{ "ticker": { "uuid": "33380156-33a4-49e5-974e-54e2f55dc0b0", "symbol": "VRT", "name": "Vertiv Holdings Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/33380156-33a4-49e5-974e-54e2f55dc0b0/", "api_url": "https://sharemaestro.com/factors/api/tickers/33380156-33a4-49e5-974e-54e2f55dc0b0/" }, "latest_snapshot": { "ticker": { "uuid": "33380156-33a4-49e5-974e-54e2f55dc0b0", "symbol": "VRT", "name": "Vertiv Holdings Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/33380156-33a4-49e5-974e-54e2f55dc0b0/", "api_url": "https://sharemaestro.com/factors/api/tickers/33380156-33a4-49e5-974e-54e2f55dc0b0/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.45, "value": 0.01, "quality": 0.9, "momentum": 0.94, "coverage": 1, "confidence": 0.958, "delta": 2 }, "headline_factors": { "price": 290.36, "market_cap": 111529835813.76, "pe_ratio": 71.5669, "earnings_yield": 0.0176, "ebitda_to_ev": 0.0207, "shareholder_yield": 0.0003, "roe": 0.3671, "piotroski_f_score": 5, "momentum_12_1": 1.2134, "volatility_252d": 0.5019 }, "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": 71.5669, "ev_ebitda": 48.3804, "earnings_yield": 0.0176, "fcf_yield": 0.0257, "shareholder_yield": 0.0003 }, "quality": { "roe": 0.3671, "roic": 0.3012, "gross_margin": 0.3616, "fcf_margin": 0.2672, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2895, "eps_growth_1y": 1.3392, "fcf_growth_1y": 0.7332 }, "momentum": { "price_return_12m": 1.1145, "momentum_12_1": 1.2134, "relative_strength": 0.9462 }, "scores": { "value_percentile": 0.01, "quality_percentile": 0.9, "momentum_percentile": 0.94, "growth_composite": 5, "yield_composite": 95, "overall_composite": 55, "os_score": 0.45, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 300.45, "os": 0.48, "value": 0.01, "quality": 0.91, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 74.0538, "earnings_yield": 0.017, "shareholder_yield": 0.0003, "roe": 0.3671, "momentum_12_1": 1.9506 }, { "week_end_date": "2026-06-14", "price": 302.81, "os": 0.49, "value": 0.01, "quality": 0.92, "momentum": 0.97, "confidence": 1, "coverage": 1, "pe_ratio": 74.6354, "earnings_yield": 0.0169, "shareholder_yield": 0.0002, "roe": 0.3671, "momentum_12_1": 2.3468 }, { "week_end_date": "2026-06-21", "price": 333.05, "os": 0.48, "value": 0.01, "quality": 0.91, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 82.089, "earnings_yield": 0.0154, "shareholder_yield": 0.0003, "roe": 0.3671, "momentum_12_1": 1.7649 }, { "week_end_date": "2026-06-28", "price": 303.95, "os": 0.5, "value": 0.01, "quality": 0.92, "momentum": 0.98, "confidence": 1, "coverage": 1, "pe_ratio": 74.9165, "earnings_yield": 0.0168, "shareholder_yield": 0.0003, "roe": 0.3671, "momentum_12_1": 1.485 }, { "week_end_date": "2026-07-05", "price": 300.53, "os": 0.47, "value": 0.01, "quality": 0.92, "momentum": 0.95, "confidence": 0.991, "coverage": 1, "pe_ratio": 74.0736, "earnings_yield": 0.017, "shareholder_yield": 0.0003, "roe": 0.3671, "momentum_12_1": 1.3528 }, { "week_end_date": "2026-07-12", "price": 318.86, "os": 0.47, "value": 0.01, "quality": 0.92, "momentum": 0.94, "confidence": 0.98, "coverage": 1, "pe_ratio": 78.5915, "earnings_yield": 0.016, "shareholder_yield": 0.0003, "roe": 0.3671, "momentum_12_1": 1.4585 }, { "week_end_date": "2026-07-19", "price": 289.56, "os": 0.47, "value": 0.01, "quality": 0.91, "momentum": 0.95, "confidence": 0.969, "coverage": 1, "pe_ratio": 71.3697, "earnings_yield": 0.0177, "shareholder_yield": 0.0003, "roe": 0.3671, "momentum_12_1": 1.5834 }, { "week_end_date": "2026-07-26", "price": 290.36, "os": 0.45, "value": 0.01, "quality": 0.9, "momentum": 0.94, "confidence": 0.958, "coverage": 1, "pe_ratio": 71.5669, "earnings_yield": 0.0176, "shareholder_yield": 0.0003, "roe": 0.3671, "momentum_12_1": 1.2134 } ], "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": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "ebit": 1828000000, "ebitda": 2136600000, "pretax_income": 1741900000, "tax_provision": 409100000, "net_income": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 390652824, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 2113800000, "capital_expenditure": 220000000, "free_cash_flow": 2333800000, "dividends_paid": 66599999, "share_repurchases": 0, "shares_issued": 26400000, "net_debt_issued": -20900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "ebit": 1828000000, "ebitda": 2136600000, "pretax_income": 1741900000, "tax_provision": 409100000, "net_income": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 390652824, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 2113800000, "capital_expenditure": 220000000, "free_cash_flow": 2333800000, "dividends_paid": 66599999, "share_repurchases": 0, "shares_issued": 26400000, "net_debt_issued": -20900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "ebit": 1828000000, "ebitda": 2136600000, "pretax_income": 1741900000, "tax_provision": 409100000, "net_income": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 390652824, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 2113800000, "capital_expenditure": 220000000, "free_cash_flow": 2333800000, "dividends_paid": 66599999, "share_repurchases": 0, "shares_issued": 26400000, "net_debt_issued": -20900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "ebit": 1828000000, "ebitda": 2136600000, "pretax_income": 1741900000, "tax_provision": 409100000, "net_income": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 390652824, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 2113800000, "capital_expenditure": 220000000, "free_cash_flow": 2333800000, "dividends_paid": 66599999, "share_repurchases": 0, "shares_issued": 26400000, "net_debt_issued": -20900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "ebit": 1828000000, "ebitda": 2136600000, "pretax_income": 1741900000, "tax_provision": 409100000, "net_income": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 390652824, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 2113800000, "capital_expenditure": 220000000, "free_cash_flow": 2333800000, "dividends_paid": 66599999, "share_repurchases": 0, "shares_issued": 26400000, "net_debt_issued": -20900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "ebit": 1828000000, "ebitda": 2136600000, "pretax_income": 1741900000, "tax_provision": 409100000, "net_income": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 390652824, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 2113800000, "capital_expenditure": 220000000, "free_cash_flow": 2333800000, "dividends_paid": 66599999, "share_repurchases": null, "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": 10229900000, "cost_of_revenue": 6715100000, "gross_profit": 3514800000, "ebit": 1897000000, "ebitda": 2205600000, "pretax_income": 1741900000, "tax_provision": 409100000, "net_income": 1332800000, "net_income_to_common": 1332800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 390652824, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 2113800000, "capital_expenditure": 220000000, "free_cash_flow": 2333800000, "dividends_paid": 66599999, "share_repurchases": 0, "shares_issued": 26400000, "net_debt_issued": -20900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8011800000, "cost_of_revenue": 5259000000, "gross_profit": 2752800000, "ebit": 915800000, "ebitda": 1192800000, "pretax_income": 765400000, "tax_provision": 269600000, "net_income": 495800000, "net_income_to_common": 495800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1232200000, "total_current_assets": 5101800000, "total_assets": 9132500000, "short_term_debt": 66700000, "long_term_debt": 2907200000, "total_debt": 3316700000, "total_liabilities": 6698200000, "total_equity": 2434300000, "shares_outstanding": 386325058, "goodwill_and_intangibles": 2808200000 }, "cash_flow": { "operating_cash_flow": 1319300000, "capital_expenditure": 184100000, "free_cash_flow": 1503400000, "dividends_paid": 42200000, "share_repurchases": -599900000, "shares_issued": 33000000, "net_debt_issued": -21100000 } } ], "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": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "ebit": 446300000, "ebitda": 554000000, "pretax_income": 438300000, "tax_provision": 48200000, "net_income": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_assets": 13400100000, "short_term_debt": 72300000, "long_term_debt": 2922200000, "total_debt": 3264900000, "total_liabilities": 9155200000, "total_equity": 4244900000, "shares_outstanding": 392128170, "goodwill_and_intangibles": 3829700000 }, "cash_flow": { "operating_cash_flow": 766800000, "capital_expenditure": 112600000, "free_cash_flow": 879400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": 23500000, "net_debt_issued": 23900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "ebit": 446300000, "ebitda": 554000000, "pretax_income": 438300000, "tax_provision": 48200000, "net_income": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_assets": 13400100000, "short_term_debt": 72300000, "long_term_debt": 2922200000, "total_debt": 3264900000, "total_liabilities": 9155200000, "total_equity": 4244900000, "shares_outstanding": 392128170, "goodwill_and_intangibles": 3829700000 }, "cash_flow": { "operating_cash_flow": 766800000, "capital_expenditure": 112600000, "free_cash_flow": 879400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": 23500000, "net_debt_issued": 23900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "ebit": 446300000, "ebitda": 554000000, "pretax_income": 438300000, "tax_provision": 48200000, "net_income": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_assets": 13400100000, "short_term_debt": 72300000, "long_term_debt": 2922200000, "total_debt": 3264900000, "total_liabilities": 9155200000, "total_equity": 4244900000, "shares_outstanding": 392128170, "goodwill_and_intangibles": 3829700000 }, "cash_flow": { "operating_cash_flow": 766800000, "capital_expenditure": 112600000, "free_cash_flow": 879400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": 23500000, "net_debt_issued": 23900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "ebit": 446300000, "ebitda": 554000000, "pretax_income": 438300000, "tax_provision": 48200000, "net_income": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_assets": 13400100000, "short_term_debt": 72300000, "long_term_debt": 2922200000, "total_debt": 3264900000, "total_liabilities": 9155200000, "total_equity": 4244900000, "shares_outstanding": 392128170, "goodwill_and_intangibles": 3829700000 }, "cash_flow": { "operating_cash_flow": 766800000, "capital_expenditure": 112600000, "free_cash_flow": 879400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": 23500000, "net_debt_issued": 23900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "ebit": 446300000, "ebitda": 554000000, "pretax_income": 438300000, "tax_provision": 48200000, "net_income": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_assets": 13400100000, "short_term_debt": 72300000, "long_term_debt": 2922200000, "total_debt": 3264900000, "total_liabilities": 9155200000, "total_equity": 4244900000, "shares_outstanding": 392128170, "goodwill_and_intangibles": 3829700000 }, "cash_flow": { "operating_cash_flow": 766800000, "capital_expenditure": 112600000, "free_cash_flow": 879400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": 23500000, "net_debt_issued": 23900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "ebit": 446300000, "ebitda": 554000000, "pretax_income": 438300000, "tax_provision": 48200000, "net_income": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_assets": 13400100000, "short_term_debt": 72300000, "long_term_debt": 2922200000, "total_debt": 3264900000, "total_liabilities": 9155200000, "total_equity": 4244900000, "shares_outstanding": 392128170, "goodwill_and_intangibles": 3829700000 }, "cash_flow": { "operating_cash_flow": 766800000, "capital_expenditure": 112600000, "free_cash_flow": 879400000, "dividends_paid": 23900000, "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": 2649500000, "cost_of_revenue": 1649800000, "gross_profit": 999700000, "ebit": 446300000, "ebitda": 554000000, "pretax_income": 438300000, "tax_provision": 48200000, "net_income": 390100000, "net_income_to_common": 390100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150600000, "total_current_assets": 7984600000, "total_assets": 13400100000, "short_term_debt": null, "long_term_debt": 2922200000, "total_debt": 3192600000, "total_liabilities": 9155200000, "total_equity": 4244900000, "shares_outstanding": 392128170, "goodwill_and_intangibles": 3829700000 }, "cash_flow": { "operating_cash_flow": 766800000, "capital_expenditure": 112600000, "free_cash_flow": 879400000, "dividends_paid": 23900000, "share_repurchases": null, "shares_issued": 23500000, "net_debt_issued": 23900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2880000000, "cost_of_revenue": 1817900000, "gross_profit": 1062099999, "ebit": 579900000, "ebitda": 668200000, "pretax_income": 563200000, "tax_provision": 117600000, "net_income": 445600000, "net_income_to_common": 445600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 391671334, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 1004900000, "capital_expenditure": 93300000, "free_cash_flow": 1098200000, "dividends_paid": 24000000, "share_repurchases": 0, "shares_issued": 4400000, "net_debt_issued": -5200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2880000000, "cost_of_revenue": 1817900000, "gross_profit": 1062099999, "ebit": 579900000, "ebitda": 668200000, "pretax_income": 563200000, "tax_provision": 117600000, "net_income": 445600000, "net_income_to_common": 445600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 391671334, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 1004900000, "capital_expenditure": 93300000, "free_cash_flow": 1098200000, "dividends_paid": 24000000, "share_repurchases": 0, "shares_issued": 4400000, "net_debt_issued": -5200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2880000000, "cost_of_revenue": 1817900000, "gross_profit": 1062099999, "ebit": 579900000, "ebitda": 668200000, "pretax_income": 563200000, "tax_provision": 117600000, "net_income": 445600000, "net_income_to_common": 445600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 391671334, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 1004900000, "capital_expenditure": 93300000, "free_cash_flow": 1098200000, "dividends_paid": 24000000, "share_repurchases": 0, "shares_issued": 4400000, "net_debt_issued": -5200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2880000000, "cost_of_revenue": 1817900000, "gross_profit": 1062099999, "ebit": 579900000, "ebitda": 668200000, "pretax_income": 563200000, "tax_provision": 117600000, "net_income": 445600000, "net_income_to_common": 445600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 391671334, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 1004900000, "capital_expenditure": 93300000, "free_cash_flow": 1098200000, "dividends_paid": 24000000, "share_repurchases": 0, "shares_issued": 4400000, "net_debt_issued": -5200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2880000000, "cost_of_revenue": 1817900000, "gross_profit": 1062099999, "ebit": 579900000, "ebitda": 668200000, "pretax_income": 563200000, "tax_provision": 117600000, "net_income": 445600000, "net_income_to_common": 445600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1728400000, "total_current_assets": 6819500000, "total_assets": 12212400000, "short_term_debt": 20900000, "long_term_debt": 2892100000, "total_debt": 3403400000, "total_liabilities": 8271100000, "total_equity": 3941300000, "shares_outstanding": 391671334, "goodwill_and_intangibles": 3928500000 }, "cash_flow": { "operating_cash_flow": 1004900000, "capital_expenditure": 93300000, "free_cash_flow": 1098200000, "dividends_paid": 24000000, "share_repurchases": 0, "shares_issued": 4400000, "net_debt_issued": -5200000 } } ] }, "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 } }