{ "ticker": { "uuid": "4ea3ee64-b92e-4a79-bd01-195e4eb8cd37", "symbol": "CDNS", "name": "Cadence Design Systems Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/4ea3ee64-b92e-4a79-bd01-195e4eb8cd37/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ea3ee64-b92e-4a79-bd01-195e4eb8cd37/" }, "latest_snapshot": { "ticker": { "uuid": "4ea3ee64-b92e-4a79-bd01-195e4eb8cd37", "symbol": "CDNS", "name": "Cadence Design Systems Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/4ea3ee64-b92e-4a79-bd01-195e4eb8cd37/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ea3ee64-b92e-4a79-bd01-195e4eb8cd37/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.15, "value": 0.02, "quality": 0.97, "momentum": 0.28, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 326.24, "market_cap": 89982211840, "pe_ratio": 76.8442, "earnings_yield": 0.0187, "ebitda_to_ev": 0.0216, "shareholder_yield": 0.0095, "roe": 0.1785, "piotroski_f_score": 7, "momentum_12_1": 0.1357, "volatility_252d": 0.3595 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 76.8442, "ev_ebitda": 46.2869, "earnings_yield": 0.0187, "fcf_yield": 0.0193, "shareholder_yield": 0.0095 }, "quality": { "roe": 0.1785, "roic": 0.1528, "gross_margin": 0.8885, "fcf_margin": 0.3193, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1342, "eps_growth_1y": 0.0828, "fcf_growth_1y": 0.0961 }, "momentum": { "price_return_12m": -0.0179, "momentum_12_1": 0.1357, "relative_strength": -0.2341 }, "scores": { "value_percentile": 0.02, "quality_percentile": 0.97, "momentum_percentile": 0.28, "growth_composite": 25, "yield_composite": 74, "overall_composite": 85, "os_score": 0.15, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 376.19, "os": 0.37, "value": 0.02, "quality": 0.97, "momentum": 0.7, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 88.6097, "earnings_yield": 0.0163, "shareholder_yield": 0.0082, "roe": 0.1785, "momentum_12_1": 0.2214 }, { "week_end_date": "2026-06-14", "price": 384.96, "os": 0.17, "value": 0.02, "quality": 0.97, "momentum": 0.32, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 90.6754, "earnings_yield": 0.0159, "shareholder_yield": 0.008, "roe": 0.1785, "momentum_12_1": 0.1575 }, { "week_end_date": "2026-06-21", "price": 387.39, "os": 0.39, "value": 0.02, "quality": 0.97, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 91.2478, "earnings_yield": 0.0158, "shareholder_yield": 0.008, "roe": 0.1785, "momentum_12_1": 0.2647 }, { "week_end_date": "2026-06-28", "price": 377.27, "os": 0.18, "value": 0.02, "quality": 0.97, "momentum": 0.32, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 88.8641, "earnings_yield": 0.0162, "shareholder_yield": 0.0082, "roe": 0.1785, "momentum_12_1": 0.2285 }, { "week_end_date": "2026-07-05", "price": 373.14, "os": 0.34, "value": 0.02, "quality": 0.98, "momentum": 0.65, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 87.8913, "earnings_yield": 0.0164, "shareholder_yield": 0.0083, "roe": 0.1785, "momentum_12_1": 0.1511 }, { "week_end_date": "2026-07-12", "price": 384.17, "os": 0.4, "value": 0.02, "quality": 0.98, "momentum": 0.75, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 90.4894, "earnings_yield": 0.0159, "shareholder_yield": 0.0081, "roe": 0.1785, "momentum_12_1": 0.2007 }, { "week_end_date": "2026-07-19", "price": 330.11, "os": 0.16, "value": 0.02, "quality": 0.97, "momentum": 0.32, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 77.7558, "earnings_yield": 0.0185, "shareholder_yield": 0.0094, "roe": 0.1785, "momentum_12_1": 0.2276 }, { "week_end_date": "2026-07-26", "price": 326.24, "os": 0.15, "value": 0.02, "quality": 0.97, "momentum": 0.28, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 76.8442, "earnings_yield": 0.0187, "shareholder_yield": 0.0095, "roe": 0.1785, "momentum_12_1": 0.1357 } ], "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": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "ebit": 1638584000, "ebitda": 1872428000, "pretax_income": 1522043000, "tax_provision": 413155000, "net_income": 1108888000, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 273312000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 1728781000, "capital_expenditure": 141871000, "free_cash_flow": 1870652000, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "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": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "ebit": 1638584000, "ebitda": 1872428000, "pretax_income": 1522043000, "tax_provision": 413155000, "net_income": 1108888000, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 273312000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 1728781000, "capital_expenditure": 141871000, "free_cash_flow": 1870652000, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "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": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "ebit": 1638584000, "ebitda": 1872428000, "pretax_income": 1522043000, "tax_provision": 413155000, "net_income": 1108888000, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 273312000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 1728781000, "capital_expenditure": 141871000, "free_cash_flow": 1870652000, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "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": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "ebit": 1638584000, "ebitda": 1872428000, "pretax_income": 1522043000, "tax_provision": 413155000, "net_income": 1108888000, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 273312000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 1728781000, "capital_expenditure": 141871000, "free_cash_flow": 1870652000, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "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": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "ebit": 1638584000, "ebitda": 1872428000, "pretax_income": 1522043000, "tax_provision": 413155000, "net_income": 1108888000, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 273312000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 1728781000, "capital_expenditure": 141871000, "free_cash_flow": 1870652000, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "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": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "ebit": 1638584000, "ebitda": 1872428000, "pretax_income": 1522043000, "tax_provision": 413155000, "net_income": 1108888000, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 273312000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 1728781000, "capital_expenditure": 141871000, "free_cash_flow": 1870652000, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "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": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "ebit": 1638584000, "ebitda": 1872428000, "pretax_income": 1522043000, "tax_provision": 413155000, "net_income": 1108888000, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 273312000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 1728781000, "capital_expenditure": 141871000, "free_cash_flow": 1870652000, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4641264000, "cost_of_revenue": 647502000, "gross_profit": 3993762000, "ebit": 1471818000, "ebitda": 1666833000, "pretax_income": 1395819000, "tax_provision": 340335000, "net_income": 1055484000, "net_income_to_common": 1055484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2644030000, "total_current_assets": 4016079000, "total_assets": 8974482000, "short_term_debt": null, "long_term_debt": 2476183000, "total_debt": 2585076000, "total_liabilities": 4300904000, "total_equity": 4673578000, "shares_outstanding": 273833000, "goodwill_and_intangibles": 2973405000 }, "cash_flow": { "operating_cash_flow": 1260551000, "capital_expenditure": 142542000, "free_cash_flow": 1403093000, "dividends_paid": null, "share_repurchases": -787763000, "shares_issued": 204237000, "net_debt_issued": 1846595000 } } ], "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": 1474220000, "cost_of_revenue": 61235000, "gross_profit": 1412985000, "ebit": 459716000, "ebitda": 544088000, "pretax_income": 428103000, "tax_provision": 92443000, "net_income": 335660000, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_assets": 12098354000, "short_term_debt": 425000000, "long_term_debt": 2481170000, "total_debt": 3083354000, "total_liabilities": 5536891000, "total_equity": 6561463000, "shares_outstanding": 273725000, "goodwill_and_intangibles": 6862843000 }, "cash_flow": { "operating_cash_flow": 355782000, "capital_expenditure": 48820000, "free_cash_flow": 404602000, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1474220000, "cost_of_revenue": 61235000, "gross_profit": 1412985000, "ebit": 459716000, "ebitda": 544088000, "pretax_income": 428103000, "tax_provision": 92443000, "net_income": 335660000, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_assets": 12098354000, "short_term_debt": 425000000, "long_term_debt": 2481170000, "total_debt": 3083354000, "total_liabilities": 5536891000, "total_equity": 6561463000, "shares_outstanding": 273725000, "goodwill_and_intangibles": 6862843000 }, "cash_flow": { "operating_cash_flow": 355782000, "capital_expenditure": 48820000, "free_cash_flow": 404602000, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1474220000, "cost_of_revenue": 61235000, "gross_profit": 1412985000, "ebit": 459716000, "ebitda": 544088000, "pretax_income": 428103000, "tax_provision": 92443000, "net_income": 335660000, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_assets": 12098354000, "short_term_debt": 425000000, "long_term_debt": 2481170000, "total_debt": 3083354000, "total_liabilities": 5536891000, "total_equity": 6561463000, "shares_outstanding": 273725000, "goodwill_and_intangibles": 6862843000 }, "cash_flow": { "operating_cash_flow": 355782000, "capital_expenditure": 48820000, "free_cash_flow": 404602000, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1474220000, "cost_of_revenue": 61235000, "gross_profit": 1412985000, "ebit": 459716000, "ebitda": 544088000, "pretax_income": 428103000, "tax_provision": 92443000, "net_income": 335660000, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_assets": 12098354000, "short_term_debt": 425000000, "long_term_debt": 2481170000, "total_debt": 3083354000, "total_liabilities": 5536891000, "total_equity": 6561463000, "shares_outstanding": 273725000, "goodwill_and_intangibles": 6862843000 }, "cash_flow": { "operating_cash_flow": 355782000, "capital_expenditure": 48820000, "free_cash_flow": 404602000, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1474220000, "cost_of_revenue": 61235000, "gross_profit": 1412985000, "ebit": 459716000, "ebitda": 544088000, "pretax_income": 428103000, "tax_provision": 92443000, "net_income": 335660000, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_assets": 12098354000, "short_term_debt": 425000000, "long_term_debt": 2481170000, "total_debt": 3083354000, "total_liabilities": 5536891000, "total_equity": 6561463000, "shares_outstanding": 273725000, "goodwill_and_intangibles": 6862843000 }, "cash_flow": { "operating_cash_flow": 355782000, "capital_expenditure": 48820000, "free_cash_flow": 404602000, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1474220000, "cost_of_revenue": 61235000, "gross_profit": 1412985000, "ebit": 459716000, "ebitda": 544088000, "pretax_income": 428103000, "tax_provision": 92443000, "net_income": 335660000, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_assets": 12098354000, "short_term_debt": 425000000, "long_term_debt": 2481170000, "total_debt": 3083354000, "total_liabilities": 5536891000, "total_equity": 6561463000, "shares_outstanding": 273725000, "goodwill_and_intangibles": 6862843000 }, "cash_flow": { "operating_cash_flow": 355782000, "capital_expenditure": 48820000, "free_cash_flow": 404602000, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1474220000, "cost_of_revenue": 61235000, "gross_profit": 1412985000, "ebit": 431329000, "ebitda": 431329000, "pretax_income": 428103000, "tax_provision": 92443000, "net_income": 335660000, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_assets": 12098354000, "short_term_debt": 425000000, "long_term_debt": 2481170000, "total_debt": 3083354000, "total_liabilities": 5536891000, "total_equity": 6561463000, "shares_outstanding": 273725000, "goodwill_and_intangibles": 6862843000 }, "cash_flow": { "operating_cash_flow": 355782000, "capital_expenditure": 48820000, "free_cash_flow": 404602000, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440114000, "cost_of_revenue": 188726000, "gross_profit": 1251388000, "ebit": 522401000, "ebitda": 591274000, "pretax_income": 492961000, "tax_provision": 104825000, "net_income": 388136000, "net_income_to_common": 388136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 272932000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 553495000, "capital_expenditure": 41041000, "free_cash_flow": 594536000, "dividends_paid": null, "share_repurchases": -221721000, "shares_issued": 7832000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440114000, "cost_of_revenue": 188726000, "gross_profit": 1251388000, "ebit": 522401000, "ebitda": 591274000, "pretax_income": 492961000, "tax_provision": 104825000, "net_income": 388136000, "net_income_to_common": 388136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 272932000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 553495000, "capital_expenditure": 41041000, "free_cash_flow": 594536000, "dividends_paid": null, "share_repurchases": -221721000, "shares_issued": 7832000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440114000, "cost_of_revenue": 188726000, "gross_profit": 1251388000, "ebit": 522401000, "ebitda": 591274000, "pretax_income": 492961000, "tax_provision": 104825000, "net_income": 388136000, "net_income_to_common": 388136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 272932000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 553495000, "capital_expenditure": 41041000, "free_cash_flow": 594536000, "dividends_paid": null, "share_repurchases": -221721000, "shares_issued": 7832000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440114000, "cost_of_revenue": 188726000, "gross_profit": 1251388000, "ebit": 522401000, "ebitda": 591274000, "pretax_income": 492961000, "tax_provision": 104825000, "net_income": 388136000, "net_income_to_common": 388136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 272932000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 553495000, "capital_expenditure": 41041000, "free_cash_flow": 594536000, "dividends_paid": null, "share_repurchases": -221721000, "shares_issued": 7832000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440114000, "cost_of_revenue": 188726000, "gross_profit": 1251388000, "ebit": 522401000, "ebitda": 591274000, "pretax_income": 492961000, "tax_provision": 104825000, "net_income": 388136000, "net_income_to_common": 388136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2480150000, "total_liabilities": 4678967000, "total_equity": 5474181000, "shares_outstanding": 272932000, "goodwill_and_intangibles": 3467366000 }, "cash_flow": { "operating_cash_flow": 553495000, "capital_expenditure": 41041000, "free_cash_flow": 594536000, "dividends_paid": null, "share_repurchases": -221721000, "shares_issued": 7832000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "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 } }