{ "ticker": { "uuid": "4e06fc81-7902-4e05-bb22-58c158f4af10", "symbol": "TKO", "name": "TKO Group Holdings, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/4e06fc81-7902-4e05-bb22-58c158f4af10/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e06fc81-7902-4e05-bb22-58c158f4af10/" }, "latest_snapshot": { "ticker": { "uuid": "4e06fc81-7902-4e05-bb22-58c158f4af10", "symbol": "TKO", "name": "TKO Group Holdings, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/4e06fc81-7902-4e05-bb22-58c158f4af10/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e06fc81-7902-4e05-bb22-58c158f4af10/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.41, "value": 0.24, "quality": 0.66, "momentum": 0.66, "coverage": 0.97, "confidence": 0.929, "delta": -19 }, "headline_factors": { "price": 180.62, "market_cap": 13540661097.26, "pe_ratio": 59.8228, "earnings_yield": 0.0423, "ebitda_to_ev": 0.0667, "shareholder_yield": 0.1431, "roe": 0.067, "piotroski_f_score": 5, "momentum_12_1": 0.2891, "volatility_252d": 0.3274 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": 59.8228, "ev_ebitda": 15.0036, "earnings_yield": 0.0423, "fcf_yield": 0.0888, "shareholder_yield": 0.1431 }, "quality": { "roe": 0.067, "roic": 0.1232, "gross_margin": 0.5153, "fcf_margin": 0.3844, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0901, "eps_growth_1y": 0.3188, "fcf_growth_1y": 1.2084 }, "momentum": { "price_return_12m": 0.0785, "momentum_12_1": 0.2891, "relative_strength": -0.0898 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.66, "momentum_percentile": 0.66, "growth_composite": 27, "yield_composite": 13, "overall_composite": 59, "os_score": 0.41, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 202.69, "os": 0.42, "value": 0.2, "quality": 0.69, "momentum": 0.7, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 67.134, "earnings_yield": 0.0393, "shareholder_yield": 0.1255, "roe": 0.067, "momentum_12_1": 0.1412 }, { "week_end_date": "2026-06-14", "price": 202.56, "os": 0.44, "value": 0.2, "quality": 0.67, "momentum": 0.75, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 67.0911, "earnings_yield": 0.0393, "shareholder_yield": 0.1237, "roe": 0.067, "momentum_12_1": 0.1788 }, { "week_end_date": "2026-06-21", "price": 198.78, "os": 0.19, "value": 0.2, "quality": 0.66, "momentum": 0.34, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 65.8376, "earnings_yield": 0.0398, "shareholder_yield": 0.1301, "roe": 0.067, "momentum_12_1": 0.107 }, { "week_end_date": "2026-06-28", "price": 215.88, "os": 0.41, "value": 0.19, "quality": 0.67, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 71.5012, "earnings_yield": 0.0377, "shareholder_yield": 0.1198, "roe": 0.067, "momentum_12_1": 0.1571 }, { "week_end_date": "2026-07-05", "price": 194.42, "os": 0.43, "value": 0.23, "quality": 0.7, "momentum": 0.65, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 64.3935, "earnings_yield": 0.0404, "shareholder_yield": 0.133, "roe": 0.067, "momentum_12_1": 0.1619 }, { "week_end_date": "2026-07-12", "price": 184.4, "os": 0.23, "value": 0.25, "quality": 0.69, "momentum": 0.3, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 61.0748, "earnings_yield": 0.0417, "shareholder_yield": 0.1402, "roe": 0.067, "momentum_12_1": 0.1958 }, { "week_end_date": "2026-07-19", "price": 185.13, "os": 0.22, "value": 0.23, "quality": 0.66, "momentum": 0.34, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 61.3166, "earnings_yield": 0.0416, "shareholder_yield": 0.1397, "roe": 0.067, "momentum_12_1": 0.1818 }, { "week_end_date": "2026-07-26", "price": 180.62, "os": 0.41, "value": 0.24, "quality": 0.66, "momentum": 0.66, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 59.8228, "earnings_yield": 0.0423, "shareholder_yield": 0.1431, "roe": 0.067, "momentum_12_1": 0.2891 } ], "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": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "ebit": 822785000, "ebitda": 1307775000, "pretax_income": 620061000, "tax_provision": 73771000, "net_income": 195403000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194011072, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 1285725000, "capital_expenditure": 126953000, "free_cash_flow": 1412678000, "dividends_paid": 640735000, "share_repurchases": -866846000, "shares_issued": null, "net_debt_issued": 982040000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "ebit": 822785000, "ebitda": 1307775000, "pretax_income": 620061000, "tax_provision": 73771000, "net_income": 195403000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194011072, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 1285725000, "capital_expenditure": 126953000, "free_cash_flow": 1412678000, "dividends_paid": 640735000, "share_repurchases": -866846000, "shares_issued": null, "net_debt_issued": 982040000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "ebit": 822785000, "ebitda": 1307775000, "pretax_income": 620061000, "tax_provision": 73771000, "net_income": 195403000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194011072, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 1285725000, "capital_expenditure": 126953000, "free_cash_flow": 1412678000, "dividends_paid": 640735000, "share_repurchases": -866846000, "shares_issued": null, "net_debt_issued": 982040000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "ebit": 822785000, "ebitda": 1307775000, "pretax_income": 620061000, "tax_provision": 73771000, "net_income": 195403000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194011072, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 1285725000, "capital_expenditure": 126953000, "free_cash_flow": 1412678000, "dividends_paid": 640735000, "share_repurchases": -866846000, "shares_issued": null, "net_debt_issued": 982040000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "ebit": 822785000, "ebitda": 1307775000, "pretax_income": 620061000, "tax_provision": 73771000, "net_income": 195403000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194011072, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 1285725000, "capital_expenditure": 126953000, "free_cash_flow": 1412678000, "dividends_paid": 640735000, "share_repurchases": -866846000, "shares_issued": null, "net_debt_issued": 982040000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "ebit": 822785000, "ebitda": 1307775000, "pretax_income": 620061000, "tax_provision": 73771000, "net_income": 195403000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194011072, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 1285725000, "capital_expenditure": 126953000, "free_cash_flow": 1412678000, "dividends_paid": 640735000, "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": 4735151000, "cost_of_revenue": 2388143000, "gross_profit": 2347008000, "ebit": 822785000, "ebitda": 1307775000, "pretax_income": 620061000, "tax_provision": 73771000, "net_income": 195403000, "net_income_to_common": 195403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194011072, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 1285725000, "capital_expenditure": 126953000, "free_cash_flow": 1412678000, "dividends_paid": 640735000, "share_repurchases": -866846000, "shares_issued": null, "net_debt_issued": 982040000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2804341000, "cost_of_revenue": 1292717000, "gross_profit": 1511624000, "ebit": 283465000, "ebitda": 676307000, "pretax_income": 32083000, "tax_provision": 25706000, "net_income": 9408000, "net_income_to_common": 9408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525556000, "total_current_assets": 869567000, "total_assets": 12699936000, "short_term_debt": 44296000, "long_term_debt": 2732761000, "total_debt": 3035377000, "total_liabilities": 3981405000, "total_equity": 4091023000, "shares_outstanding": 171875000, "goodwill_and_intangibles": 10927688000 }, "cash_flow": { "operating_cash_flow": 583410000, "capital_expenditure": 74949000, "free_cash_flow": 658359000, "dividends_paid": 67256000, "share_repurchases": -165000000, "shares_issued": null, "net_debt_issued": 7056000 } } ], "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": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "ebit": 342705000, "ebitda": 493213000, "pretax_income": 283775000, "tax_provision": 33982000, "net_income": 89351000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_assets": 16022802000, "short_term_debt": 91232000, "long_term_debt": 4594033000, "total_debt": 4964895000, "total_liabilities": 7496295000, "total_equity": 3375962000, "shares_outstanding": 194631394, "goodwill_and_intangibles": 11656449000 }, "cash_flow": { "operating_cash_flow": 694541000, "capital_expenditure": 19978000, "free_cash_flow": 714519000, "dividends_paid": 149292000, "share_repurchases": -838310000, "shares_issued": null, "net_debt_issued": 882999000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "ebit": 342705000, "ebitda": 493213000, "pretax_income": 283775000, "tax_provision": 33982000, "net_income": 89351000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_assets": 16022802000, "short_term_debt": 91232000, "long_term_debt": 4594033000, "total_debt": 4964895000, "total_liabilities": 7496295000, "total_equity": 3375962000, "shares_outstanding": 194631394, "goodwill_and_intangibles": 11656449000 }, "cash_flow": { "operating_cash_flow": 694541000, "capital_expenditure": 19978000, "free_cash_flow": 714519000, "dividends_paid": 149292000, "share_repurchases": -838310000, "shares_issued": null, "net_debt_issued": 882999000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "ebit": 342705000, "ebitda": 493213000, "pretax_income": 283775000, "tax_provision": 33982000, "net_income": 89351000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_assets": 16022802000, "short_term_debt": 91232000, "long_term_debt": 4594033000, "total_debt": 4964895000, "total_liabilities": 7496295000, "total_equity": 3375962000, "shares_outstanding": 194631394, "goodwill_and_intangibles": 11656449000 }, "cash_flow": { "operating_cash_flow": 694541000, "capital_expenditure": 19978000, "free_cash_flow": 714519000, "dividends_paid": 149292000, "share_repurchases": -838310000, "shares_issued": null, "net_debt_issued": 882999000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "ebit": 342705000, "ebitda": 493213000, "pretax_income": 283775000, "tax_provision": 33982000, "net_income": 89351000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_assets": 16022802000, "short_term_debt": 91232000, "long_term_debt": 4594033000, "total_debt": 4964895000, "total_liabilities": 7496295000, "total_equity": 3375962000, "shares_outstanding": 194631394, "goodwill_and_intangibles": 11656449000 }, "cash_flow": { "operating_cash_flow": 694541000, "capital_expenditure": 19978000, "free_cash_flow": 714519000, "dividends_paid": 149292000, "share_repurchases": -838310000, "shares_issued": null, "net_debt_issued": 882999000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "ebit": 342705000, "ebitda": 493213000, "pretax_income": 283775000, "tax_provision": 33982000, "net_income": 89351000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_assets": 16022802000, "short_term_debt": 91232000, "long_term_debt": 4594033000, "total_debt": 4964895000, "total_liabilities": 7496295000, "total_equity": 3375962000, "shares_outstanding": 194631394, "goodwill_and_intangibles": 11656449000 }, "cash_flow": { "operating_cash_flow": 694541000, "capital_expenditure": 19978000, "free_cash_flow": 714519000, "dividends_paid": 149292000, "share_repurchases": -838310000, "shares_issued": null, "net_debt_issued": 882999000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "ebit": 342705000, "ebitda": 493213000, "pretax_income": 283775000, "tax_provision": 33982000, "net_income": 89351000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_assets": 16022802000, "short_term_debt": 91232000, "long_term_debt": 4594033000, "total_debt": 4964895000, "total_liabilities": 7496295000, "total_equity": 3375962000, "shares_outstanding": 194631394, "goodwill_and_intangibles": 11656449000 }, "cash_flow": { "operating_cash_flow": 694541000, "capital_expenditure": 19978000, "free_cash_flow": 714519000, "dividends_paid": 149292000, "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": 1596876000, "cost_of_revenue": 734357000, "gross_profit": 862519000, "ebit": 342705000, "ebitda": 493213000, "pretax_income": 283775000, "tax_provision": 33982000, "net_income": 89351000, "net_income_to_common": 89351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1726228000, "total_current_assets": 2816721000, "total_assets": 16022802000, "short_term_debt": 91232000, "long_term_debt": 4594033000, "total_debt": 4964895000, "total_liabilities": 7496295000, "total_equity": 3375962000, "shares_outstanding": 194631394, "goodwill_and_intangibles": 11656449000 }, "cash_flow": { "operating_cash_flow": 694541000, "capital_expenditure": 19978000, "free_cash_flow": 714519000, "dividends_paid": 149292000, "share_repurchases": -838310000, "shares_issued": null, "net_debt_issued": 882999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1037994999, "cost_of_revenue": 575428000, "gross_profit": 462567000, "ebit": 53103000, "ebitda": 209030000, "pretax_income": -5807000, "tax_provision": -6654000, "net_income": -2375000, "net_income_to_common": -2375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194557193, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 313224000, "capital_expenditure": 60471000, "free_cash_flow": 373695000, "dividends_paid": 202397000, "share_repurchases": -40697000, "shares_issued": null, "net_debt_issued": 17321000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1037994999, "cost_of_revenue": 575428000, "gross_profit": 462567000, "ebit": 53103000, "ebitda": 209030000, "pretax_income": -5807000, "tax_provision": -6654000, "net_income": -2375000, "net_income_to_common": -2375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194557193, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 313224000, "capital_expenditure": 60471000, "free_cash_flow": 373695000, "dividends_paid": 202397000, "share_repurchases": -40697000, "shares_issued": null, "net_debt_issued": 17321000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1037994999, "cost_of_revenue": 575428000, "gross_profit": 462567000, "ebit": 53103000, "ebitda": 209030000, "pretax_income": -5807000, "tax_provision": -6654000, "net_income": -2375000, "net_income_to_common": -2375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194557193, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 313224000, "capital_expenditure": 60471000, "free_cash_flow": 373695000, "dividends_paid": 202397000, "share_repurchases": -40697000, "shares_issued": null, "net_debt_issued": 17321000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1037994999, "cost_of_revenue": 575428000, "gross_profit": 462567000, "ebit": 53103000, "ebitda": 209030000, "pretax_income": -5807000, "tax_provision": -6654000, "net_income": -2375000, "net_income_to_common": -2375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194557193, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 313224000, "capital_expenditure": 60471000, "free_cash_flow": 373695000, "dividends_paid": 202397000, "share_repurchases": -40697000, "shares_issued": null, "net_debt_issued": 17321000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1037994999, "cost_of_revenue": 575428000, "gross_profit": 462567000, "ebit": 53103000, "ebitda": 209030000, "pretax_income": -5807000, "tax_provision": -6654000, "net_income": -2375000, "net_income_to_common": -2375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 831100000, "total_current_assets": 2329100000, "total_assets": 15495800000, "short_term_debt": 78400000, "long_term_debt": 3724063000, "total_debt": 4063100000, "total_liabilities": 6245700000, "total_equity": 3737400000, "shares_outstanding": 194557193, "goodwill_and_intangibles": 11772800000 }, "cash_flow": { "operating_cash_flow": 313224000, "capital_expenditure": 60471000, "free_cash_flow": 373695000, "dividends_paid": 202397000, "share_repurchases": -40697000, "shares_issued": null, "net_debt_issued": 17321000 } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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 } }