{ "ticker": { "uuid": "1ca63cdb-974c-4037-b24f-cc78b8a3c463", "symbol": "CG", "name": "Carlyle Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/1ca63cdb-974c-4037-b24f-cc78b8a3c463/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ca63cdb-974c-4037-b24f-cc78b8a3c463/" }, "latest_snapshot": { "ticker": { "uuid": "1ca63cdb-974c-4037-b24f-cc78b8a3c463", "symbol": "CG", "name": "Carlyle Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/1ca63cdb-974c-4037-b24f-cc78b8a3c463/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ca63cdb-974c-4037-b24f-cc78b8a3c463/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.02, "value": 0.08, "quality": 0.23, "momentum": 0.11, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 45.4, "market_cap": 16342838985.8, "pe_ratio": 29.9046, "earnings_yield": 0.0294, "ebitda_to_ev": 0.0336, "shareholder_yield": 0.0746, "roe": 0.1011, "piotroski_f_score": 4, "momentum_12_1": -0.3303, "volatility_252d": 0.3377 }, "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": 29.9046, "ev_ebitda": 29.7984, "earnings_yield": 0.0294, "fcf_yield": -0.0231, "shareholder_yield": 0.0746 }, "quality": { "roe": 0.1011, "roic": 0.0409, "gross_margin": 0.7308, "fcf_margin": -0.1745, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0369, "eps_growth_1y": -0.4962, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2656, "momentum_12_1": -0.3303, "relative_strength": -0.4818 }, "scores": { "value_percentile": 0.08, "quality_percentile": 0.23, "momentum_percentile": 0.11, "growth_composite": 92, "yield_composite": 13, "overall_composite": 98, "os_score": 0.02, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 43.48, "os": 0.03, "value": 0.09, "quality": 0.23, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.6399, "earnings_yield": 0.0301, "shareholder_yield": 0.0779, "roe": 0.1011, "momentum_12_1": 0.1145 }, { "week_end_date": "2026-06-14", "price": 45.75, "os": 0.03, "value": 0.09, "quality": 0.23, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.1351, "earnings_yield": 0.0292, "shareholder_yield": 0.074, "roe": 0.1011, "momentum_12_1": 0.0591 }, { "week_end_date": "2026-06-21", "price": 44.8, "os": 0.03, "value": 0.09, "quality": 0.22, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.5093, "earnings_yield": 0.0296, "shareholder_yield": 0.0756, "roe": 0.1011, "momentum_12_1": -0.0049 }, { "week_end_date": "2026-06-28", "price": 41.4, "os": 0.02, "value": 0.11, "quality": 0.24, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.2698, "earnings_yield": 0.0308, "shareholder_yield": 0.0818, "roe": 0.1011, "momentum_12_1": -0.0888 }, { "week_end_date": "2026-07-05", "price": 42.83, "os": 0.01, "value": 0.1, "quality": 0.22, "momentum": 0.13, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 28.2117, "earnings_yield": 0.0303, "shareholder_yield": 0.079, "roe": 0.1011, "momentum_12_1": -0.1988 }, { "week_end_date": "2026-07-12", "price": 44.71, "os": 0.02, "value": 0.09, "quality": 0.24, "momentum": 0.21, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 29.4501, "earnings_yield": 0.0296, "shareholder_yield": 0.0757, "roe": 0.1011, "momentum_12_1": -0.1953 }, { "week_end_date": "2026-07-19", "price": 46.07, "os": 0.01, "value": 0.09, "quality": 0.22, "momentum": 0.12, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 30.3459, "earnings_yield": 0.0291, "shareholder_yield": 0.0735, "roe": 0.1011, "momentum_12_1": -0.2358 }, { "week_end_date": "2026-07-26", "price": 45.4, "os": 0.02, "value": 0.08, "quality": 0.23, "momentum": 0.11, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 29.9046, "earnings_yield": 0.0294, "shareholder_yield": 0.0746, "roe": 0.1011, "momentum_12_1": -0.3303 } ], "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": 4897700000, "cost_of_revenue": 1668600000, "gross_profit": 3229100000, "ebit": 1282900000, "ebitda": 1336900000, "pretax_income": 1159200000, "tax_provision": 214500000, "net_income": 808700000, "net_income_to_common": 808700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 370900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 1462900000, "capital_expenditure": 99400000, "free_cash_flow": 1562300000, "dividends_paid": 505100000, "share_repurchases": -686500000, "shares_issued": null, "net_debt_issued": 4840900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4897700000, "cost_of_revenue": 1668600000, "gross_profit": 3229100000, "ebit": 1282900000, "ebitda": 1336900000, "pretax_income": 1159200000, "tax_provision": 214500000, "net_income": 808700000, "net_income_to_common": 808700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 370900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 1462900000, "capital_expenditure": 99400000, "free_cash_flow": 1562300000, "dividends_paid": 505100000, "share_repurchases": -686500000, "shares_issued": null, "net_debt_issued": 4840900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4897700000, "cost_of_revenue": 1668600000, "gross_profit": 3229100000, "ebit": 1282900000, "ebitda": 1336900000, "pretax_income": 1159200000, "tax_provision": 214500000, "net_income": 808700000, "net_income_to_common": 808700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 370900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 1462900000, "capital_expenditure": 99400000, "free_cash_flow": 1562300000, "dividends_paid": 505100000, "share_repurchases": -686500000, "shares_issued": null, "net_debt_issued": 4840900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4897700000, "cost_of_revenue": 1668600000, "gross_profit": 3229100000, "ebit": 1282900000, "ebitda": 1336900000, "pretax_income": 1159200000, "tax_provision": 214500000, "net_income": 808700000, "net_income_to_common": 808700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 370900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 1462900000, "capital_expenditure": 99400000, "free_cash_flow": 1562300000, "dividends_paid": 505100000, "share_repurchases": -686500000, "shares_issued": null, "net_debt_issued": 4840900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4897700000, "cost_of_revenue": 1668600000, "gross_profit": 3229100000, "ebit": 1282900000, "ebitda": 1336900000, "pretax_income": 1159200000, "tax_provision": 214500000, "net_income": 808700000, "net_income_to_common": 808700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 370900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 1462900000, "capital_expenditure": 99400000, "free_cash_flow": 1562300000, "dividends_paid": 505100000, "share_repurchases": -686500000, "shares_issued": null, "net_debt_issued": 4840900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4897700000, "cost_of_revenue": 1668600000, "gross_profit": 3229100000, "ebit": 1282900000, "ebitda": 1336900000, "pretax_income": 1159200000, "tax_provision": 214500000, "net_income": 808700000, "net_income_to_common": 808700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 370900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 1462900000, "capital_expenditure": 99400000, "free_cash_flow": 1562300000, "dividends_paid": 505100000, "share_repurchases": -686500000, "shares_issued": null, "net_debt_issued": 4840900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4897700000, "cost_of_revenue": 1668600000, "gross_profit": 3229100000, "ebit": 1282900000, "ebitda": 1336900000, "pretax_income": 1159200000, "tax_provision": 214500000, "net_income": 808700000, "net_income_to_common": 808700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 370900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 1462900000, "capital_expenditure": 99400000, "free_cash_flow": 1562300000, "dividends_paid": 505100000, "share_repurchases": -686500000, "shares_issued": null, "net_debt_issued": 4840900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4088300000, "cost_of_revenue": 685900000, "gross_profit": 3402400000, "ebit": 1393700000, "ebitda": 1577800000, "pretax_income": 1393700000, "tax_provision": 302600000, "net_income": 1020400000, "net_income_to_common": 1020400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2096400000, "total_current_assets": 3139100000, "total_assets": 23103500000, "short_term_debt": 458200000, "long_term_debt": 9496300000, "total_debt": 9496300000, "total_liabilities": 16755900000, "total_equity": 5606900000, "shares_outstanding": 368024612, "goodwill_and_intangibles": 634100000 }, "cash_flow": { "operating_cash_flow": -759500000, "capital_expenditure": 77700000, "free_cash_flow": -681800000, "dividends_paid": 503000000, "share_repurchases": -554600000, "shares_issued": 0, "net_debt_issued": 1705200000 } } ], "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": 189600000, "cost_of_revenue": -169700000, "gross_profit": 359300000, "ebit": -140400000, "ebitda": -124500000, "pretax_income": -179000000, "tax_provision": -37100000, "net_income": -132199999, "net_income_to_common": -132199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2754200000, "total_current_assets": 3880000000, "total_assets": 29842000000, "short_term_debt": 387300000, "long_term_debt": 14617100000, "total_debt": 14617100000, "total_liabilities": 22467400000, "total_equity": 5403500000, "shares_outstanding": 359200000, "goodwill_and_intangibles": 473600000 }, "cash_flow": { "operating_cash_flow": 469000000, "capital_expenditure": 28100000, "free_cash_flow": 497100000, "dividends_paid": 126400000, "share_repurchases": -204800000, "shares_issued": null, "net_debt_issued": 589700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189600000, "cost_of_revenue": -169700000, "gross_profit": 359300000, "ebit": -140400000, "ebitda": -124500000, "pretax_income": -179000000, "tax_provision": -37100000, "net_income": -132199999, "net_income_to_common": -132199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2754200000, "total_current_assets": 3880000000, "total_assets": 29842000000, "short_term_debt": 387300000, "long_term_debt": 14617100000, "total_debt": 14617100000, "total_liabilities": 22467400000, "total_equity": 5403500000, "shares_outstanding": 359200000, "goodwill_and_intangibles": 473600000 }, "cash_flow": { "operating_cash_flow": 469000000, "capital_expenditure": 28100000, "free_cash_flow": 497100000, "dividends_paid": 126400000, "share_repurchases": -204800000, "shares_issued": null, "net_debt_issued": 589700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189600000, "cost_of_revenue": -169700000, "gross_profit": 359300000, "ebit": -140400000, "ebitda": -124500000, "pretax_income": -179000000, "tax_provision": -37100000, "net_income": -132199999, "net_income_to_common": -132199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2754200000, "total_current_assets": 3880000000, "total_assets": 29842000000, "short_term_debt": 387300000, "long_term_debt": 14617100000, "total_debt": 14617100000, "total_liabilities": 22467400000, "total_equity": 5403500000, "shares_outstanding": 359200000, "goodwill_and_intangibles": 473600000 }, "cash_flow": { "operating_cash_flow": 469000000, "capital_expenditure": 28100000, "free_cash_flow": 497100000, "dividends_paid": 126400000, "share_repurchases": -204800000, "shares_issued": null, "net_debt_issued": 589700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189600000, "cost_of_revenue": -169700000, "gross_profit": 359300000, "ebit": -140400000, "ebitda": -124500000, "pretax_income": -179000000, "tax_provision": -37100000, "net_income": -132199999, "net_income_to_common": -132199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2754200000, "total_current_assets": 3880000000, "total_assets": 29842000000, "short_term_debt": 387300000, "long_term_debt": 14617100000, "total_debt": 14617100000, "total_liabilities": 22467400000, "total_equity": 5403500000, "shares_outstanding": 359200000, "goodwill_and_intangibles": 473600000 }, "cash_flow": { "operating_cash_flow": 469000000, "capital_expenditure": 28100000, "free_cash_flow": 497100000, "dividends_paid": 126400000, "share_repurchases": -204800000, "shares_issued": null, "net_debt_issued": 589700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189600000, "cost_of_revenue": -169700000, "gross_profit": 359300000, "ebit": -140400000, "ebitda": -124500000, "pretax_income": -179000000, "tax_provision": -37100000, "net_income": -132199999, "net_income_to_common": -132199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2754200000, "total_current_assets": 3880000000, "total_assets": 29842000000, "short_term_debt": 387300000, "long_term_debt": 14617100000, "total_debt": 14617100000, "total_liabilities": 22467400000, "total_equity": 5403500000, "shares_outstanding": 359200000, "goodwill_and_intangibles": 473600000 }, "cash_flow": { "operating_cash_flow": 469000000, "capital_expenditure": 28100000, "free_cash_flow": 497100000, "dividends_paid": 126400000, "share_repurchases": -204800000, "shares_issued": null, "net_debt_issued": 589700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189600000, "cost_of_revenue": -169700000, "gross_profit": 359300000, "ebit": -140400000, "ebitda": -124500000, "pretax_income": -179000000, "tax_provision": -37100000, "net_income": -132199999, "net_income_to_common": -132199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2754200000, "total_current_assets": 3880000000, "total_assets": 29842000000, "short_term_debt": 387300000, "long_term_debt": 14617100000, "total_debt": 14617100000, "total_liabilities": 22467400000, "total_equity": 5403500000, "shares_outstanding": 359200000, "goodwill_and_intangibles": 473600000 }, "cash_flow": { "operating_cash_flow": 469000000, "capital_expenditure": 28100000, "free_cash_flow": 497100000, "dividends_paid": 126400000, "share_repurchases": -204800000, "shares_issued": null, "net_debt_issued": 589700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 189600000, "cost_of_revenue": -169700000, "gross_profit": 359300000, "ebit": -140400000, "ebitda": -124500000, "pretax_income": -179000000, "tax_provision": -37100000, "net_income": -132199999, "net_income_to_common": -132199999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2754200000, "total_current_assets": 3880000000, "total_assets": 29842000000, "short_term_debt": 387300000, "long_term_debt": 14617100000, "total_debt": 14617100000, "total_liabilities": 22467400000, "total_equity": 5403500000, "shares_outstanding": 359200000, "goodwill_and_intangibles": 473600000 }, "cash_flow": { "operating_cash_flow": 469000000, "capital_expenditure": 28100000, "free_cash_flow": 497100000, "dividends_paid": 126400000, "share_repurchases": -204800000, "shares_issued": null, "net_debt_issued": 589700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1842900000, "cost_of_revenue": 837600000, "gross_profit": 1005300000, "ebit": 500100000, "ebitda": 514600000, "pretax_income": 461800000, "tax_provision": 116300000, "net_income": 358100000, "net_income_to_common": 358100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 373900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 452300000, "capital_expenditure": 42000000, "free_cash_flow": 494300000, "dividends_paid": 125900000, "share_repurchases": -203700000, "shares_issued": null, "net_debt_issued": 1280100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1842900000, "cost_of_revenue": 837600000, "gross_profit": 1005300000, "ebit": 500100000, "ebitda": 514600000, "pretax_income": 461800000, "tax_provision": 116300000, "net_income": 358100000, "net_income_to_common": 358100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 373900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 452300000, "capital_expenditure": 42000000, "free_cash_flow": 494300000, "dividends_paid": 125900000, "share_repurchases": -203700000, "shares_issued": null, "net_debt_issued": 1280100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1842900000, "cost_of_revenue": 837600000, "gross_profit": 1005300000, "ebit": 500100000, "ebitda": 514600000, "pretax_income": 461800000, "tax_provision": 116300000, "net_income": 358100000, "net_income_to_common": 358100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 373900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 452300000, "capital_expenditure": 42000000, "free_cash_flow": 494300000, "dividends_paid": 125900000, "share_repurchases": -203700000, "shares_issued": null, "net_debt_issued": 1280100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1842900000, "cost_of_revenue": 837600000, "gross_profit": 1005300000, "ebit": 500100000, "ebitda": 514600000, "pretax_income": 461800000, "tax_provision": 116300000, "net_income": 358100000, "net_income_to_common": 358100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 373900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 452300000, "capital_expenditure": 42000000, "free_cash_flow": 494300000, "dividends_paid": 125900000, "share_repurchases": -203700000, "shares_issued": null, "net_debt_issued": 1280100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1842900000, "cost_of_revenue": 837600000, "gross_profit": 1005300000, "ebit": 500100000, "ebitda": 514600000, "pretax_income": 461800000, "tax_provision": 116300000, "net_income": 358100000, "net_income_to_common": 358100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3205300000, "total_current_assets": 3205300000, "total_assets": 29116000000, "short_term_debt": null, "long_term_debt": 13893200000, "total_debt": 13893200000, "total_liabilities": 22058900000, "total_equity": 5761500000, "shares_outstanding": 373900000, "goodwill_and_intangibles": 507100000 }, "cash_flow": { "operating_cash_flow": 452300000, "capital_expenditure": 42000000, "free_cash_flow": 494300000, "dividends_paid": 125900000, "share_repurchases": -203700000, "shares_issued": null, "net_debt_issued": 1280100000 } } ] }, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }