{ "ticker": { "uuid": "54202012-6873-4b05-94e7-ddf348ff8116", "symbol": "CBRE", "name": "CBRE Group Inc Class A", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/54202012-6873-4b05-94e7-ddf348ff8116/", "api_url": "https://sharemaestro.com/factors/api/tickers/54202012-6873-4b05-94e7-ddf348ff8116/" }, "latest_snapshot": { "ticker": { "uuid": "54202012-6873-4b05-94e7-ddf348ff8116", "symbol": "CBRE", "name": "CBRE Group Inc Class A", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/54202012-6873-4b05-94e7-ddf348ff8116/", "api_url": "https://sharemaestro.com/factors/api/tickers/54202012-6873-4b05-94e7-ddf348ff8116/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.06, "value": 0.16, "quality": 0.27, "momentum": 0.23, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 139.46, "market_cap": 40836200107.34, "pe_ratio": 31.1252, "earnings_yield": 0.0417, "ebitda_to_ev": 0.056, "shareholder_yield": 0.0264, "roe": 0.154, "piotroski_f_score": 5, "momentum_12_1": -0.0689, "volatility_252d": 0.2944 }, "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": 31.1252, "ev_ebitda": 17.8644, "earnings_yield": 0.0417, "fcf_yield": 0.0347, "shareholder_yield": 0.0264 }, "quality": { "roe": 0.154, "roic": 0.1066, "gross_margin": 0.3499, "fcf_margin": 0.0394, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1477, "eps_growth_1y": 0.3055, "fcf_growth_1y": -0.1792 }, "momentum": { "price_return_12m": -0.055, "momentum_12_1": -0.0689, "relative_strength": -0.2233 }, "scores": { "value_percentile": 0.16, "quality_percentile": 0.27, "momentum_percentile": 0.23, "growth_composite": 19, "yield_composite": 65, "overall_composite": 94, "os_score": 0.06, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 130.93, "os": 0.08, "value": 0.18, "quality": 0.31, "momentum": 0.3, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.2214, "earnings_yield": 0.044, "shareholder_yield": 0.0282, "roe": 0.154, "momentum_12_1": 0.1381 }, { "week_end_date": "2026-06-14", "price": 133.41, "os": 0.07, "value": 0.18, "quality": 0.26, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.7749, "earnings_yield": 0.0433, "shareholder_yield": 0.0276, "roe": 0.154, "momentum_12_1": -0.0227 }, { "week_end_date": "2026-06-21", "price": 131.55, "os": 0.06, "value": 0.18, "quality": 0.29, "momentum": 0.23, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.3598, "earnings_yield": 0.0438, "shareholder_yield": 0.028, "roe": 0.154, "momentum_12_1": -0.0211 }, { "week_end_date": "2026-06-28", "price": 137.4, "os": 0.07, "value": 0.18, "quality": 0.27, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 30.6654, "earnings_yield": 0.0422, "shareholder_yield": 0.0268, "roe": 0.154, "momentum_12_1": -0.1029 }, { "week_end_date": "2026-07-05", "price": 141.58, "os": 0.06, "value": 0.17, "quality": 0.3, "momentum": 0.24, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 31.5983, "earnings_yield": 0.0411, "shareholder_yield": 0.0261, "roe": 0.154, "momentum_12_1": -0.0856 }, { "week_end_date": "2026-07-12", "price": 139.53, "os": 0.05, "value": 0.17, "quality": 0.28, "momentum": 0.18, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 31.1408, "earnings_yield": 0.0416, "shareholder_yield": 0.0264, "roe": 0.154, "momentum_12_1": -0.0505 }, { "week_end_date": "2026-07-19", "price": 140.96, "os": 0.06, "value": 0.16, "quality": 0.27, "momentum": 0.24, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 31.4599, "earnings_yield": 0.0413, "shareholder_yield": 0.0262, "roe": 0.154, "momentum_12_1": -0.0568 }, { "week_end_date": "2026-07-26", "price": 139.46, "os": 0.06, "value": 0.16, "quality": 0.27, "momentum": 0.23, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 31.1252, "earnings_yield": 0.0417, "shareholder_yield": 0.0264, "roe": 0.154, "momentum_12_1": -0.0689 } ], "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": 40550000000, "cost_of_revenue": 34479000000, "gross_profit": 6071000000, "ebit": 1817000000, "ebitda": 2583000000, "pretax_income": 1594000000, "tax_provision": 317000000, "net_income": 1157000000, "net_income_to_common": 1157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 300751541, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 366000000, "free_cash_flow": 1925000000, "dividends_paid": null, "share_repurchases": -968000000, "shares_issued": null, "net_debt_issued": 2285000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40550000000, "cost_of_revenue": 34479000000, "gross_profit": 6071000000, "ebit": 1817000000, "ebitda": 2583000000, "pretax_income": 1594000000, "tax_provision": 317000000, "net_income": 1157000000, "net_income_to_common": 1157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 300751541, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 366000000, "free_cash_flow": 1925000000, "dividends_paid": null, "share_repurchases": -968000000, "shares_issued": null, "net_debt_issued": 2285000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40550000000, "cost_of_revenue": 34479000000, "gross_profit": 6071000000, "ebit": 1817000000, "ebitda": 2583000000, "pretax_income": 1594000000, "tax_provision": 317000000, "net_income": 1157000000, "net_income_to_common": 1157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 300751541, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 366000000, "free_cash_flow": 1925000000, "dividends_paid": null, "share_repurchases": -968000000, "shares_issued": null, "net_debt_issued": 2285000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40550000000, "cost_of_revenue": 34479000000, "gross_profit": 6071000000, "ebit": 1817000000, "ebitda": 2583000000, "pretax_income": 1594000000, "tax_provision": 317000000, "net_income": 1157000000, "net_income_to_common": 1157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 300751541, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 366000000, "free_cash_flow": 1925000000, "dividends_paid": null, "share_repurchases": -968000000, "shares_issued": null, "net_debt_issued": 2285000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40550000000, "cost_of_revenue": 34479000000, "gross_profit": 6071000000, "ebit": 1817000000, "ebitda": 2583000000, "pretax_income": 1594000000, "tax_provision": 317000000, "net_income": 1157000000, "net_income_to_common": 1157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 300751541, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 366000000, "free_cash_flow": 1925000000, "dividends_paid": null, "share_repurchases": -968000000, "shares_issued": null, "net_debt_issued": 2285000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40550000000, "cost_of_revenue": 34479000000, "gross_profit": 6071000000, "ebit": 1817000000, "ebitda": 2583000000, "pretax_income": 1594000000, "tax_provision": 317000000, "net_income": 1157000000, "net_income_to_common": 1157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 300751541, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 366000000, "free_cash_flow": 1925000000, "dividends_paid": null, "share_repurchases": -968000000, "shares_issued": null, "net_debt_issued": 2285000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40550000000, "cost_of_revenue": 34479000000, "gross_profit": 6071000000, "ebit": 1817000000, "ebitda": 2583000000, "pretax_income": 1594000000, "tax_provision": 317000000, "net_income": 1157000000, "net_income_to_common": 1157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 300751541, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1559000000, "capital_expenditure": 366000000, "free_cash_flow": 1925000000, "dividends_paid": null, "share_repurchases": -968000000, "shares_issued": null, "net_debt_issued": 2285000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 35767000000, "cost_of_revenue": 28747000000, "gross_profit": 7020000000, "ebit": 1450000000, "ebitda": 2151000000, "pretax_income": 1218000000, "tax_provision": 182000000, "net_income": 968000000, "net_income_to_common": 968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1114000000, "total_current_assets": 9970000000, "total_assets": 24383000000, "short_term_debt": 1142000000, "long_term_debt": 3245000000, "total_debt": 5694000000, "total_liabilities": 15191000000, "total_equity": 8411000000, "shares_outstanding": 308034000, "goodwill_and_intangibles": 7919000000 }, "cash_flow": { "operating_cash_flow": 1799000000, "capital_expenditure": 307000000, "free_cash_flow": 2106000000, "dividends_paid": null, "share_repurchases": -627000000, "shares_issued": null, "net_debt_issued": 793000000 } } ], "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": 10527000000, "cost_of_revenue": 8675000000, "gross_profit": 1852000000, "ebit": 513000000, "ebitda": 695000000, "pretax_income": 454000000, "tax_provision": 112000000, "net_income": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664000000, "total_current_assets": 12734000000, "total_assets": 30170000000, "short_term_debt": 2932000000, "long_term_debt": 5021000000, "total_debt": 7953000000, "total_liabilities": 21310000000, "total_equity": 8520000000, "shares_outstanding": 296987404, "goodwill_and_intangibles": 9939000000 }, "cash_flow": { "operating_cash_flow": -825000000, "capital_expenditure": 81000000, "free_cash_flow": -744000000, "dividends_paid": null, "share_repurchases": -530000000, "shares_issued": null, "net_debt_issued": 1048000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10527000000, "cost_of_revenue": 8675000000, "gross_profit": 1852000000, "ebit": 513000000, "ebitda": 695000000, "pretax_income": 454000000, "tax_provision": 112000000, "net_income": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664000000, "total_current_assets": 12734000000, "total_assets": 30170000000, "short_term_debt": 2932000000, "long_term_debt": 5021000000, "total_debt": 7953000000, "total_liabilities": 21310000000, "total_equity": 8520000000, "shares_outstanding": 296987404, "goodwill_and_intangibles": 9939000000 }, "cash_flow": { "operating_cash_flow": -825000000, "capital_expenditure": 81000000, "free_cash_flow": -744000000, "dividends_paid": null, "share_repurchases": -530000000, "shares_issued": null, "net_debt_issued": 1048000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10527000000, "cost_of_revenue": 8675000000, "gross_profit": 1852000000, "ebit": 513000000, "ebitda": 695000000, "pretax_income": 454000000, "tax_provision": 112000000, "net_income": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664000000, "total_current_assets": 12734000000, "total_assets": 30170000000, "short_term_debt": 2932000000, "long_term_debt": 5021000000, "total_debt": 7953000000, "total_liabilities": 21310000000, "total_equity": 8520000000, "shares_outstanding": 296987404, "goodwill_and_intangibles": 9939000000 }, "cash_flow": { "operating_cash_flow": -825000000, "capital_expenditure": 81000000, "free_cash_flow": -744000000, "dividends_paid": null, "share_repurchases": -530000000, "shares_issued": null, "net_debt_issued": 1048000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10527000000, "cost_of_revenue": 8675000000, "gross_profit": 1852000000, "ebit": 513000000, "ebitda": 695000000, "pretax_income": 454000000, "tax_provision": 112000000, "net_income": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664000000, "total_current_assets": 12734000000, "total_assets": 30170000000, "short_term_debt": 2932000000, "long_term_debt": 5021000000, "total_debt": 7953000000, "total_liabilities": 21310000000, "total_equity": 8520000000, "shares_outstanding": 296987404, "goodwill_and_intangibles": 9939000000 }, "cash_flow": { "operating_cash_flow": -825000000, "capital_expenditure": 81000000, "free_cash_flow": -744000000, "dividends_paid": null, "share_repurchases": -530000000, "shares_issued": null, "net_debt_issued": 1048000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10527000000, "cost_of_revenue": 8675000000, "gross_profit": 1852000000, "ebit": 513000000, "ebitda": 695000000, "pretax_income": 454000000, "tax_provision": 112000000, "net_income": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664000000, "total_current_assets": 12734000000, "total_assets": 30170000000, "short_term_debt": 2932000000, "long_term_debt": 5021000000, "total_debt": 7953000000, "total_liabilities": 21310000000, "total_equity": 8520000000, "shares_outstanding": 296987404, "goodwill_and_intangibles": 9939000000 }, "cash_flow": { "operating_cash_flow": -825000000, "capital_expenditure": 81000000, "free_cash_flow": -744000000, "dividends_paid": null, "share_repurchases": -530000000, "shares_issued": null, "net_debt_issued": 1048000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10527000000, "cost_of_revenue": 8675000000, "gross_profit": 1852000000, "ebit": 513000000, "ebitda": 695000000, "pretax_income": 454000000, "tax_provision": 112000000, "net_income": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664000000, "total_current_assets": 12734000000, "total_assets": 30170000000, "short_term_debt": 2932000000, "long_term_debt": 5021000000, "total_debt": 7953000000, "total_liabilities": 21310000000, "total_equity": 8520000000, "shares_outstanding": 296987404, "goodwill_and_intangibles": 9939000000 }, "cash_flow": { "operating_cash_flow": -825000000, "capital_expenditure": 81000000, "free_cash_flow": -744000000, "dividends_paid": null, "share_repurchases": -530000000, "shares_issued": null, "net_debt_issued": 1048000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10527000000, "cost_of_revenue": 8675000000, "gross_profit": 1852000000, "ebit": 513000000, "ebitda": 695000000, "pretax_income": 454000000, "tax_provision": 112000000, "net_income": 318000000, "net_income_to_common": 318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664000000, "total_current_assets": 12734000000, "total_assets": 30170000000, "short_term_debt": 2932000000, "long_term_debt": 5021000000, "total_debt": 7953000000, "total_liabilities": 21310000000, "total_equity": 8520000000, "shares_outstanding": 296987404, "goodwill_and_intangibles": 9939000000 }, "cash_flow": { "operating_cash_flow": -825000000, "capital_expenditure": 81000000, "free_cash_flow": -744000000, "dividends_paid": null, "share_repurchases": -530000000, "shares_issued": null, "net_debt_issued": 1048000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11629000000, "cost_of_revenue": 9851000000, "gross_profit": 1778000000, "ebit": 591000000, "ebitda": 780000000, "pretax_income": 564000000, "tax_provision": 114000000, "net_income": 416000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 299868912, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1221000000, "capital_expenditure": 144000000, "free_cash_flow": 1365000000, "dividends_paid": null, "share_repurchases": -288000000, "shares_issued": null, "net_debt_issued": 490000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11629000000, "cost_of_revenue": 9851000000, "gross_profit": 1778000000, "ebit": 591000000, "ebitda": 780000000, "pretax_income": 564000000, "tax_provision": 114000000, "net_income": 416000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 299868912, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1221000000, "capital_expenditure": 144000000, "free_cash_flow": 1365000000, "dividends_paid": null, "share_repurchases": -288000000, "shares_issued": null, "net_debt_issued": 490000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11629000000, "cost_of_revenue": 9851000000, "gross_profit": 1778000000, "ebit": 591000000, "ebitda": 780000000, "pretax_income": 564000000, "tax_provision": 114000000, "net_income": 416000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 299868912, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1221000000, "capital_expenditure": 144000000, "free_cash_flow": 1365000000, "dividends_paid": null, "share_repurchases": -288000000, "shares_issued": null, "net_debt_issued": 509000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11629000000, "cost_of_revenue": 9851000000, "gross_profit": 1778000000, "ebit": 591000000, "ebitda": 780000000, "pretax_income": 564000000, "tax_provision": 114000000, "net_income": 416000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 299868912, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1221000000, "capital_expenditure": 144000000, "free_cash_flow": 1365000000, "dividends_paid": null, "share_repurchases": -288000000, "shares_issued": null, "net_debt_issued": 509000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11629000000, "cost_of_revenue": 9851000000, "gross_profit": 1778000000, "ebit": 591000000, "ebitda": 780000000, "pretax_income": 564000000, "tax_provision": 114000000, "net_income": 416000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1864000000, "total_current_assets": 13489000000, "total_assets": 30877000000, "short_term_debt": 2820000000, "long_term_debt": 5050000000, "total_debt": 9991000000, "total_liabilities": 21251000000, "total_equity": 8878000000, "shares_outstanding": 299868912, "goodwill_and_intangibles": 10023000000 }, "cash_flow": { "operating_cash_flow": 1221000000, "capital_expenditure": 144000000, "free_cash_flow": 1365000000, "dividends_paid": null, "share_repurchases": -288000000, "shares_issued": null, "net_debt_issued": 509000000 } } ] }, "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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 } }