{ "ticker": { "uuid": "36def596-a1e4-4e74-916b-8fc6a50926a4", "symbol": "MSCI", "name": "MSCI Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/36def596-a1e4-4e74-916b-8fc6a50926a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/36def596-a1e4-4e74-916b-8fc6a50926a4/" }, "latest_snapshot": { "ticker": { "uuid": "36def596-a1e4-4e74-916b-8fc6a50926a4", "symbol": "MSCI", "name": "MSCI Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/36def596-a1e4-4e74-916b-8fc6a50926a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/36def596-a1e4-4e74-916b-8fc6a50926a4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.16, "value": 0.1, "quality": 0.82, "momentum": 0.28, "coverage": 0.939, "confidence": 0.939, "delta": -1 }, "headline_factors": { "price": 550.79, "market_cap": 40042433000, "pe_ratio": 29.4851, "earnings_yield": 0.04, "ebitda_to_ev": 0.0443, "shareholder_yield": 0.0814, "roe": -0.5049, "piotroski_f_score": 8, "momentum_12_1": 0.0299, "volatility_252d": 0.3037 }, "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": 29.4851, "ev_ebitda": 22.5729, "earnings_yield": 0.04, "fcf_yield": 0.0365, "shareholder_yield": 0.0814 }, "quality": { "roe": -0.5049, "roic": 0.454, "gross_margin": 0.8297, "fcf_margin": 0.5064, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.1162, "eps_growth_1y": 0.1522, "fcf_growth_1y": 0.1007 }, "momentum": { "price_return_12m": 0.0224, "momentum_12_1": 0.0299, "relative_strength": -0.1459 }, "scores": { "value_percentile": 0.1, "quality_percentile": 0.82, "momentum_percentile": 0.28, "growth_composite": 22, "yield_composite": 21, "overall_composite": 84, "os_score": 0.16, "factor_coverage": 0.939, "signal_confidence": 0.939 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 615.46, "os": 0.17, "value": 0.08, "quality": 0.83, "momentum": 0.32, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 33.9174, "earnings_yield": 0.035, "shareholder_yield": 0.0723, "roe": -0.4757, "momentum_12_1": 0.0402 }, { "week_end_date": "2026-06-14", "price": 599.12, "os": 0.32, "value": 0.08, "quality": 0.82, "momentum": 0.65, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 33.0169, "earnings_yield": 0.0359, "shareholder_yield": 0.0743, "roe": -0.4757, "momentum_12_1": 0.0495 }, { "week_end_date": "2026-06-21", "price": 581.19, "os": 0.16, "value": 0.09, "quality": 0.83, "momentum": 0.3, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 32.0288, "earnings_yield": 0.0368, "shareholder_yield": 0.0766, "roe": -0.4757, "momentum_12_1": 0.0955 }, { "week_end_date": "2026-06-28", "price": 554.85, "os": 0.18, "value": 0.1, "quality": 0.81, "momentum": 0.33, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.5772, "earnings_yield": 0.0384, "shareholder_yield": 0.0802, "roe": -0.4757, "momentum_12_1": 0.1107 }, { "week_end_date": "2026-07-05", "price": 603.11, "os": 0.16, "value": 0.09, "quality": 0.82, "momentum": 0.31, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 33.2368, "earnings_yield": 0.0357, "shareholder_yield": 0.0738, "roe": -0.4757, "momentum_12_1": 0.0619 }, { "week_end_date": "2026-07-12", "price": 604.71, "os": 0.14, "value": 0.08, "quality": 0.82, "momentum": 0.26, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 33.3249, "earnings_yield": 0.0356, "shareholder_yield": 0.0736, "roe": -0.4757, "momentum_12_1": 0.0742 }, { "week_end_date": "2026-07-19", "price": 628.66, "os": 0.15, "value": 0.08, "quality": 0.82, "momentum": 0.3, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 34.6448, "earnings_yield": 0.0344, "shareholder_yield": 0.0708, "roe": -0.4757, "momentum_12_1": 0.0197 }, { "week_end_date": "2026-07-26", "price": 550.79, "os": 0.16, "value": 0.1, "quality": 0.82, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.4851, "earnings_yield": 0.04, "shareholder_yield": 0.0814, "roe": -0.5049, "momentum_12_1": 0.0299 } ], "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": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "ebit": 1713567000, "ebitda": 1932137000, "pretax_income": 1494256000, "tax_provision": 291951000, "net_income": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 1588446000, "capital_expenditure": 39319000, "free_cash_flow": 1627765000, "dividends_paid": 556521000, "share_repurchases": -2484305000, "shares_issued": 6975000, "net_debt_issued": 1704088000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "ebit": 1713567000, "ebitda": 1932137000, "pretax_income": 1494256000, "tax_provision": 291951000, "net_income": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 1588446000, "capital_expenditure": 39319000, "free_cash_flow": 1627765000, "dividends_paid": 556521000, "share_repurchases": -2484305000, "shares_issued": 6975000, "net_debt_issued": 1704088000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "ebit": 1713567000, "ebitda": 1932137000, "pretax_income": 1494256000, "tax_provision": 291951000, "net_income": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 1588446000, "capital_expenditure": 39319000, "free_cash_flow": 1627765000, "dividends_paid": 556521000, "share_repurchases": -2484305000, "shares_issued": 6975000, "net_debt_issued": 1704088000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "ebit": 1713567000, "ebitda": 1932137000, "pretax_income": 1494256000, "tax_provision": 291951000, "net_income": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 1588446000, "capital_expenditure": 39319000, "free_cash_flow": 1627765000, "dividends_paid": 556521000, "share_repurchases": -2484305000, "shares_issued": 6975000, "net_debt_issued": 1704088000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "ebit": 1713567000, "ebitda": 1932137000, "pretax_income": 1494256000, "tax_provision": 291951000, "net_income": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 1588446000, "capital_expenditure": 39319000, "free_cash_flow": 1627765000, "dividends_paid": 556521000, "share_repurchases": -2484305000, "shares_issued": 6975000, "net_debt_issued": 1704088000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "ebit": 1713567000, "ebitda": 1932137000, "pretax_income": 1494256000, "tax_provision": 291951000, "net_income": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 1588446000, "capital_expenditure": 39319000, "free_cash_flow": 1627765000, "dividends_paid": 556521000, "share_repurchases": -2484305000, "shares_issued": 6975000, "net_debt_issued": 1704088000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3134459000, "cost_of_revenue": 550366000, "gross_profit": 2584093000, "ebit": 1713567000, "ebitda": 1932137000, "pretax_income": 1494256000, "tax_provision": 291951000, "net_income": 1202305000, "net_income_to_common": 1202305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": null, "long_term_debt": 6202286000, "total_debt": 6309817000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 1588446000, "capital_expenditure": 39319000, "free_cash_flow": 1627765000, "dividends_paid": 556521000, "share_repurchases": -2484305000, "shares_issued": 6975000, "net_debt_issued": 1704088000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2856128000, "cost_of_revenue": 514382000, "gross_profit": 2341746000, "ebit": 1541668000, "ebitda": 1747943000, "pretax_income": 1356168000, "tax_provision": 247040000, "net_income": 1109128000, "net_income_to_common": 1109128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 405854000, "total_current_assets": 1344021000, "total_assets": 5445439000, "short_term_debt": 24851000, "long_term_debt": 4510816000, "total_debt": 4656820000, "total_liabilities": 6385436000, "total_equity": -939997000, "shares_outstanding": 78960000, "goodwill_and_intangibles": 3822780000 }, "cash_flow": { "operating_cash_flow": 1501627000, "capital_expenditure": 33762000, "free_cash_flow": 1535389000, "dividends_paid": 509109000, "share_repurchases": -885266000, "shares_issued": 0, "net_debt_issued": -2188000 } } ], "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": 867000000, "cost_of_revenue": 149900000, "gross_profit": 717100000, "ebit": 487500000, "ebitda": 530000000, "pretax_income": 417300000, "tax_provision": 75300000, "net_income": 342000000, "net_income_to_common": 342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356400000, "total_current_assets": 1436200000, "total_assets": 5602500000, "short_term_debt": 24900000, "long_term_debt": 6380400000, "total_debt": 6519300000, "total_liabilities": 8292000000, "total_equity": -2689500000, "shares_outstanding": 73100000, "goodwill_and_intangibles": 3830100000 }, "cash_flow": { "operating_cash_flow": 370800000, "capital_expenditure": 15000000, "free_cash_flow": 385800000, "dividends_paid": 149500000, "share_repurchases": -168400000, "shares_issued": 12500000, "net_debt_issued": -25000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "ebit": 458300000, "ebitda": 512900000, "pretax_income": 389200000, "tax_provision": -16800000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_assets": 5545300000, "short_term_debt": 25100000, "long_term_debt": 6403800000, "total_debt": 6572800000, "total_liabilities": 8319400000, "total_equity": -2774100000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 3813300000 }, "cash_flow": { "operating_cash_flow": 306800000, "capital_expenditure": 28800000, "free_cash_flow": 335600000, "dividends_paid": 150500000, "share_repurchases": -414800000, "shares_issued": 1300000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "ebit": 458300000, "ebitda": 512900000, "pretax_income": 389200000, "tax_provision": -16800000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_assets": 5545300000, "short_term_debt": 25100000, "long_term_debt": 6403800000, "total_debt": 6572800000, "total_liabilities": 8319400000, "total_equity": -2774100000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 3813300000 }, "cash_flow": { "operating_cash_flow": 306800000, "capital_expenditure": 28800000, "free_cash_flow": 335600000, "dividends_paid": 150500000, "share_repurchases": -414800000, "shares_issued": 1300000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "ebit": 458300000, "ebitda": 512900000, "pretax_income": 389200000, "tax_provision": -16800000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_assets": 5545300000, "short_term_debt": 25100000, "long_term_debt": 6403800000, "total_debt": 6572800000, "total_liabilities": 8319400000, "total_equity": -2774100000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 3813300000 }, "cash_flow": { "operating_cash_flow": 306800000, "capital_expenditure": 28800000, "free_cash_flow": 335600000, "dividends_paid": 150500000, "share_repurchases": -414800000, "shares_issued": 1300000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "ebit": 458300000, "ebitda": 512900000, "pretax_income": 389200000, "tax_provision": -16800000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_assets": 5545300000, "short_term_debt": 25100000, "long_term_debt": 6403800000, "total_debt": 6572800000, "total_liabilities": 8319400000, "total_equity": -2774100000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 3813300000 }, "cash_flow": { "operating_cash_flow": 306800000, "capital_expenditure": 28800000, "free_cash_flow": 335600000, "dividends_paid": 150500000, "share_repurchases": -414800000, "shares_issued": 1300000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "ebit": 458300000, "ebitda": 512900000, "pretax_income": 389200000, "tax_provision": -16800000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_assets": 5545300000, "short_term_debt": 25100000, "long_term_debt": 6403800000, "total_debt": 6572800000, "total_liabilities": 8319400000, "total_equity": -2774100000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 3813300000 }, "cash_flow": { "operating_cash_flow": 306800000, "capital_expenditure": 28800000, "free_cash_flow": 335600000, "dividends_paid": 150500000, "share_repurchases": -414800000, "shares_issued": 1300000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "ebit": 458300000, "ebitda": 512900000, "pretax_income": 389200000, "tax_provision": -16800000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_assets": 5545300000, "short_term_debt": 25100000, "long_term_debt": 6403800000, "total_debt": 6572800000, "total_liabilities": 8319400000, "total_equity": -2774100000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 3813300000 }, "cash_flow": { "operating_cash_flow": 306800000, "capital_expenditure": 28800000, "free_cash_flow": 335600000, "dividends_paid": 150500000, "share_repurchases": -414800000, "shares_issued": 1300000, "net_debt_issued": 200000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 850800000, "cost_of_revenue": 141800000, "gross_profit": 709000000, "ebit": 456900000, "ebitda": 504700000, "pretax_income": 389200000, "tax_provision": -16800000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385300000, "total_current_assets": 1394100000, "total_assets": 5545300000, "short_term_debt": 25100000, "long_term_debt": 6403800000, "total_debt": 6547700000, "total_liabilities": 8319400000, "total_equity": -2774100000, "shares_outstanding": 73400000, "goodwill_and_intangibles": 3813300000 }, "cash_flow": { "operating_cash_flow": 306800000, "capital_expenditure": 28800000, "free_cash_flow": 335600000, "dividends_paid": 150500000, "share_repurchases": -414800000, "shares_issued": 1300000, "net_debt_issued": 200000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 822528000, "cost_of_revenue": 143381000, "gross_profit": 679147000, "ebit": 452431000, "ebitda": 500813000, "pretax_income": 388838000, "tax_provision": 104169000, "net_income": 284669000, "net_income_to_common": 284669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 501130000, "capital_expenditure": 12439000, "free_cash_flow": 513569000, "dividends_paid": 135135000, "share_repurchases": -906822000, "shares_issued": 390000, "net_debt_issued": 699088000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 822528000, "cost_of_revenue": 143381000, "gross_profit": 679147000, "ebit": 452431000, "ebitda": 500813000, "pretax_income": 388838000, "tax_provision": 104169000, "net_income": 284669000, "net_income_to_common": 284669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 501130000, "capital_expenditure": 12439000, "free_cash_flow": 513569000, "dividends_paid": 135135000, "share_repurchases": -906822000, "shares_issued": 390000, "net_debt_issued": 699088000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 822528000, "cost_of_revenue": 143381000, "gross_profit": 679147000, "ebit": 452431000, "ebitda": 500813000, "pretax_income": 388838000, "tax_provision": 104169000, "net_income": 284669000, "net_income_to_common": 284669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 501130000, "capital_expenditure": 12439000, "free_cash_flow": 513569000, "dividends_paid": 135135000, "share_repurchases": -906822000, "shares_issued": 390000, "net_debt_issued": 699088000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 822528000, "cost_of_revenue": 143381000, "gross_profit": 679147000, "ebit": 452431000, "ebitda": 500813000, "pretax_income": 388838000, "tax_provision": 104169000, "net_income": 284669000, "net_income_to_common": 284669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515332000, "total_current_assets": 1644769000, "total_assets": 5702459000, "short_term_debt": 28589000, "long_term_debt": 6202286000, "total_debt": 6338406000, "total_liabilities": 8356999000, "total_equity": -2654540000, "shares_outstanding": 77290000, "goodwill_and_intangibles": 3755875000 }, "cash_flow": { "operating_cash_flow": 501130000, "capital_expenditure": 12439000, "free_cash_flow": 513569000, "dividends_paid": 135135000, "share_repurchases": -906822000, "shares_issued": 390000, "net_debt_issued": 699088000 } } ] }, "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": "2025-12-31" }, "schema": { "public_fields_only": true } }