{ "ticker": { "uuid": "17838da8-40e3-44b8-a7ab-f79dc318150a", "symbol": "EFX", "name": "Equifax Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/17838da8-40e3-44b8-a7ab-f79dc318150a/", "api_url": "https://sharemaestro.com/factors/api/tickers/17838da8-40e3-44b8-a7ab-f79dc318150a/" }, "latest_snapshot": { "ticker": { "uuid": "17838da8-40e3-44b8-a7ab-f79dc318150a", "symbol": "EFX", "name": "Equifax Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/17838da8-40e3-44b8-a7ab-f79dc318150a/", "api_url": "https://sharemaestro.com/factors/api/tickers/17838da8-40e3-44b8-a7ab-f79dc318150a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.23, "value": 0.23, "quality": 0.92, "momentum": 0.1, "coverage": 0.97, "confidence": 0.97, "delta": -3 }, "headline_factors": { "price": 172.54, "market_cap": 20270843955.84, "pe_ratio": 29.3228, "earnings_yield": 0.0451, "ebitda_to_ev": 0.0738, "shareholder_yield": 0.0779, "roe": 0.1578, "piotroski_f_score": 7, "momentum_12_1": -0.3496, "volatility_252d": 0.3451 }, "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": 29.3228, "ev_ebitda": 13.541, "earnings_yield": 0.0451, "fcf_yield": 0.0825, "shareholder_yield": 0.0779 }, "quality": { "roe": 0.1578, "roic": 0.0887, "gross_margin": 0.4438, "fcf_margin": 0.3289, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1035, "eps_growth_1y": 0.0807, "fcf_growth_1y": 0.1387 }, "momentum": { "price_return_12m": -0.2919, "momentum_12_1": -0.3496, "relative_strength": -0.4602 }, "scores": { "value_percentile": 0.23, "quality_percentile": 0.92, "momentum_percentile": 0.1, "growth_composite": 70, "yield_composite": 20, "overall_composite": 77, "os_score": 0.23, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 172.13, "os": 0.23, "value": 0.22, "quality": 0.94, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.7192, "earnings_yield": 0.0446, "shareholder_yield": 0.0674, "roe": 0.1539, "momentum_12_1": -0.3399 }, { "week_end_date": "2026-06-14", "price": 163.71, "os": 0.27, "value": 0.25, "quality": 0.92, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.2655, "earnings_yield": 0.0464, "shareholder_yield": 0.0708, "roe": 0.1539, "momentum_12_1": -0.3964 }, { "week_end_date": "2026-06-21", "price": 153.93, "os": 0.25, "value": 0.26, "quality": 0.92, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.5769, "earnings_yield": 0.0487, "shareholder_yield": 0.0753, "roe": 0.1539, "momentum_12_1": -0.3516 }, { "week_end_date": "2026-06-28", "price": 158.48, "os": 0.29, "value": 0.27, "quality": 0.92, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.3625, "earnings_yield": 0.0476, "shareholder_yield": 0.0732, "roe": 0.1539, "momentum_12_1": -0.3458 }, { "week_end_date": "2026-07-05", "price": 172.07, "os": 0.23, "value": 0.24, "quality": 0.92, "momentum": 0.09, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 29.7089, "earnings_yield": 0.0446, "shareholder_yield": 0.0674, "roe": 0.1539, "momentum_12_1": -0.3355 }, { "week_end_date": "2026-07-12", "price": 166.44, "os": 0.21, "value": 0.25, "quality": 0.92, "momentum": 0.03, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 28.7368, "earnings_yield": 0.0458, "shareholder_yield": 0.0697, "roe": 0.1539, "momentum_12_1": -0.3603 }, { "week_end_date": "2026-07-19", "price": 177.08, "os": 0.2, "value": 0.21, "quality": 0.92, "momentum": 0.08, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 30.5739, "earnings_yield": 0.0436, "shareholder_yield": 0.0655, "roe": 0.1539, "momentum_12_1": -0.4086 }, { "week_end_date": "2026-07-26", "price": 172.54, "os": 0.23, "value": 0.23, "quality": 0.92, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.3228, "earnings_yield": 0.0451, "shareholder_yield": 0.0779, "roe": 0.1578, "momentum_12_1": -0.3496 } ], "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": 6074500000, "cost_of_revenue": 3365100000, "gross_profit": 2709400000, "ebit": 1107200000, "ebitda": 1826700000, "pretax_income": 894900000, "tax_provision": 230600000, "net_income": 660300000, "net_income_to_common": 660300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 1615700000, "capital_expenditure": 481400000, "free_cash_flow": 2097100000, "dividends_paid": 232800000, "share_repurchases": -927500000, "shares_issued": 46400000, "net_debt_issued": -398500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6074500000, "cost_of_revenue": 3365100000, "gross_profit": 2709400000, "ebit": 1107200000, "ebitda": 1826700000, "pretax_income": 894900000, "tax_provision": 230600000, "net_income": 660300000, "net_income_to_common": 660300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 1615700000, "capital_expenditure": 481400000, "free_cash_flow": 2097100000, "dividends_paid": 232800000, "share_repurchases": -927500000, "shares_issued": 46400000, "net_debt_issued": -398500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6074500000, "cost_of_revenue": 3365100000, "gross_profit": 2709400000, "ebit": 1107200000, "ebitda": 1826700000, "pretax_income": 894900000, "tax_provision": 230600000, "net_income": 660300000, "net_income_to_common": 660300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 1615700000, "capital_expenditure": 481400000, "free_cash_flow": 2097100000, "dividends_paid": 232800000, "share_repurchases": -927500000, "shares_issued": 46400000, "net_debt_issued": -398500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6074500000, "cost_of_revenue": 3365100000, "gross_profit": 2709400000, "ebit": 1107200000, "ebitda": 1826700000, "pretax_income": 894900000, "tax_provision": 230600000, "net_income": 660300000, "net_income_to_common": 660300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 1615700000, "capital_expenditure": 481400000, "free_cash_flow": 2097100000, "dividends_paid": 232800000, "share_repurchases": -927500000, "shares_issued": 46400000, "net_debt_issued": -398500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6074500000, "cost_of_revenue": 3365100000, "gross_profit": 2709400000, "ebit": 1107200000, "ebitda": 1826700000, "pretax_income": 894900000, "tax_provision": 230600000, "net_income": 660300000, "net_income_to_common": 660300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 1615700000, "capital_expenditure": 481400000, "free_cash_flow": 2097100000, "dividends_paid": 232800000, "share_repurchases": -927500000, "shares_issued": 46400000, "net_debt_issued": -398500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6074500000, "cost_of_revenue": 3365100000, "gross_profit": 2709400000, "ebit": 1107200000, "ebitda": 1826700000, "pretax_income": 894900000, "tax_provision": 230600000, "net_income": 660300000, "net_income_to_common": 660300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 1615700000, "capital_expenditure": 481400000, "free_cash_flow": 2097100000, "dividends_paid": 232800000, "share_repurchases": -927500000, "shares_issued": 46400000, "net_debt_issued": -398500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6074500000, "cost_of_revenue": 3365100000, "gross_profit": 2709400000, "ebit": 1107200000, "ebitda": 1826700000, "pretax_income": 894900000, "tax_provision": 230600000, "net_income": 660300000, "net_income_to_common": 660300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 124100000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 1615700000, "capital_expenditure": 481400000, "free_cash_flow": 2097100000, "dividends_paid": 232800000, "share_repurchases": -927500000, "shares_issued": 46400000, "net_debt_issued": -398500000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5681100000, "cost_of_revenue": 2518700000, "gross_profit": 3162400000, "ebit": 1039600000, "ebitda": 1720200000, "pretax_income": 810500000, "tax_provision": 203200000, "net_income": 604100000, "net_income_to_common": 604100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169900000, "total_current_assets": 1360600000, "total_assets": 11759400000, "short_term_debt": 687700000, "long_term_debt": 4322800000, "total_debt": 5010500000, "total_liabilities": 6839800000, "total_equity": 4796900000, "shares_outstanding": 124900000, "goodwill_and_intangibles": 8163500000 }, "cash_flow": { "operating_cash_flow": 1324500000, "capital_expenditure": 511500000, "free_cash_flow": 1836000000, "dividends_paid": 193200000, "share_repurchases": 0, "shares_issued": 78200000, "net_debt_issued": -795800000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1700100000, "cost_of_revenue": 773700000, "gross_profit": 926400000, "ebit": 314200000, "ebitda": 505600000, "pretax_income": 256899999, "tax_provision": 71800000, "net_income": 183900000, "net_income_to_common": 183900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170100000, "total_current_assets": 1581300000, "total_assets": 11981800000, "short_term_debt": 1410300000, "long_term_debt": 4056800000, "total_debt": 5467100000, "total_liabilities": 7461900000, "total_equity": 4380200000, "shares_outstanding": 119200000, "goodwill_and_intangibles": 6887500000 }, "cash_flow": { "operating_cash_flow": 339800000, "capital_expenditure": 135000000, "free_cash_flow": 474800000, "dividends_paid": 66400000, "share_repurchases": -308300000, "shares_issued": 6400000, "net_debt_issued": -275000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1648900000, "cost_of_revenue": 767100000, "gross_profit": 881800000, "ebit": 291500000, "ebitda": 474600000, "pretax_income": 235800000, "tax_provision": 62500000, "net_income": 171500000, "net_income_to_common": 171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183400000, "total_current_assets": 1486700000, "total_assets": 11942000000, "short_term_debt": 1252500000, "long_term_debt": 4055600000, "total_debt": 5308100000, "total_liabilities": 7259200000, "total_equity": 4540700000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 6885700000 }, "cash_flow": { "operating_cash_flow": 241900000, "capital_expenditure": 120400000, "free_cash_flow": 362300000, "dividends_paid": 67100000, "share_repurchases": -260000000, "shares_issued": 10400000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1648900000, "cost_of_revenue": 767100000, "gross_profit": 881800000, "ebit": 291500000, "ebitda": 474600000, "pretax_income": 235800000, "tax_provision": 62500000, "net_income": 171500000, "net_income_to_common": 171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183400000, "total_current_assets": 1486700000, "total_assets": 11942000000, "short_term_debt": 1252500000, "long_term_debt": 4055600000, "total_debt": 5308100000, "total_liabilities": 7259200000, "total_equity": 4540700000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 6885700000 }, "cash_flow": { "operating_cash_flow": 241900000, "capital_expenditure": 120400000, "free_cash_flow": 362300000, "dividends_paid": 67100000, "share_repurchases": -260000000, "shares_issued": 10400000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1648900000, "cost_of_revenue": 767100000, "gross_profit": 881800000, "ebit": 291500000, "ebitda": 474600000, "pretax_income": 235800000, "tax_provision": 62500000, "net_income": 171500000, "net_income_to_common": 171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183400000, "total_current_assets": 1486700000, "total_assets": 11942000000, "short_term_debt": 1252500000, "long_term_debt": 4055600000, "total_debt": 5308100000, "total_liabilities": 7259200000, "total_equity": 4540700000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 6885700000 }, "cash_flow": { "operating_cash_flow": 241900000, "capital_expenditure": 120400000, "free_cash_flow": 362300000, "dividends_paid": 67100000, "share_repurchases": -260000000, "shares_issued": 10400000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1648900000, "cost_of_revenue": 767100000, "gross_profit": 881800000, "ebit": 291500000, "ebitda": 474600000, "pretax_income": 235800000, "tax_provision": 62500000, "net_income": 171500000, "net_income_to_common": 171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183400000, "total_current_assets": 1486700000, "total_assets": 11942000000, "short_term_debt": 1252500000, "long_term_debt": 4055600000, "total_debt": 5308100000, "total_liabilities": 7259200000, "total_equity": 4540700000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 6885700000 }, "cash_flow": { "operating_cash_flow": 241900000, "capital_expenditure": 120400000, "free_cash_flow": 362300000, "dividends_paid": 67100000, "share_repurchases": -260000000, "shares_issued": 10400000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1648900000, "cost_of_revenue": 767100000, "gross_profit": 881800000, "ebit": 291500000, "ebitda": 474600000, "pretax_income": 235800000, "tax_provision": 62500000, "net_income": 171500000, "net_income_to_common": 171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183400000, "total_current_assets": 1486700000, "total_assets": 11942000000, "short_term_debt": 1252500000, "long_term_debt": 4055600000, "total_debt": 5308100000, "total_liabilities": 7259200000, "total_equity": 4540700000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 6885700000 }, "cash_flow": { "operating_cash_flow": 241900000, "capital_expenditure": 120400000, "free_cash_flow": 362300000, "dividends_paid": 67100000, "share_repurchases": -260000000, "shares_issued": 10400000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1648900000, "cost_of_revenue": 767100000, "gross_profit": 881800000, "ebit": 291500000, "ebitda": 474600000, "pretax_income": 235800000, "tax_provision": 62500000, "net_income": 171500000, "net_income_to_common": 171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183400000, "total_current_assets": 1486700000, "total_assets": 11942000000, "short_term_debt": 1252500000, "long_term_debt": 4055600000, "total_debt": 5308100000, "total_liabilities": 7259200000, "total_equity": 4540700000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 6885700000 }, "cash_flow": { "operating_cash_flow": 241900000, "capital_expenditure": 120400000, "free_cash_flow": 362300000, "dividends_paid": 67100000, "share_repurchases": -260000000, "shares_issued": 10400000, "net_debt_issued": -1400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1648900000, "cost_of_revenue": 767100000, "gross_profit": 881800000, "ebit": 287700000, "ebitda": 470800000, "pretax_income": 235800000, "tax_provision": 62500000, "net_income": 171500000, "net_income_to_common": 171500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183400000, "total_current_assets": 1486700000, "total_assets": 11942000000, "short_term_debt": 1252500000, "long_term_debt": 4055600000, "total_debt": 5308100000, "total_liabilities": 7259200000, "total_equity": 4540700000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 6885700000 }, "cash_flow": { "operating_cash_flow": 241900000, "capital_expenditure": 120400000, "free_cash_flow": 362300000, "dividends_paid": 67100000, "share_repurchases": -260000000, "shares_issued": 10400000, "net_debt_issued": -1400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1550600000, "cost_of_revenue": 1380600000, "gross_profit": 170000000, "ebit": 287000000, "ebitda": 467500000, "pretax_income": 232900000, "tax_provision": 56500000, "net_income": 175700000, "net_income_to_common": 175700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 122300000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 470800000, "capital_expenditure": 130000000, "free_cash_flow": 600800000, "dividends_paid": 60800000, "share_repurchases": -500100000, "shares_issued": 8300000, "net_debt_issued": -196100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1550600000, "cost_of_revenue": 1380600000, "gross_profit": 170000000, "ebit": 287000000, "ebitda": 467500000, "pretax_income": 232900000, "tax_provision": 56500000, "net_income": 175700000, "net_income_to_common": 175700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 122300000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 470800000, "capital_expenditure": 130000000, "free_cash_flow": 600800000, "dividends_paid": 60800000, "share_repurchases": -500100000, "shares_issued": 8300000, "net_debt_issued": -196100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1550600000, "cost_of_revenue": 1380600000, "gross_profit": 170000000, "ebit": 287000000, "ebitda": 467500000, "pretax_income": 232900000, "tax_provision": 56500000, "net_income": 175700000, "net_income_to_common": 175700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 122300000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 470800000, "capital_expenditure": 130000000, "free_cash_flow": 600800000, "dividends_paid": 60800000, "share_repurchases": -500100000, "shares_issued": 8300000, "net_debt_issued": -196100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1550600000, "cost_of_revenue": 1380600000, "gross_profit": 170000000, "ebit": 287000000, "ebitda": 467500000, "pretax_income": 232900000, "tax_provision": 56500000, "net_income": 175700000, "net_income_to_common": 175700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180800000, "total_current_assets": 1412200000, "total_assets": 11864200000, "short_term_debt": 1038000000, "long_term_debt": 4055300000, "total_debt": 5093300000, "total_liabilities": 7126000000, "total_equity": 4604300000, "shares_outstanding": 122300000, "goodwill_and_intangibles": 6840500000 }, "cash_flow": { "operating_cash_flow": 470800000, "capital_expenditure": 130000000, "free_cash_flow": 600800000, "dividends_paid": 60800000, "share_repurchases": -500100000, "shares_issued": 8300000, "net_debt_issued": -196100000 } } ] }, "strategy_matches": [ { "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": "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 } }