{ "ticker": { "uuid": "4faefee8-7c43-4edc-bec0-05dd5cd1419c", "symbol": "BUSE", "name": "First Busey Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/4faefee8-7c43-4edc-bec0-05dd5cd1419c/", "api_url": "https://sharemaestro.com/factors/api/tickers/4faefee8-7c43-4edc-bec0-05dd5cd1419c/" }, "latest_snapshot": { "ticker": { "uuid": "4faefee8-7c43-4edc-bec0-05dd5cd1419c", "symbol": "BUSE", "name": "First Busey Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/4faefee8-7c43-4edc-bec0-05dd5cd1419c/", "api_url": "https://sharemaestro.com/factors/api/tickers/4faefee8-7c43-4edc-bec0-05dd5cd1419c/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.92, "value": 0.86, "quality": 0.74, "momentum": 0.71, "coverage": 1, "confidence": 0.969, "delta": 2 }, "headline_factors": { "price": 29.99, "market_cap": 2536469028.4, "pe_ratio": 11.7848, "earnings_yield": 0.0934, "ebitda_to_ev": 0.105, "shareholder_yield": -0.0044, "roe": 0.0892, "piotroski_f_score": 5, "momentum_12_1": 0.1948, "volatility_252d": 0.2193 }, "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": 11.7848, "ev_ebitda": 9.524, "earnings_yield": 0.0934, "fcf_yield": 0.0849, "shareholder_yield": -0.0044 }, "quality": { "roe": 0.0892, "roic": 0.0741, "gross_margin": 0.6948, "fcf_margin": 0.2289, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.6288, "eps_growth_1y": 2.7447, "fcf_growth_1y": 0.6463 }, "momentum": { "price_return_12m": 0.2693, "momentum_12_1": 0.1948, "relative_strength": 0.0732 }, "scores": { "value_percentile": 0.86, "quality_percentile": 0.74, "momentum_percentile": 0.71, "growth_composite": 5, "yield_composite": 87, "overall_composite": 8, "os_score": 0.92, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 27.58, "os": 0.92, "value": 0.88, "quality": 0.7, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 10.8377, "earnings_yield": 0.1001, "shareholder_yield": 0.0043, "roe": 0.0892, "momentum_12_1": 0.2199 }, { "week_end_date": "2026-06-14", "price": 28.79, "os": 0.92, "value": 0.87, "quality": 0.75, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 11.3112, "earnings_yield": 0.0966, "shareholder_yield": 0.0041, "roe": 0.0892, "momentum_12_1": 0.2061 }, { "week_end_date": "2026-06-21", "price": 28.23, "os": 0.93, "value": 0.87, "quality": 0.75, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 11.0932, "earnings_yield": 0.0982, "shareholder_yield": 0.0042, "roe": 0.0892, "momentum_12_1": 0.262 }, { "week_end_date": "2026-06-28", "price": 29.8, "os": 0.91, "value": 0.86, "quality": 0.73, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 11.7101, "earnings_yield": 0.0939, "shareholder_yield": 0.004, "roe": 0.0892, "momentum_12_1": 0.2283 }, { "week_end_date": "2026-07-05", "price": 29.65, "os": 0.93, "value": 0.87, "quality": 0.73, "momentum": 0.72, "confidence": 0.991, "coverage": 1, "pe_ratio": 11.6512, "earnings_yield": 0.0943, "shareholder_yield": 0.004, "roe": 0.0892, "momentum_12_1": 0.1788 }, { "week_end_date": "2026-07-12", "price": 29.2, "os": 0.94, "value": 0.87, "quality": 0.75, "momentum": 0.79, "confidence": 0.98, "coverage": 1, "pe_ratio": 11.4743, "earnings_yield": 0.0955, "shareholder_yield": 0.004, "roe": 0.0892, "momentum_12_1": 0.2519 }, { "week_end_date": "2026-07-19", "price": 29.99, "os": 0.92, "value": 0.86, "quality": 0.74, "momentum": 0.71, "confidence": 0.969, "coverage": 1, "pe_ratio": 11.7848, "earnings_yield": 0.0934, "shareholder_yield": -0.0044, "roe": 0.0892, "momentum_12_1": 0.1948 } ], "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": 1043835000, "cost_of_revenue": 376994000, "gross_profit": 666841000, "ebit": 186640000, "ebitda": 204711000, "pretax_income": 186640000, "tax_provision": 51378000, "net_income": 135262000, "net_income_to_common": 135262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 192571000, "capital_expenditure": 19618000, "free_cash_flow": 212189000, "dividends_paid": 90989000, "share_repurchases": -69859000, "shares_issued": 207447000, "net_debt_issued": -100330000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043835000, "cost_of_revenue": 376994000, "gross_profit": 666841000, "ebit": 186640000, "ebitda": 204711000, "pretax_income": 186640000, "tax_provision": 51378000, "net_income": 135262000, "net_income_to_common": 135262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 192571000, "capital_expenditure": 19618000, "free_cash_flow": 212189000, "dividends_paid": 90989000, "share_repurchases": -69859000, "shares_issued": 207447000, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043835000, "cost_of_revenue": 376994000, "gross_profit": 666841000, "ebit": 186640000, "ebitda": 204711000, "pretax_income": 186640000, "tax_provision": 51378000, "net_income": 135262000, "net_income_to_common": 135262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 192571000, "capital_expenditure": 19618000, "free_cash_flow": 212189000, "dividends_paid": 90989000, "share_repurchases": -69859000, "shares_issued": 207447000, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043835000, "cost_of_revenue": 376994000, "gross_profit": 666841000, "ebit": 186640000, "ebitda": 204711000, "pretax_income": 186640000, "tax_provision": 51378000, "net_income": 135262000, "net_income_to_common": 135262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 192571000, "capital_expenditure": 19618000, "free_cash_flow": 212189000, "dividends_paid": 90989000, "share_repurchases": -69859000, "shares_issued": 207447000, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043835000, "cost_of_revenue": 376994000, "gross_profit": 666841000, "ebit": 186640000, "ebitda": 204711000, "pretax_income": 186640000, "tax_provision": 51378000, "net_income": 135262000, "net_income_to_common": 135262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 192571000, "capital_expenditure": 19618000, "free_cash_flow": 212189000, "dividends_paid": 90989000, "share_repurchases": -69859000, "shares_issued": 207447000, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1043835000, "cost_of_revenue": 376994000, "gross_profit": 666841000, "ebit": 186640000, "ebitda": 204711000, "pretax_income": 186640000, "tax_provision": 51378000, "net_income": 135262000, "net_income_to_common": 135262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 192571000, "capital_expenditure": 19618000, "free_cash_flow": 212189000, "dividends_paid": 90989000, "share_repurchases": -69859000, "shares_issued": 207447000, "net_debt_issued": 100000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 662515000, "cost_of_revenue": 209660000, "gross_profit": 452855000, "ebit": 153304000, "ebitda": 173861000, "pretax_income": 153304000, "tax_provision": 39613000, "net_income": 113691000, "net_income_to_common": 113691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697659000, "total_current_assets": 1926570000, "total_assets": 12046722000, "short_term_debt": 155610000, "long_term_debt": 302538000, "total_debt": 469188000, "total_liabilities": 10663453000, "total_equity": 1383269000, "shares_outstanding": 57543000, "goodwill_and_intangibles": 365975000 }, "cash_flow": { "operating_cash_flow": 178267000, "capital_expenditure": 6430000, "free_cash_flow": 184697000, "dividends_paid": 54169000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -67450000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 662515000, "cost_of_revenue": 209660000, "gross_profit": 452855000, "ebit": 153304000, "ebitda": 173861000, "pretax_income": 153304000, "tax_provision": 39613000, "net_income": 113691000, "net_income_to_common": 113691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697659000, "total_current_assets": 1926570000, "total_assets": 12046722000, "short_term_debt": 155610000, "long_term_debt": 302538000, "total_debt": 469188000, "total_liabilities": 10663453000, "total_equity": 1383269000, "shares_outstanding": 57543000, "goodwill_and_intangibles": 365975000 }, "cash_flow": { "operating_cash_flow": 178267000, "capital_expenditure": 6430000, "free_cash_flow": 184697000, "dividends_paid": 54169000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -67450000 } } ], "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": 267750000, "cost_of_revenue": 74574000, "gross_profit": 193176000, "ebit": 63657000, "ebitda": 71729000, "pretax_income": 63657000, "tax_provision": 13676000, "net_income": 49981000, "net_income_to_common": 49981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169041000, "total_current_assets": 242151000, "total_assets": 18036622000, "short_term_debt": 331455000, "long_term_debt": 294187000, "total_debt": 662478000, "total_liabilities": 15623600000, "total_equity": 2413022000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 475520000 }, "cash_flow": { "operating_cash_flow": 51535000, "capital_expenditure": 2458000, "free_cash_flow": 53993000, "dividends_paid": 27200000, "share_repurchases": -66149000, "shares_issued": null, "net_debt_issued": 180955000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267750000, "cost_of_revenue": 74574000, "gross_profit": 193176000, "ebit": 63657000, "ebitda": 71729000, "pretax_income": 63657000, "tax_provision": 13676000, "net_income": 49981000, "net_income_to_common": 49981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169041000, "total_current_assets": 242151000, "total_assets": 18036622000, "short_term_debt": 331455000, "long_term_debt": 294187000, "total_debt": 662478000, "total_liabilities": 15623600000, "total_equity": 2413022000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 475520000 }, "cash_flow": { "operating_cash_flow": 51535000, "capital_expenditure": 2458000, "free_cash_flow": 53993000, "dividends_paid": 27200000, "share_repurchases": -66149000, "shares_issued": null, "net_debt_issued": 180955000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267750000, "cost_of_revenue": 74574000, "gross_profit": 193176000, "ebit": 63657000, "ebitda": 71729000, "pretax_income": 63657000, "tax_provision": 13676000, "net_income": 49981000, "net_income_to_common": 49981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169041000, "total_current_assets": 242151000, "total_assets": 18036622000, "short_term_debt": 331455000, "long_term_debt": 294187000, "total_debt": 662478000, "total_liabilities": 15623600000, "total_equity": 2413022000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 475520000 }, "cash_flow": { "operating_cash_flow": 51535000, "capital_expenditure": 2458000, "free_cash_flow": 53993000, "dividends_paid": 27200000, "share_repurchases": -66149000, "shares_issued": null, "net_debt_issued": 180955000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267750000, "cost_of_revenue": 74574000, "gross_profit": 193176000, "ebit": 63657000, "ebitda": 71729000, "pretax_income": 63657000, "tax_provision": 13676000, "net_income": 49981000, "net_income_to_common": 49981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169041000, "total_current_assets": 242151000, "total_assets": 18036622000, "short_term_debt": 331455000, "long_term_debt": 294187000, "total_debt": 662478000, "total_liabilities": 15623600000, "total_equity": 2413022000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 475520000 }, "cash_flow": { "operating_cash_flow": 51535000, "capital_expenditure": 2458000, "free_cash_flow": 53993000, "dividends_paid": 27200000, "share_repurchases": -66149000, "shares_issued": null, "net_debt_issued": 180955000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267750000, "cost_of_revenue": 74574000, "gross_profit": 193176000, "ebit": 63657000, "ebitda": 71729000, "pretax_income": 63657000, "tax_provision": 13676000, "net_income": 49981000, "net_income_to_common": 49981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169041000, "total_current_assets": 242151000, "total_assets": 18036622000, "short_term_debt": 331455000, "long_term_debt": 294187000, "total_debt": 662478000, "total_liabilities": 15623600000, "total_equity": 2413022000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 475520000 }, "cash_flow": { "operating_cash_flow": 51535000, "capital_expenditure": 2458000, "free_cash_flow": 53993000, "dividends_paid": 27200000, "share_repurchases": -66149000, "shares_issued": null, "net_debt_issued": 180955000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 267750000, "cost_of_revenue": 74574000, "gross_profit": 193176000, "ebit": 63657000, "ebitda": 63657000, "pretax_income": 63657000, "tax_provision": 13676000, "net_income": 49981000, "net_income_to_common": 49981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169041000, "total_current_assets": 242151000, "total_assets": 18036622000, "short_term_debt": 331455000, "long_term_debt": 294187000, "total_debt": 662478000, "total_liabilities": 15623600000, "total_equity": 2413022000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 475520000 }, "cash_flow": { "operating_cash_flow": 51535000, "capital_expenditure": 2458000, "free_cash_flow": 53993000, "dividends_paid": 27200000, "share_repurchases": -66149000, "shares_issued": null, "net_debt_issued": 180955000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 277785000, "cost_of_revenue": 79971000, "gross_profit": 197814000, "ebit": 77494000, "ebitda": 88316000, "pretax_income": 77494000, "tax_provision": 16744000, "net_income": 60750000, "net_income_to_common": 60750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 72191000, "capital_expenditure": 7341000, "free_cash_flow": 79532000, "dividends_paid": 26730000, "share_repurchases": -29821000, "shares_issued": 0, "net_debt_issued": 19290000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 277785000, "cost_of_revenue": 79971000, "gross_profit": 197814000, "ebit": 77494000, "ebitda": 88316000, "pretax_income": 77494000, "tax_provision": 16744000, "net_income": 60750000, "net_income_to_common": 60750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 72191000, "capital_expenditure": 7341000, "free_cash_flow": 79532000, "dividends_paid": 26730000, "share_repurchases": -29821000, "shares_issued": 0, "net_debt_issued": 19290000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 277785000, "cost_of_revenue": 79971000, "gross_profit": 197814000, "ebit": 77494000, "ebitda": 88316000, "pretax_income": 77494000, "tax_provision": 16744000, "net_income": 60750000, "net_income_to_common": 60750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 72191000, "capital_expenditure": 7341000, "free_cash_flow": 79532000, "dividends_paid": 26730000, "share_repurchases": -29821000, "shares_issued": 0, "net_debt_issued": 19290000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 277785000, "cost_of_revenue": 79971000, "gross_profit": 197814000, "ebit": 77494000, "ebitda": 88316000, "pretax_income": 77494000, "tax_provision": 16744000, "net_income": 60750000, "net_income_to_common": 60750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 72191000, "capital_expenditure": 7341000, "free_cash_flow": 79532000, "dividends_paid": 26730000, "share_repurchases": -29821000, "shares_issued": 0, "net_debt_issued": 19290000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 277785000, "cost_of_revenue": 79971000, "gross_profit": 197814000, "ebit": 77494000, "ebitda": 88316000, "pretax_income": 77494000, "tax_provision": 16744000, "net_income": 60750000, "net_income_to_common": 60750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 72191000, "capital_expenditure": 7341000, "free_cash_flow": 79532000, "dividends_paid": 26730000, "share_repurchases": -29821000, "shares_issued": 0, "net_debt_issued": 19290000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 277785000, "cost_of_revenue": 79971000, "gross_profit": 197814000, "ebit": 77494000, "ebitda": 88316000, "pretax_income": 77494000, "tax_provision": 16744000, "net_income": 60750000, "net_income_to_common": 60750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181041000, "total_current_assets": 252829000, "total_assets": 18104736000, "short_term_debt": 173184000, "long_term_debt": 284306000, "total_debt": 490055000, "total_liabilities": 15635754000, "total_equity": 2468982000, "shares_outstanding": 89142857, "goodwill_and_intangibles": 480729000 }, "cash_flow": { "operating_cash_flow": 72191000, "capital_expenditure": 7341000, "free_cash_flow": 79532000, "dividends_paid": 26730000, "share_repurchases": -29821000, "shares_issued": 0, "net_debt_issued": 19290000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }