{ "ticker": { "uuid": "1a6a58f4-381f-4854-814e-f062a7e69e94", "symbol": "OWL", "name": "Blue Owl Capital Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/1a6a58f4-381f-4854-814e-f062a7e69e94/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a6a58f4-381f-4854-814e-f062a7e69e94/" }, "latest_snapshot": { "ticker": { "uuid": "1a6a58f4-381f-4854-814e-f062a7e69e94", "symbol": "OWL", "name": "Blue Owl Capital Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/1a6a58f4-381f-4854-814e-f062a7e69e94/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a6a58f4-381f-4854-814e-f062a7e69e94/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.3, "value": 0.35, "quality": 0.89, "momentum": 0.01, "coverage": 0.97, "confidence": 0.97, "delta": -11 }, "headline_factors": { "price": 10.3, "market_cap": 6960764853.9, "pe_ratio": 53.4691, "earnings_yield": 0.0521, "ebitda_to_ev": 0.0782, "shareholder_yield": 0.0956, "roe": 0.0652, "piotroski_f_score": 4, "momentum_12_1": -0.4853, "volatility_252d": 0.4363 }, "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": 53.4691, "ev_ebitda": 12.784, "earnings_yield": 0.0521, "fcf_yield": 0.1304, "shareholder_yield": 0.0956 }, "quality": { "roe": 0.0652, "roic": 0.211, "gross_margin": 0.6107, "fcf_margin": 0.4804, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1419, "eps_growth_1y": 0.7265, "fcf_growth_1y": 0.2616 }, "momentum": { "price_return_12m": -0.4135, "momentum_12_1": -0.4853, "relative_strength": -19.219 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.89, "momentum_percentile": 0.01, "growth_composite": 10, "yield_composite": 5, "overall_composite": 70, "os_score": 0.3, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.8, "os": 0.2, "value": 0.27, "quality": 0.82, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 76.173, "earnings_yield": 0.0403, "shareholder_yield": 0.1042, "roe": 0.0414, "momentum_12_1": -0.4254 }, { "week_end_date": "2026-06-14", "price": 9.68, "os": 0.22, "value": 0.27, "quality": 0.8, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 75.2403, "earnings_yield": 0.0405, "shareholder_yield": 0.1055, "roe": 0.0414, "momentum_12_1": -0.4573 }, { "week_end_date": "2026-06-21", "price": 9.53, "os": 0.21, "value": 0.28, "quality": 0.82, "momentum": 0.05, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 74.0744, "earnings_yield": 0.0408, "shareholder_yield": 0.1072, "roe": 0.0414, "momentum_12_1": -0.4232 }, { "week_end_date": "2026-06-28", "price": 8.57, "os": 0.3, "value": 0.33, "quality": 0.82, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 66.6125, "earnings_yield": 0.0428, "shareholder_yield": 0.1192, "roe": 0.0414, "momentum_12_1": -0.433 }, { "week_end_date": "2026-07-05", "price": 9.04, "os": 0.22, "value": 0.31, "quality": 0.81, "momentum": 0.04, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 70.2657, "earnings_yield": 0.0418, "shareholder_yield": 0.113, "roe": 0.0414, "momentum_12_1": -0.4628 }, { "week_end_date": "2026-07-12", "price": 9.36, "os": 0.2, "value": 0.3, "quality": 0.81, "momentum": 0.01, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 72.753, "earnings_yield": 0.0412, "shareholder_yield": 0.1091, "roe": 0.0414, "momentum_12_1": -0.4509 }, { "week_end_date": "2026-07-19", "price": 9.52, "os": 0.2, "value": 0.28, "quality": 0.81, "momentum": 0.04, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 73.9967, "earnings_yield": 0.0408, "shareholder_yield": 0.1073, "roe": 0.0414, "momentum_12_1": -0.504 }, { "week_end_date": "2026-07-26", "price": 9.45, "os": 0.19, "value": 0.28, "quality": 0.81, "momentum": 0.04, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 73.4526, "earnings_yield": 0.041, "shareholder_yield": 0.1081, "roe": 0.0414, "momentum_12_1": -0.5408 }, { "week_end_date": "2026-08-02", "price": 10.3, "os": 0.3, "value": 0.35, "quality": 0.89, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 53.4691, "earnings_yield": 0.0521, "shareholder_yield": 0.0956, "roe": 0.0652, "momentum_12_1": -0.4853 } ], "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": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": -53694000, "shares_issued": null, "net_debt_issued": 730000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": -53694000, "shares_issued": null, "net_debt_issued": 730000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": -53694000, "shares_issued": null, "net_debt_issued": 730000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": -53694000, "shares_issued": null, "net_debt_issued": 730000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": -53694000, "shares_issued": null, "net_debt_issued": 730000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": -53694000, "shares_issued": null, "net_debt_issued": 730000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": -53694000, "shares_issued": null, "net_debt_issued": 730000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2870178000, "cost_of_revenue": 1280733000, "gross_profit": 1589445000, "ebit": 553564000, "ebitda": 941124000, "pretax_income": 347911000, "tax_provision": 42424000, "net_income": 78833000, "net_income_to_common": 78833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 1256032000, "capital_expenditure": 57748000, "free_cash_flow": 1313780000, "dividends_paid": 546657000, "share_repurchases": -53694000, "shares_issued": null, "net_debt_issued": 730000000 } } ], "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": 753052000, "cost_of_revenue": 444886000, "gross_profit": 308166000, "ebit": 116411000, "ebitda": 116411000, "pretax_income": 70945000, "tax_provision": 10281000, "net_income": 60664000, "net_income_to_common": 60664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169057000, "total_current_assets": 169057000, "total_assets": 12334159000, "short_term_debt": 532315000, "long_term_debt": null, "total_debt": 532315000, "total_liabilities": 6720362000, "total_equity": 1996530000, "shares_outstanding": 688509841, "goodwill_and_intangibles": 8343253000 }, "cash_flow": { "operating_cash_flow": 461253000, "capital_expenditure": 8304000, "free_cash_flow": 469557000, "dividends_paid": 130616000, "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": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 989255000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099624000, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 500000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 989255000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099624000, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 500000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 989255000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099624000, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 500000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 989255000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099624000, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 500000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 989255000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099624000, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 500000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 989255000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099624000, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 500000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 896613000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099623999, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 500000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 753811000, "cost_of_revenue": 90918000, "gross_profit": 662893000, "ebit": 108901000, "ebitda": 199819000, "pretax_income": 95833000, "tax_provision": 16239999, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190457000, "total_current_assets": 896613000, "total_assets": 12414725000, "short_term_debt": 530689000, "long_term_debt": 3825829000, "total_debt": 4356518000, "total_liabilities": 6627117000, "total_equity": 2099623999, "shares_outstanding": 681072472, "goodwill_and_intangibles": 8428731000 }, "cash_flow": { "operating_cash_flow": 102808000, "capital_expenditure": 13825000, "free_cash_flow": 116633000, "dividends_paid": 150541000, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": 500000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 755596000, "cost_of_revenue": 287119000, "gross_profit": 468477000, "ebit": 250545000, "ebitda": 349015000, "pretax_income": 167754000, "tax_provision": 17006000, "net_income": 47667000, "net_income_to_common": 47667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 382850000, "capital_expenditure": 23731000, "free_cash_flow": 406581000, "dividends_paid": 149409000, "share_repurchases": -52003000, "shares_issued": null, "net_debt_issued": 90000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 755596000, "cost_of_revenue": 287119000, "gross_profit": 468477000, "ebit": 250545000, "ebitda": 349015000, "pretax_income": 167754000, "tax_provision": 17006000, "net_income": 47667000, "net_income_to_common": 47667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 382850000, "capital_expenditure": 23731000, "free_cash_flow": 406581000, "dividends_paid": 149409000, "share_repurchases": -52003000, "shares_issued": null, "net_debt_issued": 90000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 755596000, "cost_of_revenue": 287119000, "gross_profit": 468477000, "ebit": 250545000, "ebitda": 349015000, "pretax_income": 167754000, "tax_provision": 17006000, "net_income": 47667000, "net_income_to_common": 47667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194512000, "total_current_assets": 969468000, "total_assets": 12467684000, "short_term_debt": 860000000, "long_term_debt": 3324426000, "total_debt": 3862573000, "total_liabilities": 6413485000, "total_equity": 2205362000, "shares_outstanding": 664801995, "goodwill_and_intangibles": 8513269000 }, "cash_flow": { "operating_cash_flow": 382850000, "capital_expenditure": 23731000, "free_cash_flow": 406581000, "dividends_paid": 149409000, "share_repurchases": -52003000, "shares_issued": null, "net_debt_issued": 90000000 } } ] }, "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }