{ "ticker": { "uuid": "28c11f76-d816-4772-beb8-80d36eec8ffe", "symbol": "VRSK", "name": "Verisk Analytics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/28c11f76-d816-4772-beb8-80d36eec8ffe/", "api_url": "https://sharemaestro.com/factors/api/tickers/28c11f76-d816-4772-beb8-80d36eec8ffe/" }, "latest_snapshot": { "ticker": { "uuid": "28c11f76-d816-4772-beb8-80d36eec8ffe", "symbol": "VRSK", "name": "Verisk Analytics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/28c11f76-d816-4772-beb8-80d36eec8ffe/", "api_url": "https://sharemaestro.com/factors/api/tickers/28c11f76-d816-4772-beb8-80d36eec8ffe/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.19, "value": 0.19, "quality": 0.95, "momentum": 0.06, "coverage": 0.939, "confidence": 0.939, "delta": -0.04 }, "headline_factors": { "price": 191.82, "market_cap": 24966526221.84, "pe_ratio": 28.1948, "earnings_yield": 0.0466, "ebitda_to_ev": 0.0572, "shareholder_yield": 0.095, "roe": -0.7447, "piotroski_f_score": 6, "momentum_12_1": -0.2941, "volatility_252d": 0.3603 }, "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": 28.1948, "ev_ebitda": 17.4703, "earnings_yield": 0.0466, "fcf_yield": 0.061, "shareholder_yield": 0.095 }, "quality": { "roe": -0.7447, "roic": 0.4204, "gross_margin": 0.6766, "fcf_margin": 0.5644, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0501, "eps_growth_1y": -0.0332, "fcf_growth_1y": 0.2113 }, "momentum": { "price_return_12m": -0.2697, "momentum_12_1": -0.2941, "relative_strength": -0.439 }, "scores": { "value_percentile": 0.19, "quality_percentile": 0.95, "momentum_percentile": 0.06, "growth_composite": 88, "yield_composite": 20, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.939, "signal_confidence": 0.939 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 181.23, "os": 0.19, "value": 0.19, "quality": 0.95, "momentum": 0.05, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.0875, "earnings_yield": 0.0489, "shareholder_yield": 0.0948, "roe": -0.7795, "momentum_12_1": -0.458 }, { "week_end_date": "2026-06-14", "price": 183.29, "os": 0.18, "value": 0.19, "quality": 0.95, "momentum": 0.03, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.3846, "earnings_yield": 0.0484, "shareholder_yield": 0.0913, "roe": -0.7795, "momentum_12_1": -0.473 }, { "week_end_date": "2026-06-21", "price": 173.8, "os": 0.19, "value": 0.21, "quality": 0.93, "momentum": 0.05, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 25.0182, "earnings_yield": 0.0507, "shareholder_yield": 0.0991, "roe": -0.7795, "momentum_12_1": -0.4373 }, { "week_end_date": "2026-06-28", "price": 182.18, "os": 0.19, "value": 0.2, "quality": 0.93, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.2245, "earnings_yield": 0.0487, "shareholder_yield": 0.0946, "roe": -0.7795, "momentum_12_1": -0.4295 }, { "week_end_date": "2026-07-05", "price": 188.35, "os": 0.2, "value": 0.2, "quality": 0.95, "momentum": 0.07, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 27.1127, "earnings_yield": 0.0473, "shareholder_yield": 0.0915, "roe": -0.7795, "momentum_12_1": -0.3985 }, { "week_end_date": "2026-07-12", "price": 185.39, "os": 0.22, "value": 0.2, "quality": 0.93, "momentum": 0.13, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 26.6866, "earnings_yield": 0.0479, "shareholder_yield": 0.0929, "roe": -0.7795, "momentum_12_1": -0.3845 }, { "week_end_date": "2026-07-19", "price": 200.68, "os": 0.17, "value": 0.16, "quality": 0.94, "momentum": 0.07, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 28.8876, "earnings_yield": 0.0448, "shareholder_yield": 0.0858, "roe": -0.7795, "momentum_12_1": -0.4191 }, { "week_end_date": "2026-07-26", "price": 201.34, "os": 0.17, "value": 0.16, "quality": 0.94, "momentum": 0.09, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 28.9826, "earnings_yield": 0.0447, "shareholder_yield": 0.0856, "roe": -0.7795, "momentum_12_1": -0.383 }, { "week_end_date": "2026-08-02", "price": 194.85, "os": 0.23, "value": 0.18, "quality": 0.95, "momentum": 0.16, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.6402, "earnings_yield": 0.046, "shareholder_yield": 0.0936, "roe": -0.7447, "momentum_12_1": -0.3009 }, { "week_end_date": "2026-08-09", "price": 191.82, "os": 0.19, "value": 0.19, "quality": 0.95, "momentum": 0.06, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.1948, "earnings_yield": 0.0466, "shareholder_yield": 0.095, "roe": -0.7447, "momentum_12_1": -0.2941 } ], "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": 3072700000, "cost_of_revenue": 1004400000, "gross_profit": 2068300000, "ebit": 1379900000, "ebitda": 1688300000, "pretax_income": 1171300000, "tax_provision": 263000000, "net_income": 908300000, "net_income_to_common": 908300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 1436000000, "capital_expenditure": 244100000, "free_cash_flow": 1680100000, "dividends_paid": 251100000, "share_repurchases": -624000000, "shares_issued": 56900000, "net_debt_issued": 1696200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3072700000, "cost_of_revenue": 1004400000, "gross_profit": 2068300000, "ebit": 1379900000, "ebitda": 1688300000, "pretax_income": 1171300000, "tax_provision": 263000000, "net_income": 908300000, "net_income_to_common": 908300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 1436000000, "capital_expenditure": 244100000, "free_cash_flow": 1680100000, "dividends_paid": 251100000, "share_repurchases": -624000000, "shares_issued": 56900000, "net_debt_issued": 1696200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3072700000, "cost_of_revenue": 1004400000, "gross_profit": 2068300000, "ebit": 1379900000, "ebitda": 1688300000, "pretax_income": 1171300000, "tax_provision": 263000000, "net_income": 908300000, "net_income_to_common": 908300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 1436000000, "capital_expenditure": 244100000, "free_cash_flow": 1680100000, "dividends_paid": 251100000, "share_repurchases": -624000000, "shares_issued": 56900000, "net_debt_issued": 1696200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3072700000, "cost_of_revenue": 1004400000, "gross_profit": 2068300000, "ebit": 1379900000, "ebitda": 1688300000, "pretax_income": 1171300000, "tax_provision": 263000000, "net_income": 908300000, "net_income_to_common": 908300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 1436000000, "capital_expenditure": 244100000, "free_cash_flow": 1680100000, "dividends_paid": 251100000, "share_repurchases": -624000000, "shares_issued": 56900000, "net_debt_issued": 1696200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3072700000, "cost_of_revenue": 1004400000, "gross_profit": 2068300000, "ebit": 1379900000, "ebitda": 1688300000, "pretax_income": 1171300000, "tax_provision": 263000000, "net_income": 908300000, "net_income_to_common": 908300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 1436000000, "capital_expenditure": 244100000, "free_cash_flow": 1680100000, "dividends_paid": 251100000, "share_repurchases": -624000000, "shares_issued": 56900000, "net_debt_issued": 1696200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3072700000, "cost_of_revenue": 1004400000, "gross_profit": 2068300000, "ebit": 1379900000, "ebitda": 1688300000, "pretax_income": 1171300000, "tax_provision": 263000000, "net_income": 908300000, "net_income_to_common": 908300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 1436000000, "capital_expenditure": 244100000, "free_cash_flow": 1680100000, "dividends_paid": 251100000, "share_repurchases": -624000000, "shares_issued": 56900000, "net_debt_issued": 1696200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3072700000, "cost_of_revenue": 1004400000, "gross_profit": 2068300000, "ebit": 1379900000, "ebitda": 1688300000, "pretax_income": 1171300000, "tax_provision": 263000000, "net_income": 908300000, "net_income_to_common": 908300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 1436000000, "capital_expenditure": 244100000, "free_cash_flow": 1680100000, "dividends_paid": 251100000, "share_repurchases": -624000000, "shares_issued": 56900000, "net_debt_issued": 1696200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3072700000, "cost_of_revenue": 1004400000, "gross_profit": 2068300000, "ebit": 1379900000, "ebitda": 1688300000, "pretax_income": 1171300000, "tax_provision": 263000000, "net_income": 908300000, "net_income_to_common": 908300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 1436000000, "capital_expenditure": 244100000, "free_cash_flow": 1680100000, "dividends_paid": 251100000, "share_repurchases": -624000000, "shares_issued": 56900000, "net_debt_issued": 1696200000 } } ], "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": 806300000, "cost_of_revenue": 233400000, "gross_profit": 572900000, "ebit": 356200000, "ebitda": 436800000, "pretax_income": 303400000, "tax_provision": -74800000, "net_income": 228600000, "net_income_to_common": 228600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551400000, "total_current_assets": 1122400000, "total_assets": 4495900000, "short_term_debt": 282800000, "long_term_debt": 4206000000, "total_debt": 4617100000, "total_liabilities": 5684900000, "total_equity": -1189000000, "shares_outstanding": 130850538, "goodwill_and_intangibles": 2172700000 }, "cash_flow": { "operating_cash_flow": 366000000, "capital_expenditure": 68100000, "free_cash_flow": 434100000, "dividends_paid": 65400000, "share_repurchases": -200100000, "shares_issued": 5600000, "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": 806300000, "cost_of_revenue": 233400000, "gross_profit": 572900000, "ebit": 356200000, "ebitda": 436800000, "pretax_income": 303400000, "tax_provision": -74800000, "net_income": 228600000, "net_income_to_common": 228600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551400000, "total_current_assets": 1122400000, "total_assets": 4495900000, "short_term_debt": 282800000, "long_term_debt": 4206000000, "total_debt": 4617100000, "total_liabilities": 5684900000, "total_equity": -1189000000, "shares_outstanding": 130850538, "goodwill_and_intangibles": 2172700000 }, "cash_flow": { "operating_cash_flow": 366000000, "capital_expenditure": 68100000, "free_cash_flow": 434100000, "dividends_paid": 65400000, "share_repurchases": -200100000, "shares_issued": 5600000, "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": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 351700000, "ebitda": 436000000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 351700000, "ebitda": 436000000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 351700000, "ebitda": 436000000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 351700000, "ebitda": 436000000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 351700000, "ebitda": 436000000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 351700000, "ebitda": 436000000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 351700000, "ebitda": 436000000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 351700000, "ebitda": 436000000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 782600000, "cost_of_revenue": 236600000, "gross_profit": 546000000, "ebit": 352200000, "ebitda": 436500000, "pretax_income": 308500000, "tax_provision": 74300000, "net_income": 234200000, "net_income_to_common": 234200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524500000, "total_current_assets": 1201900000, "total_assets": 4598400000, "short_term_debt": 283300000, "long_term_debt": 4204900000, "total_debt": 4625200000, "total_liabilities": 5765300000, "total_equity": -1167700000, "shares_outstanding": 135222570, "goodwill_and_intangibles": 2192100000 }, "cash_flow": { "operating_cash_flow": 390400000, "capital_expenditure": 64000000, "free_cash_flow": 454400000, "dividends_paid": 65500000, "share_repurchases": -1626900000, "shares_issued": 10600000, "net_debt_issued": -266000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 778800000, "cost_of_revenue": 314600000, "gross_profit": 464200000, "ebit": 301800000, "ebitda": 380700000, "pretax_income": 244900000, "tax_provision": 47700000, "net_income": 197200000, "net_income_to_common": 197200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2178200000, "total_current_assets": 2765400000, "total_assets": 6195500000, "short_term_debt": 1535200000, "long_term_debt": 3213600000, "total_debt": 5037300000, "total_liabilities": 5885700000, "total_equity": 309000000, "shares_outstanding": 139110064, "goodwill_and_intangibles": 2224800000 }, "cash_flow": { "operating_cash_flow": 343300000, "capital_expenditure": 67200000, "free_cash_flow": 410500000, "dividends_paid": 62500000, "share_repurchases": -223800000, "shares_issued": 5600000, "net_debt_issued": null } } ] }, "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": "Price Strength Relative to Volatility", "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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }