{ "ticker": { "uuid": "1a4e1cff-b509-4d4c-962e-8b70d66c517e", "symbol": "CBSH", "name": "Commerce Bancshares Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/1a4e1cff-b509-4d4c-962e-8b70d66c517e/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a4e1cff-b509-4d4c-962e-8b70d66c517e/" }, "latest_snapshot": { "ticker": { "uuid": "1a4e1cff-b509-4d4c-962e-8b70d66c517e", "symbol": "CBSH", "name": "Commerce Bancshares Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/1a4e1cff-b509-4d4c-962e-8b70d66c517e/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a4e1cff-b509-4d4c-962e-8b70d66c517e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.72, "value": 0.68, "quality": 0.78, "momentum": 0.26, "coverage": 1, "confidence": 1, "delta": -2 }, "headline_factors": { "price": 59.09, "market_cap": 8502703787.16, "pe_ratio": 14.5696, "earnings_yield": 0.0735, "ebitda_to_ev": 0.0804, "shareholder_yield": 0.0426, "roe": 0.1339, "piotroski_f_score": 5, "momentum_12_1": -0.0014, "volatility_252d": 0.1807 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 14.5696, "ev_ebitda": 12.4383, "earnings_yield": 0.0735, "fcf_yield": 0.0675, "shareholder_yield": 0.0426 }, "quality": { "roe": 0.1339, "roic": 0.0958, "gross_margin": 0.8023, "fcf_margin": 0.3217, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0262, "eps_growth_1y": 0.0455, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.021, "momentum_12_1": -0.0014, "relative_strength": -0.1952 }, "scores": { "value_percentile": 0.68, "quality_percentile": 0.78, "momentum_percentile": 0.26, "growth_composite": 77, "yield_composite": 29, "overall_composite": 28, "os_score": 0.72, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 53.05, "os": 0.79, "value": 0.77, "quality": 0.82, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 13.4196, "earnings_yield": 0.0767, "shareholder_yield": 0.0508, "roe": 0.134, "momentum_12_1": -0.128 }, { "week_end_date": "2026-06-14", "price": 55.82, "os": 0.76, "value": 0.76, "quality": 0.79, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 14.1203, "earnings_yield": 0.0737, "shareholder_yield": 0.0483, "roe": 0.134, "momentum_12_1": -0.1047 }, { "week_end_date": "2026-06-21", "price": 54.73, "os": 0.79, "value": 0.76, "quality": 0.82, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 13.8446, "earnings_yield": 0.0748, "shareholder_yield": 0.0493, "roe": 0.134, "momentum_12_1": -0.0806 }, { "week_end_date": "2026-06-28", "price": 57.79, "os": 0.75, "value": 0.75, "quality": 0.81, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 14.6186, "earnings_yield": 0.0716, "shareholder_yield": 0.0467, "roe": 0.134, "momentum_12_1": -0.1031 }, { "week_end_date": "2026-07-05", "price": 58.03, "os": 0.78, "value": 0.75, "quality": 0.8, "momentum": 0.21, "confidence": 0.991, "coverage": 1, "pe_ratio": 14.6794, "earnings_yield": 0.0714, "shareholder_yield": 0.0465, "roe": 0.134, "momentum_12_1": -0.1193 }, { "week_end_date": "2026-07-12", "price": 58.37, "os": 0.81, "value": 0.74, "quality": 0.81, "momentum": 0.3, "confidence": 0.98, "coverage": 1, "pe_ratio": 14.7654, "earnings_yield": 0.0711, "shareholder_yield": 0.0462, "roe": 0.134, "momentum_12_1": -0.0859 }, { "week_end_date": "2026-07-19", "price": 59.14, "os": 0.7, "value": 0.68, "quality": 0.77, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 14.5819, "earnings_yield": 0.0734, "shareholder_yield": 0.0425, "roe": 0.1339, "momentum_12_1": -0.0924 }, { "week_end_date": "2026-07-26", "price": 59.09, "os": 0.72, "value": 0.68, "quality": 0.78, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 14.5696, "earnings_yield": 0.0735, "shareholder_yield": 0.0426, "roe": 0.1339, "momentum_12_1": -0.0014 } ], "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": 2139664000, "cost_of_revenue": 428003000, "gross_profit": 1711661000, "ebit": 731835000, "ebitda": 770028000, "pretax_income": 731835000, "tax_provision": 161136000, "net_income": 566251000, "net_income_to_common": 566251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 138900333, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 645136000, "capital_expenditure": 52748000, "free_cash_flow": 697884000, "dividends_paid": 150237000, "share_repurchases": -207567000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2139664000, "cost_of_revenue": 428003000, "gross_profit": 1711661000, "ebit": 731835000, "ebitda": 770028000, "pretax_income": 731835000, "tax_provision": 161136000, "net_income": 566251000, "net_income_to_common": 566251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 138900333, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 645136000, "capital_expenditure": 52748000, "free_cash_flow": 697884000, "dividends_paid": 150237000, "share_repurchases": -207567000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2139664000, "cost_of_revenue": 428003000, "gross_profit": 1711661000, "ebit": 731835000, "ebitda": 770028000, "pretax_income": 731835000, "tax_provision": 161136000, "net_income": 566251000, "net_income_to_common": 566251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 138900333, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 645136000, "capital_expenditure": 52748000, "free_cash_flow": 697884000, "dividends_paid": 150237000, "share_repurchases": -207567000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2139664000, "cost_of_revenue": 428003000, "gross_profit": 1711661000, "ebit": 731835000, "ebitda": 770028000, "pretax_income": 731835000, "tax_provision": 161136000, "net_income": 566251000, "net_income_to_common": 566251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 138900333, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 645136000, "capital_expenditure": 52748000, "free_cash_flow": 697884000, "dividends_paid": 150237000, "share_repurchases": -207567000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2139664000, "cost_of_revenue": 428003000, "gross_profit": 1711661000, "ebit": 731835000, "ebitda": 770028000, "pretax_income": 731835000, "tax_provision": 161136000, "net_income": 566251000, "net_income_to_common": 566251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 138900333, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 645136000, "capital_expenditure": 52748000, "free_cash_flow": 697884000, "dividends_paid": 150237000, "share_repurchases": -207567000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2139664000, "cost_of_revenue": 428003000, "gross_profit": 1711661000, "ebit": 731835000, "ebitda": 770028000, "pretax_income": 731835000, "tax_provision": 161136000, "net_income": 566251000, "net_income_to_common": 566251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 138900333, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 645136000, "capital_expenditure": 52748000, "free_cash_flow": 697884000, "dividends_paid": 150237000, "share_repurchases": -207567000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2139664000, "cost_of_revenue": 428003000, "gross_profit": 1711661000, "ebit": 731835000, "ebitda": 770028000, "pretax_income": 731835000, "tax_provision": 161136000, "net_income": 566251000, "net_income_to_common": 566251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 138900333, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 645136000, "capital_expenditure": 52748000, "free_cash_flow": 697884000, "dividends_paid": 150237000, "share_repurchases": -207567000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2092933000, "cost_of_revenue": 462214000, "gross_profit": 1630719000, "ebit": 679490000, "ebitda": 733566000, "pretax_income": 679490000, "tax_provision": 145089000, "net_income": 526331000, "net_income_to_common": 526331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3372910000, "total_current_assets": 12509763000, "total_assets": 31996627000, "short_term_debt": 2926758000, "long_term_debt": 56000, "total_debt": 2926814000, "total_liabilities": 28664152000, "total_equity": 3309881000, "shares_outstanding": 134395000, "goodwill_and_intangibles": 160171000 }, "cash_flow": { "operating_cash_flow": 577859000, "capital_expenditure": 46133000, "free_cash_flow": 623992000, "dividends_paid": 145093000, "share_repurchases": -170470000, "shares_issued": null, "net_debt_issued": null } } ], "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": 498913000, "cost_of_revenue": 100000000, "gross_profit": 398913000, "ebit": 205944000, "ebitda": 219944000, "pretax_income": 205944000, "tax_provision": 46154000, "net_income": 159790000, "net_income_to_common": 159790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 645674000, "total_current_assets": 8968308000, "total_assets": 35269167000, "short_term_debt": 2428291000, "long_term_debt": null, "total_debt": 2454582000, "total_liabilities": 30887362000, "total_equity": 4357678000, "shares_outstanding": 144309038, "goodwill_and_intangibles": 394287000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 498913000, "cost_of_revenue": 100000000, "gross_profit": 398913000, "ebit": 205944000, "ebitda": 219944000, "pretax_income": 205944000, "tax_provision": 46154000, "net_income": 159790000, "net_income_to_common": 159790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 645674000, "total_current_assets": 8968308000, "total_assets": 35269167000, "short_term_debt": 2428291000, "long_term_debt": null, "total_debt": 2454582000, "total_liabilities": 30887362000, "total_equity": 4357678000, "shares_outstanding": 144309038, "goodwill_and_intangibles": 394287000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584005000, "cost_of_revenue": 107627000, "gross_profit": 476378000, "ebit": 185252000, "ebitda": 206258000, "pretax_income": 185252000, "tax_provision": 40881000, "net_income": 141623000, "net_income_to_common": 141623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572588000, "total_current_assets": 9218715000, "total_assets": 35717256000, "short_term_debt": 2576723000, "long_term_debt": 8045000, "total_debt": 2584768000, "total_liabilities": 31390858000, "total_equity": 4301769000, "shares_outstanding": 145856608, "goodwill_and_intangibles": 399790000 }, "cash_flow": { "operating_cash_flow": 684795000, "capital_expenditure": 6371000, "free_cash_flow": 691166000, "dividends_paid": 41875000, "share_repurchases": -84260000, "shares_issued": null, "net_debt_issued": -353929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584005000, "cost_of_revenue": 107627000, "gross_profit": 476378000, "ebit": 185252000, "ebitda": 206258000, "pretax_income": 185252000, "tax_provision": 40881000, "net_income": 141623000, "net_income_to_common": 141623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572588000, "total_current_assets": 9218715000, "total_assets": 35717256000, "short_term_debt": 2576723000, "long_term_debt": 8045000, "total_debt": 2584768000, "total_liabilities": 31390858000, "total_equity": 4301769000, "shares_outstanding": 145856608, "goodwill_and_intangibles": 399790000 }, "cash_flow": { "operating_cash_flow": 684795000, "capital_expenditure": 6371000, "free_cash_flow": 691166000, "dividends_paid": 41875000, "share_repurchases": -84260000, "shares_issued": null, "net_debt_issued": -353929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584005000, "cost_of_revenue": 107627000, "gross_profit": 476378000, "ebit": 185252000, "ebitda": 206258000, "pretax_income": 185252000, "tax_provision": 40881000, "net_income": 141623000, "net_income_to_common": 141623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572588000, "total_current_assets": 9218715000, "total_assets": 35717256000, "short_term_debt": 2576723000, "long_term_debt": 8045000, "total_debt": 2584768000, "total_liabilities": 31390858000, "total_equity": 4301769000, "shares_outstanding": 145856608, "goodwill_and_intangibles": 399790000 }, "cash_flow": { "operating_cash_flow": 684795000, "capital_expenditure": 6371000, "free_cash_flow": 691166000, "dividends_paid": 41875000, "share_repurchases": -84260000, "shares_issued": null, "net_debt_issued": -353929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584005000, "cost_of_revenue": 107627000, "gross_profit": 476378000, "ebit": 185252000, "ebitda": 206258000, "pretax_income": 185252000, "tax_provision": 40881000, "net_income": 141623000, "net_income_to_common": 141623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572588000, "total_current_assets": 9218715000, "total_assets": 35717256000, "short_term_debt": 2576723000, "long_term_debt": 8045000, "total_debt": 2584768000, "total_liabilities": 31390858000, "total_equity": 4301769000, "shares_outstanding": 145856608, "goodwill_and_intangibles": 399790000 }, "cash_flow": { "operating_cash_flow": 684795000, "capital_expenditure": 6371000, "free_cash_flow": 691166000, "dividends_paid": 41875000, "share_repurchases": -84260000, "shares_issued": null, "net_debt_issued": -353929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584005000, "cost_of_revenue": 107627000, "gross_profit": 476378000, "ebit": 185252000, "ebitda": 206258000, "pretax_income": 185252000, "tax_provision": 40881000, "net_income": 141623000, "net_income_to_common": 141623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572588000, "total_current_assets": 9218715000, "total_assets": 35717256000, "short_term_debt": 2576723000, "long_term_debt": 8045000, "total_debt": 2584768000, "total_liabilities": 31390858000, "total_equity": 4301769000, "shares_outstanding": 145856608, "goodwill_and_intangibles": 399790000 }, "cash_flow": { "operating_cash_flow": 684795000, "capital_expenditure": 6371000, "free_cash_flow": 691166000, "dividends_paid": 41875000, "share_repurchases": -84260000, "shares_issued": null, "net_debt_issued": -353929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584005000, "cost_of_revenue": 107627000, "gross_profit": 476378000, "ebit": 185252000, "ebitda": 206258000, "pretax_income": 185252000, "tax_provision": 40881000, "net_income": 141623000, "net_income_to_common": 141623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572588000, "total_current_assets": 9218715000, "total_assets": 35717256000, "short_term_debt": 2576723000, "long_term_debt": 8045000, "total_debt": 2584768000, "total_liabilities": 31390858000, "total_equity": 4301769000, "shares_outstanding": 145856608, "goodwill_and_intangibles": 399790000 }, "cash_flow": { "operating_cash_flow": 684795000, "capital_expenditure": 6371000, "free_cash_flow": 691166000, "dividends_paid": 41875000, "share_repurchases": -84260000, "shares_issued": null, "net_debt_issued": -353929000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 584005000, "cost_of_revenue": 107627000, "gross_profit": 476378000, "ebit": 185252000, "ebitda": 185252000, "pretax_income": 185252000, "tax_provision": 40881000, "net_income": 141623000, "net_income_to_common": 141623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572588000, "total_current_assets": 9218715000, "total_assets": 35717256000, "short_term_debt": 2576723000, "long_term_debt": 8045000, "total_debt": 2584768000, "total_liabilities": 31390858000, "total_equity": 4301769000, "shares_outstanding": 145856608, "goodwill_and_intangibles": 399790000 }, "cash_flow": { "operating_cash_flow": 684795000, "capital_expenditure": 6371000, "free_cash_flow": 691166000, "dividends_paid": 41875000, "share_repurchases": -84260000, "shares_issued": null, "net_debt_issued": -353929000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 542754000, "cost_of_revenue": 106458000, "gross_profit": 436296000, "ebit": 183301000, "ebitda": 205968000, "pretax_income": 183301000, "tax_provision": 40620000, "net_income": 140662000, "net_income_to_common": 140662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 137599105, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 266320000, "capital_expenditure": 35853000, "free_cash_flow": 302173000, "dividends_paid": 36236000, "share_repurchases": -115297000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 542754000, "cost_of_revenue": 106458000, "gross_profit": 436296000, "ebit": 183301000, "ebitda": 205968000, "pretax_income": 183301000, "tax_provision": 40620000, "net_income": 140662000, "net_income_to_common": 140662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 137599105, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 266320000, "capital_expenditure": 35853000, "free_cash_flow": 302173000, "dividends_paid": 36236000, "share_repurchases": -115297000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 542754000, "cost_of_revenue": 106458000, "gross_profit": 436296000, "ebit": 183301000, "ebitda": 205968000, "pretax_income": 183301000, "tax_provision": 40620000, "net_income": 140662000, "net_income_to_common": 140662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 803239000, "total_current_assets": 9898752000, "total_assets": 32915089000, "short_term_debt": 2989641000, "long_term_debt": 12798000, "total_debt": 3002439000, "total_liabilities": 29100317000, "total_equity": 3791371000, "shares_outstanding": 137599105, "goodwill_and_intangibles": 159850000 }, "cash_flow": { "operating_cash_flow": 266320000, "capital_expenditure": 35853000, "free_cash_flow": 302173000, "dividends_paid": 36236000, "share_repurchases": -115297000, "shares_issued": null, "net_debt_issued": null } } ] }, "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": "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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 } }