{ "ticker": { "uuid": "334f0b87-449e-4eb8-978d-b605016fe5b1", "symbol": "CAE", "name": "CAE Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/334f0b87-449e-4eb8-978d-b605016fe5b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/334f0b87-449e-4eb8-978d-b605016fe5b1/" }, "latest_snapshot": { "ticker": { "uuid": "334f0b87-449e-4eb8-978d-b605016fe5b1", "symbol": "CAE", "name": "CAE Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/334f0b87-449e-4eb8-978d-b605016fe5b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/334f0b87-449e-4eb8-978d-b605016fe5b1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.42, "value": 0.65, "quality": 0.31, "momentum": 0.19, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 25.18, "market_cap": 8097376493.48, "pe_ratio": 25.8464, "earnings_yield": 0.0488, "ebitda_to_ev": 0.0912, "shareholder_yield": -0.0049, "roe": 0.0589, "piotroski_f_score": 6, "momentum_12_1": -0.1109, "volatility_252d": 0.2841 }, "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": 25.8464, "ev_ebitda": 10.9709, "earnings_yield": 0.0488, "fcf_yield": 0.0974, "shareholder_yield": -0.0049 }, "quality": { "roe": 0.0589, "roic": 0.0534, "gross_margin": 0.283, "fcf_margin": 0.2154, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0445, "eps_growth_1y": -0.227, "fcf_growth_1y": -0.0782 }, "momentum": { "price_return_12m": -0.122, "momentum_12_1": -0.1109, "relative_strength": -0.2903 }, "scores": { "value_percentile": 0.65, "quality_percentile": 0.31, "momentum_percentile": 0.19, "growth_composite": 84, "yield_composite": 77, "overall_composite": 58, "os_score": 0.42, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.5, "os": 0.14, "value": 0.35, "quality": 0.3, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.1874, "earnings_yield": 0.0506, "shareholder_yield": -0.0048, "roe": 0.0589, "momentum_12_1": 0.012 }, { "week_end_date": "2026-06-14", "price": 25.3, "os": 0.16, "value": 0.36, "quality": 0.3, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.9599, "earnings_yield": 0.051, "shareholder_yield": -0.0048, "roe": 0.0589, "momentum_12_1": -0.0492 }, { "week_end_date": "2026-06-21", "price": 25.07, "os": 0.35, "value": 0.57, "quality": 0.34, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.7239, "earnings_yield": 0.0513, "shareholder_yield": -0.0049, "roe": 0.0589, "momentum_12_1": -0.1157 }, { "week_end_date": "2026-06-28", "price": 25.5, "os": 0.46, "value": 0.65, "quality": 0.32, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.1748, "earnings_yield": 0.0506, "shareholder_yield": -0.0048, "roe": 0.0589, "momentum_12_1": -0.0808 }, { "week_end_date": "2026-07-05", "price": 25.51, "os": 0.42, "value": 0.65, "quality": 0.33, "momentum": 0.18, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 26.1851, "earnings_yield": 0.0506, "shareholder_yield": -0.0048, "roe": 0.0589, "momentum_12_1": -0.14 }, { "week_end_date": "2026-07-12", "price": 25.62, "os": 0.11, "value": 0.36, "quality": 0.31, "momentum": 0.12, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 26.298, "earnings_yield": 0.0482, "shareholder_yield": -0.0048, "roe": 0.0589, "momentum_12_1": -0.1221 }, { "week_end_date": "2026-07-19", "price": 24.69, "os": 0.42, "value": 0.66, "quality": 0.3, "momentum": 0.17, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 25.3434, "earnings_yield": 0.0495, "shareholder_yield": -0.0049, "roe": 0.0589, "momentum_12_1": -0.1385 }, { "week_end_date": "2026-07-26", "price": 25.18, "os": 0.42, "value": 0.65, "quality": 0.31, "momentum": 0.19, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 25.8464, "earnings_yield": 0.0488, "shareholder_yield": -0.0049, "roe": 0.0589, "momentum_12_1": -0.1109 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "ebit": 632530411, "ebitda": 1084695914, "pretax_income": 401234222, "tax_provision": 77700280, "net_income": 313909133, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 265484313, "long_term_debt": 2288200000, "total_debt": 3255391106, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 322157823, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 873752186, "capital_expenditure": 288543751, "free_cash_flow": 1162295937, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 46300000, "net_debt_issued": -250500000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "ebit": 632530411, "ebitda": 1084695914, "pretax_income": 401234222, "tax_provision": 77700280, "net_income": 313909133, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 265484313, "long_term_debt": 2288200000, "total_debt": 3255391106, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 322157823, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 873752186, "capital_expenditure": 288543751, "free_cash_flow": 1162295937, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 46300000, "net_debt_issued": -250500000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "ebit": 632530411, "ebitda": 1084695914, "pretax_income": 401234222, "tax_provision": 77700280, "net_income": 313909133, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 265484313, "long_term_debt": 2288200000, "total_debt": 3255391106, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 322157823, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 873752186, "capital_expenditure": 288543751, "free_cash_flow": 1162295937, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 46300000, "net_debt_issued": -250500000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "ebit": 632530411, "ebitda": 1084695914, "pretax_income": 401234222, "tax_provision": 77700280, "net_income": 313909133, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 265484313, "long_term_debt": 2288200000, "total_debt": 3255391106, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 322157823, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 873752186, "capital_expenditure": 288543751, "free_cash_flow": 1162295937, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 46300000, "net_debt_issued": -250500000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "ebit": 632530411, "ebitda": 1084695914, "pretax_income": 401234222, "tax_provision": 77700280, "net_income": 313909133, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 265484313, "long_term_debt": 2288200000, "total_debt": 3255391106, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 322157823, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 873752186, "capital_expenditure": 288543751, "free_cash_flow": 1162295937, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 46300000, "net_debt_issued": -250500000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "ebit": 632530411, "ebitda": 1084695914, "pretax_income": 401234222, "tax_provision": 77700280, "net_income": 313909133, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 265484313, "long_term_debt": 2288200000, "total_debt": 3255391106, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 322157823, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 873752186, "capital_expenditure": 288543751, "free_cash_flow": 1162295937, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 46300000, "net_debt_issued": -250500000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4926699075, "cost_of_revenue": 3583135902, "gross_profit": 1343563172, "ebit": 624108704, "ebitda": 1076274207, "pretax_income": 401234222, "tax_provision": 77700280, "net_income": 313909133, "net_income_to_common": 313909133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 265484313, "long_term_debt": 2288200000, "total_debt": 3255391106, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 322157823, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 873752186, "capital_expenditure": 288543751, "free_cash_flow": 1162295937, "dividends_paid": null, "share_repurchases": -7000000, "shares_issued": 46300000, "net_debt_issued": -250500000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4707900000, "cost_of_revenue": 3407800000, "gross_profit": 1300100000, "ebit": 707600000, "ebitda": 1122300000, "pretax_income": 513700000, "tax_provision": 98700000, "net_income": 405300000, "net_income_to_common": 405300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293700000, "total_current_assets": 2143600000, "total_assets": 11213800000, "short_term_debt": 399000000, "long_term_debt": 2400400000, "total_debt": 3470400000, "total_liabilities": 6237800000, "total_equity": 4891500000, "shares_outstanding": 319718000, "goodwill_and_intangibles": 3871000000 }, "cash_flow": { "operating_cash_flow": 896500000, "capital_expenditure": 444100000, "free_cash_flow": 1340600000, "dividends_paid": null, "share_repurchases": -21300000, "shares_issued": 67100000, "net_debt_issued": -94700000 } } ], "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": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "ebit": 133945256, "ebitda": 251147356, "pretax_income": 81109066, "tax_provision": 6617056, "net_income": 73288909, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 252651234, "long_term_debt": 2288200000, "total_debt": 3242558027, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 323200000, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 204727706, "capital_expenditure": 42810348, "free_cash_flow": 247538054, "dividends_paid": null, "share_repurchases": -3100000, "shares_issued": 4300000, "net_debt_issued": -48900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "ebit": 133945256, "ebitda": 251147356, "pretax_income": 81109066, "tax_provision": 6617056, "net_income": 73288909, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 252651234, "long_term_debt": 2288200000, "total_debt": 3242558027, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 323200000, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 204727706, "capital_expenditure": 42810348, "free_cash_flow": 247538054, "dividends_paid": null, "share_repurchases": -3100000, "shares_issued": 4300000, "net_debt_issued": -48900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "ebit": 133945256, "ebitda": 251147356, "pretax_income": 81109066, "tax_provision": 6617056, "net_income": 73288909, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 252651234, "long_term_debt": 2288200000, "total_debt": 3242558027, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 323200000, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 204727706, "capital_expenditure": 42810348, "free_cash_flow": 247538054, "dividends_paid": null, "share_repurchases": -3100000, "shares_issued": 4300000, "net_debt_issued": -48900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "ebit": 133945256, "ebitda": 251147356, "pretax_income": 81109066, "tax_provision": 6617056, "net_income": 73288909, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 252651234, "long_term_debt": 2288200000, "total_debt": 3242558027, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 323200000, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 204727706, "capital_expenditure": 42810348, "free_cash_flow": 247538054, "dividends_paid": null, "share_repurchases": -3100000, "shares_issued": 4300000, "net_debt_issued": -48900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "ebit": 133945256, "ebitda": 251147356, "pretax_income": 81109066, "tax_provision": 6617056, "net_income": 73288909, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 252651234, "long_term_debt": 2288200000, "total_debt": 3242558027, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 323200000, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 204727706, "capital_expenditure": 42810348, "free_cash_flow": 247538054, "dividends_paid": null, "share_repurchases": -3100000, "shares_issued": 4300000, "net_debt_issued": -48900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "ebit": 133945256, "ebitda": 251147356, "pretax_income": 81109066, "tax_provision": 6617056, "net_income": 73288909, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 252651234, "long_term_debt": 2288200000, "total_debt": 3242558027, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 323200000, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 204727706, "capital_expenditure": 42810348, "free_cash_flow": 247538054, "dividends_paid": null, "share_repurchases": -3100000, "shares_issued": 4300000, "net_debt_issued": -48900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1330128543, "cost_of_revenue": 928092253, "gross_profit": 402036290, "ebit": 202321505, "ebitda": 319523605, "pretax_income": 81109066, "tax_provision": 6617056, "net_income": 73288909, "net_income_to_common": 73288909, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553827547, "total_current_assets": 2271053875, "total_assets": 11176608862, "short_term_debt": 252651234, "long_term_debt": 2288200000, "total_debt": 3242558027, "total_liabilities": 5774584587, "total_equity": 5318509005, "shares_outstanding": 323200000, "goodwill_and_intangibles": 3701741620 }, "cash_flow": { "operating_cash_flow": 204727706, "capital_expenditure": 42810348, "free_cash_flow": 247538054, "dividends_paid": null, "share_repurchases": -3100000, "shares_issued": 4300000, "net_debt_issued": -48900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1252100000, "cost_of_revenue": 889900000, "gross_profit": 362200000, "ebit": 170500000, "ebitda": 286000000, "pretax_income": 141700000, "tax_provision": 29600000, "net_income": 108900000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463700000, "total_current_assets": 2161100000, "total_assets": 11025600000, "short_term_debt": 242900000, "long_term_debt": 3003100000, "total_debt": 3246000000, "total_liabilities": 5775600000, "total_equity": 5167700000, "shares_outstanding": 322700000, "goodwill_and_intangibles": 3704578550 }, "cash_flow": { "operating_cash_flow": 407600000, "capital_expenditure": 63400000, "free_cash_flow": 471000000, "dividends_paid": null, "share_repurchases": -1600000, "shares_issued": 25300000, "net_debt_issued": -100400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1252100000, "cost_of_revenue": 889900000, "gross_profit": 362200000, "ebit": 170500000, "ebitda": 286000000, "pretax_income": 141700000, "tax_provision": 29600000, "net_income": 108900000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463700000, "total_current_assets": 2161100000, "total_assets": 11025600000, "short_term_debt": 242900000, "long_term_debt": 3003100000, "total_debt": 3246000000, "total_liabilities": 5775600000, "total_equity": 5167700000, "shares_outstanding": 322700000, "goodwill_and_intangibles": 3704578550 }, "cash_flow": { "operating_cash_flow": 407600000, "capital_expenditure": 63400000, "free_cash_flow": 471000000, "dividends_paid": null, "share_repurchases": -1600000, "shares_issued": 25300000, "net_debt_issued": -100400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1252100000, "cost_of_revenue": 889900000, "gross_profit": 362200000, "ebit": 170500000, "ebitda": 286000000, "pretax_income": 141700000, "tax_provision": 29600000, "net_income": 108900000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463700000, "total_current_assets": 2161100000, "total_assets": 11025600000, "short_term_debt": 242900000, "long_term_debt": 3003100000, "total_debt": 3246000000, "total_liabilities": 5775600000, "total_equity": 5167700000, "shares_outstanding": 322700000, "goodwill_and_intangibles": 3704578550 }, "cash_flow": { "operating_cash_flow": 407600000, "capital_expenditure": 63400000, "free_cash_flow": 471000000, "dividends_paid": null, "share_repurchases": -1600000, "shares_issued": 25300000, "net_debt_issued": -100400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1252100000, "cost_of_revenue": 889900000, "gross_profit": 362200000, "ebit": 195800000, "ebitda": 311300000, "pretax_income": 141700000, "tax_provision": 29600000, "net_income": 108900000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463700000, "total_current_assets": 2161100000, "total_assets": 11025600000, "short_term_debt": 242900000, "long_term_debt": 3003100000, "total_debt": 3246000000, "total_liabilities": 5775600000, "total_equity": 5167700000, "shares_outstanding": 322700000, "goodwill_and_intangibles": 3704578550 }, "cash_flow": { "operating_cash_flow": 407600000, "capital_expenditure": 63400000, "free_cash_flow": 471000000, "dividends_paid": null, "share_repurchases": -1600000, "shares_issued": 25300000, "net_debt_issued": -100400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1252100000, "cost_of_revenue": 889900000, "gross_profit": 362200000, "ebit": 195800000, "ebitda": 311300000, "pretax_income": 141700000, "tax_provision": 29600000, "net_income": 108900000, "net_income_to_common": 108900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463700000, "total_current_assets": 2161100000, "total_assets": 11025600000, "short_term_debt": 242900000, "long_term_debt": 3003100000, "total_debt": 3246000000, "total_liabilities": 5775600000, "total_equity": 5167700000, "shares_outstanding": 322700000, "goodwill_and_intangibles": 3704578550 }, "cash_flow": { "operating_cash_flow": 407600000, "capital_expenditure": 63400000, "free_cash_flow": 471000000, "dividends_paid": null, "share_repurchases": -1600000, "shares_issued": 25300000, "net_debt_issued": -100400000 } } ] }, "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 } }