "dividends_paid": 8200000, "share_repurchases": -34143000, "shares_issued": null, "net_debt_issued": -84019000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1235992000, "cost_of_revenue": 857200000, "gross_profit": 378792000, "ebit": 56880000, "ebitda": 96143000, "pretax_income": 40651000, "tax_provision": 9900000, "net_income": 29106000, "net_income_to_common": 29106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135676000, "total_current_assets": 2208955000, "total_assets": 8180489000, "short_term_debt": 165679000, "long_term_debt": 714884000, "total_debt": 1246410000, "total_liabilities": 3383765000, "total_equity": 4732752000, "shares_outstanding": 4375000, "goodwill_and_intangibles": 1769810000 }, "cash_flow": { "operating_cash_flow": 67732000, "capital_expenditure": 19171000, "free_cash_flow": 86903000, "dividends_paid": 8200000, "share_repurchases": -34143000, "shares_issued": null, "net_debt_issued": -84019000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1251017000, "cost_of_revenue": 906631000, "gross_profit": 344386000, "ebit": 173741000, "ebitda": 217406000, "pretax_income": 172385000, "tax_provision": 61500000, "net_income": 108723000, "net_income_to_common": 108723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4379000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 20644000, "capital_expenditure": 23263000, "free_cash_flow": 43907000, "dividends_paid": 7852000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 177131000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1251017000, "cost_of_revenue": 906631000, "gross_profit": 344386000, "ebit": 173741000, "ebitda": 217406000, "pretax_income": 172385000, "tax_provision": 61500000, "net_income": 108723000, "net_income_to_common": 108723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4379000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 20644000, "capital_expenditure": 23263000, "free_cash_flow": 43907000, "dividends_paid": 7852000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 177131000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1251017000, "cost_of_revenue": 906631000, "gross_profit": 344386000, "ebit": 173741000, "ebitda": 217406000, "pretax_income": 172385000, "tax_provision": 61500000, "net_income": 108723000, "net_income_to_common": 108723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4379000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 20644000, "capital_expenditure": 23263000, "free_cash_flow": 43907000, "dividends_paid": 7852000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 177131000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1251017000, "cost_of_revenue": 906631000, "gross_profit": 344386000, "ebit": 173741000, "ebitda": 217406000, "pretax_income": 172385000, "tax_provision": 61500000, "net_income": 108723000, "net_income_to_common": 108723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4379000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 20644000, "capital_expenditure": 23263000, "free_cash_flow": 43907000, "dividends_paid": 7852000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 177131000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1251017000, "cost_of_revenue": 906631000, "gross_profit": 344386000, "ebit": 173741000, "ebitda": 217406000, "pretax_income": 172385000, "tax_provision": 61500000, "net_income": 108723000, "net_income_to_common": 108723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266988000, "total_current_assets": 2431095000, "total_assets": 8395713000, "short_term_debt": 263961000, "long_term_debt": 705618000, "total_debt": 1733962000, "total_liabilities": 3528562000, "total_equity": 4794025000, "shares_outstanding": 4379000, "goodwill_and_intangibles": 1756471000 }, "cash_flow": { "operating_cash_flow": 20644000, "capital_expenditure": 23263000, "free_cash_flow": 43907000, "dividends_paid": 7852000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 177131000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }