{ "ticker": { "uuid": "538bf8a9-d409-4774-80de-b3de9ab850d1", "symbol": "CME", "name": "CME Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/538bf8a9-d409-4774-80de-b3de9ab850d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/538bf8a9-d409-4774-80de-b3de9ab850d1/" }, "latest_snapshot": { "ticker": { "uuid": "538bf8a9-d409-4774-80de-b3de9ab850d1", "symbol": "CME", "name": "CME Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/538bf8a9-d409-4774-80de-b3de9ab850d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/538bf8a9-d409-4774-80de-b3de9ab850d1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.21, "value": 0.17, "quality": 0.93, "momentum": 0.19, "coverage": 0.97, "confidence": 0.97, "delta": 8 }, "headline_factors": { "price": 255.31, "market_cap": 92249311557.81, "pe_ratio": 21.5934, "earnings_yield": 0.0556, "ebitda_to_ev": 0.0574, "shareholder_yield": 0.0469, "roe": 0.1611, "piotroski_f_score": 5, "momentum_12_1": -0.1785, "volatility_252d": 0.2672 }, "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": 21.5934, "ev_ebitda": 17.4306, "earnings_yield": 0.0556, "fcf_yield": 0.0466, "shareholder_yield": 0.0469 }, "quality": { "roe": 0.1611, "roic": 0.1429, "gross_margin": 0.8189, "fcf_margin": 0.6439, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.051, "eps_growth_1y": 0.1375, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.0509, "momentum_12_1": -0.1785, "relative_strength": -0.2672 }, "scores": { "value_percentile": 0.17, "quality_percentile": 0.93, "momentum_percentile": 0.19, "growth_composite": 34, "yield_composite": 16, "overall_composite": 79, "os_score": 0.21, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 256.1, "os": 0.29, "value": 0.19, "quality": 0.94, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.8113, "earnings_yield": 0.0611, "shareholder_yield": 0.0524, "roe": 0.1594, "momentum_12_1": 0.0653 }, { "week_end_date": "2026-06-14", "price": 269.53, "os": 0.26, "value": 0.18, "quality": 0.92, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.9552, "earnings_yield": 0.0581, "shareholder_yield": 0.05, "roe": 0.1594, "momentum_12_1": 0.1466 }, { "week_end_date": "2026-06-21", "price": 246.38, "os": 0.3, "value": 0.21, "quality": 0.94, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.9835, "earnings_yield": 0.0634, "shareholder_yield": 0.0547, "roe": 0.1594, "momentum_12_1": 0.099 }, { "week_end_date": "2026-06-28", "price": 221, "os": 0.33, "value": 0.28, "quality": 0.94, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 18.822, "earnings_yield": 0.0706, "shareholder_yield": 0.061, "roe": 0.1594, "momentum_12_1": 0.0293 }, { "week_end_date": "2026-07-05", "price": 236.6, "os": 0.3, "value": 0.25, "quality": 0.92, "momentum": 0.2, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 20.1506, "earnings_yield": 0.066, "shareholder_yield": 0.057, "roe": 0.1594, "momentum_12_1": -0.0382 }, { "week_end_date": "2026-07-12", "price": 240.27, "os": 0.37, "value": 0.24, "quality": 0.93, "momentum": 0.31, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 20.4632, "earnings_yield": 0.065, "shareholder_yield": 0.0561, "roe": 0.1594, "momentum_12_1": 0.0182 }, { "week_end_date": "2026-07-19", "price": 245.05, "os": 0.29, "value": 0.22, "quality": 0.94, "momentum": 0.2, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 20.8703, "earnings_yield": 0.0638, "shareholder_yield": 0.055, "roe": 0.1594, "momentum_12_1": -0.068 }, { "week_end_date": "2026-07-26", "price": 255.31, "os": 0.21, "value": 0.17, "quality": 0.93, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.5934, "earnings_yield": 0.0556, "shareholder_yield": 0.0469, "roe": 0.1611, "momentum_12_1": -0.1785 } ], "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": 6520600000, "cost_of_revenue": 907000000, "gross_profit": 5613600000, "ebit": 5445300000, "ebitda": 5720300000, "pretax_income": 5330500000, "tax_provision": 1273200000, "net_income": 4044400000, "net_income_to_common": 4044400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 4277100000, "capital_expenditure": 83500000, "free_cash_flow": 4360600000, "dividends_paid": 3933000000, "share_repurchases": -266100000, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6520600000, "cost_of_revenue": 907000000, "gross_profit": 5613600000, "ebit": 5445300000, "ebitda": 5720300000, "pretax_income": 5330500000, "tax_provision": 1273200000, "net_income": 4044400000, "net_income_to_common": 4044400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 4277100000, "capital_expenditure": 83500000, "free_cash_flow": 4360600000, "dividends_paid": 3933000000, "share_repurchases": -266100000, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6520600000, "cost_of_revenue": 907000000, "gross_profit": 5613600000, "ebit": 5445300000, "ebitda": 5720300000, "pretax_income": 5330500000, "tax_provision": 1273200000, "net_income": 4044400000, "net_income_to_common": 4044400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 4277100000, "capital_expenditure": 83500000, "free_cash_flow": 4360600000, "dividends_paid": 3933000000, "share_repurchases": -266100000, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6520600000, "cost_of_revenue": 907000000, "gross_profit": 5613600000, "ebit": 5445300000, "ebitda": 5720300000, "pretax_income": 5330500000, "tax_provision": 1273200000, "net_income": 4044400000, "net_income_to_common": 4044400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 4277100000, "capital_expenditure": 83500000, "free_cash_flow": 4360600000, "dividends_paid": 3933000000, "share_repurchases": -266100000, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6520600000, "cost_of_revenue": 907000000, "gross_profit": 5613600000, "ebit": 5445300000, "ebitda": 5720300000, "pretax_income": 5330500000, "tax_provision": 1273200000, "net_income": 4044400000, "net_income_to_common": 4044400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 4277100000, "capital_expenditure": 83500000, "free_cash_flow": 4360600000, "dividends_paid": 3933000000, "share_repurchases": -266100000, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6520600000, "cost_of_revenue": 907000000, "gross_profit": 5613600000, "ebit": 5445300000, "ebitda": 5720300000, "pretax_income": 5330500000, "tax_provision": 1273200000, "net_income": 4044400000, "net_income_to_common": 4044400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 4277100000, "capital_expenditure": 83500000, "free_cash_flow": 4360600000, "dividends_paid": 3933000000, "share_repurchases": -266100000, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6520600000, "cost_of_revenue": 907000000, "gross_profit": 5613600000, "ebit": 5445300000, "ebitda": 5720300000, "pretax_income": 5330500000, "tax_provision": 1273200000, "net_income": 4044400000, "net_income_to_common": 4044400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 4277100000, "capital_expenditure": 83500000, "free_cash_flow": 4360600000, "dividends_paid": 3933000000, "share_repurchases": -266100000, "shares_issued": null, "net_debt_issued": -9400000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6130100000, "cost_of_revenue": 850300000, "gross_profit": 5279800000, "ebit": 4702300000, "ebitda": 5039100000, "pretax_income": 4541400000, "tax_provision": 1015600000, "net_income": 3525800000, "net_income_to_common": 3525800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2892400000, "total_current_assets": 103033500000, "total_assets": 137447000000, "short_term_debt": 749800000, "long_term_debt": 2678200000, "total_debt": 3428000000, "total_liabilities": 110960100000, "total_equity": 26486900000, "shares_outstanding": 359944000, "goodwill_and_intangibles": 30483800000 }, "cash_flow": { "operating_cash_flow": 3690500000, "capital_expenditure": 94000000, "free_cash_flow": 3784500000, "dividends_paid": 3584200000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null } } ], "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": 1706200000, "cost_of_revenue": 524700000, "gross_profit": 1181500000, "ebit": 862300000, "ebitda": 834400000, "pretax_income": 1327700000, "tax_provision": 285900000, "net_income": 1041800000, "net_income_to_common": 1041800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2144200000, "total_current_assets": 161631100000, "total_assets": 194676600000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3424200000, "total_liabilities": 168224200000, "total_equity": 26520400000, "shares_outstanding": 362233000, "goodwill_and_intangibles": 27681100000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "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": 1880100000, "cost_of_revenue": 223000000, "gross_profit": 1657100000, "ebit": 1554500000, "ebitda": 1637800000, "pretax_income": 1510900000, "tax_provision": 356600000, "net_income": 1154300000, "net_income_to_common": 1154300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2391200000, "total_current_assets": 169001200000, "total_assets": 201993500000, "short_term_debt": null, "long_term_debt": 3423200000, "total_debt": 3423200000, "total_liabilities": 175375300000, "total_equity": 26618200000, "shares_outstanding": 363208000, "goodwill_and_intangibles": 27681300000 }, "cash_flow": { "operating_cash_flow": 1259900000, "capital_expenditure": 21800000, "free_cash_flow": 1281700000, "dividends_paid": 2697600000, "share_repurchases": -538700000, "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": 1880100000, "cost_of_revenue": 223000000, "gross_profit": 1657100000, "ebit": 1554500000, "ebitda": 1637800000, "pretax_income": 1510900000, "tax_provision": 356600000, "net_income": 1154300000, "net_income_to_common": 1154300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2391200000, "total_current_assets": 169001200000, "total_assets": 201993500000, "short_term_debt": null, "long_term_debt": 3423200000, "total_debt": 3423200000, "total_liabilities": 175375300000, "total_equity": 26618200000, "shares_outstanding": 363208000, "goodwill_and_intangibles": 27681300000 }, "cash_flow": { "operating_cash_flow": 1259900000, "capital_expenditure": 21800000, "free_cash_flow": 1281700000, "dividends_paid": 2697600000, "share_repurchases": -538700000, "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": 1880100000, "cost_of_revenue": 223000000, "gross_profit": 1657100000, "ebit": 1554500000, "ebitda": 1637800000, "pretax_income": 1510900000, "tax_provision": 356600000, "net_income": 1154300000, "net_income_to_common": 1154300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2391200000, "total_current_assets": 169001200000, "total_assets": 201993500000, "short_term_debt": null, "long_term_debt": 3423200000, "total_debt": 3423200000, "total_liabilities": 175375300000, "total_equity": 26618200000, "shares_outstanding": 363208000, "goodwill_and_intangibles": 27681300000 }, "cash_flow": { "operating_cash_flow": 1259900000, "capital_expenditure": 21800000, "free_cash_flow": 1281700000, "dividends_paid": 2697600000, "share_repurchases": -538700000, "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": 1880100000, "cost_of_revenue": 223000000, "gross_profit": 1657100000, "ebit": 1554500000, "ebitda": 1637800000, "pretax_income": 1510900000, "tax_provision": 356600000, "net_income": 1154300000, "net_income_to_common": 1154300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2391200000, "total_current_assets": 169001200000, "total_assets": 201993500000, "short_term_debt": null, "long_term_debt": 3423200000, "total_debt": 3423200000, "total_liabilities": 175375300000, "total_equity": 26618200000, "shares_outstanding": 363208000, "goodwill_and_intangibles": 27681300000 }, "cash_flow": { "operating_cash_flow": 1259900000, "capital_expenditure": 21800000, "free_cash_flow": 1281700000, "dividends_paid": 2697600000, "share_repurchases": -538700000, "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": 1880100000, "cost_of_revenue": 223000000, "gross_profit": 1657100000, "ebit": 1554500000, "ebitda": 1637800000, "pretax_income": 1510900000, "tax_provision": 356600000, "net_income": 1154300000, "net_income_to_common": 1154300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2391200000, "total_current_assets": 169001200000, "total_assets": 201993500000, "short_term_debt": null, "long_term_debt": 3423200000, "total_debt": 3423200000, "total_liabilities": 175375300000, "total_equity": 26618200000, "shares_outstanding": 363208000, "goodwill_and_intangibles": 27681300000 }, "cash_flow": { "operating_cash_flow": 1259900000, "capital_expenditure": 21800000, "free_cash_flow": 1281700000, "dividends_paid": 2697600000, "share_repurchases": -538700000, "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": 1880100000, "cost_of_revenue": 223000000, "gross_profit": 1657100000, "ebit": 1554500000, "ebitda": 1637800000, "pretax_income": 1510900000, "tax_provision": 356600000, "net_income": 1154300000, "net_income_to_common": 1154300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2391200000, "total_current_assets": 169001200000, "total_assets": 201993500000, "short_term_debt": null, "long_term_debt": 3423200000, "total_debt": 3423200000, "total_liabilities": 175375300000, "total_equity": 26618200000, "shares_outstanding": 363208000, "goodwill_and_intangibles": 27681300000 }, "cash_flow": { "operating_cash_flow": 1259900000, "capital_expenditure": 21800000, "free_cash_flow": 1281700000, "dividends_paid": 2697600000, "share_repurchases": -538700000, "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": 1880100000, "cost_of_revenue": 223000000, "gross_profit": 1657100000, "ebit": 1309700000, "ebitda": 1336900000, "pretax_income": 1510900000, "tax_provision": 356600000, "net_income": 1154300000, "net_income_to_common": 1154300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2391200000, "total_current_assets": 169001200000, "total_assets": 201993500000, "short_term_debt": null, "long_term_debt": 3423200000, "total_debt": 3423200000, "total_liabilities": 175375300000, "total_equity": 26618200000, "shares_outstanding": 363208000, "goodwill_and_intangibles": 27681300000 }, "cash_flow": { "operating_cash_flow": 1259900000, "capital_expenditure": 21800000, "free_cash_flow": 1281700000, "dividends_paid": 2697600000, "share_repurchases": -538700000, "shares_issued": null, "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": 1648700000, "cost_of_revenue": 241100000, "gross_profit": 1407600000, "ebit": 1563500000, "ebitda": 1590000000, "pretax_income": 1578400000, "tax_provision": 410400000, "net_income": 1168000000, "net_income_to_common": 1168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 1133900000, "capital_expenditure": 32500000, "free_cash_flow": 1166400000, "dividends_paid": 455000000, "share_repurchases": -257900000, "shares_issued": null, "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": 1648700000, "cost_of_revenue": 241100000, "gross_profit": 1407600000, "ebit": 1563500000, "ebitda": 1590000000, "pretax_income": 1578400000, "tax_provision": 410400000, "net_income": 1168000000, "net_income_to_common": 1168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 1133900000, "capital_expenditure": 32500000, "free_cash_flow": 1166400000, "dividends_paid": 455000000, "share_repurchases": -257900000, "shares_issued": null, "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": 1648700000, "cost_of_revenue": 241100000, "gross_profit": 1407600000, "ebit": 1563500000, "ebitda": 1590000000, "pretax_income": 1578400000, "tax_provision": 410400000, "net_income": 1168000000, "net_income_to_common": 1168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 1133900000, "capital_expenditure": 32500000, "free_cash_flow": 1166400000, "dividends_paid": 455000000, "share_repurchases": -257900000, "shares_issued": null, "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": 1648700000, "cost_of_revenue": 241100000, "gross_profit": 1407600000, "ebit": 1563500000, "ebitda": 1590000000, "pretax_income": 1578400000, "tax_provision": 410400000, "net_income": 1168000000, "net_income_to_common": 1168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423400000, "total_current_assets": 5187600000, "total_assets": 198548400000, "short_term_debt": 55800000, "long_term_debt": 3422300000, "total_debt": 3757200000, "total_liabilities": 169820200000, "total_equity": 28728200000, "shares_outstanding": 360233000, "goodwill_and_intangibles": 30300700000 }, "cash_flow": { "operating_cash_flow": 1133900000, "capital_expenditure": 32500000, "free_cash_flow": 1166400000, "dividends_paid": 455000000, "share_repurchases": -257900000, "shares_issued": null, "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": "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }