{ "ticker": { "uuid": "59e5f3cf-d4d7-4715-93b7-544ee4382239", "symbol": "WAL", "name": "Western Alliance Bancorporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/59e5f3cf-d4d7-4715-93b7-544ee4382239/", "api_url": "https://sharemaestro.com/factors/api/tickers/59e5f3cf-d4d7-4715-93b7-544ee4382239/" }, "latest_snapshot": { "ticker": { "uuid": "59e5f3cf-d4d7-4715-93b7-544ee4382239", "symbol": "WAL", "name": "Western Alliance Bancorporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/59e5f3cf-d4d7-4715-93b7-544ee4382239/", "api_url": "https://sharemaestro.com/factors/api/tickers/59e5f3cf-d4d7-4715-93b7-544ee4382239/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.6, "value": 0.84, "quality": 0.17, "momentum": 0.29, "coverage": 0.97, "confidence": 0.97, "delta": 3 }, "headline_factors": { "price": 83.11, "market_cap": 9074395269.6, "pe_ratio": 9.1624, "earnings_yield": 0.1103, "ebitda_to_ev": 0.1193, "shareholder_yield": 0.0272, "roe": 0.1263, "piotroski_f_score": 4, "momentum_12_1": 0.0185, "volatility_252d": 0.3392 }, "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": 9.1624, "ev_ebitda": 8.3791, "earnings_yield": 0.1103, "fcf_yield": -0.2294, "shareholder_yield": 0.0272 }, "quality": { "roe": 0.1263, "roic": 0.1081, "gross_margin": 0.5657, "fcf_margin": -0.4995, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0094, "eps_growth_1y": 0.1704, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.0316, "momentum_12_1": 0.0185, "relative_strength": -0.1367 }, "scores": { "value_percentile": 0.84, "quality_percentile": 0.17, "momentum_percentile": 0.29, "growth_composite": 68, "yield_composite": 24, "overall_composite": 40, "os_score": 0.6, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 80.15, "os": 0.65, "value": 0.85, "quality": 0.21, "momentum": 0.33, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.1244, "earnings_yield": 0.1564, "shareholder_yield": 0.0282, "roe": 0.1259, "momentum_12_1": 0.1179 }, { "week_end_date": "2026-06-14", "price": 83.67, "os": 0.8, "value": 0.85, "quality": 0.21, "momentum": 0.69, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.5251, "earnings_yield": 0.1489, "shareholder_yield": 0.0271, "roe": 0.1259, "momentum_12_1": 0.0649 }, { "week_end_date": "2026-06-21", "price": 79.91, "os": 0.64, "value": 0.85, "quality": 0.19, "momentum": 0.31, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.0971, "earnings_yield": 0.157, "shareholder_yield": 0.0283, "roe": 0.1259, "momentum_12_1": 0.0919 }, { "week_end_date": "2026-06-28", "price": 82.05, "os": 0.79, "value": 0.86, "quality": 0.21, "momentum": 0.64, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.3407, "earnings_yield": 0.1523, "shareholder_yield": 0.0276, "roe": 0.1259, "momentum_12_1": 0.0468 }, { "week_end_date": "2026-07-05", "price": 81.54, "os": 0.62, "value": 0.86, "quality": 0.21, "momentum": 0.25, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 9.2826, "earnings_yield": 0.1534, "shareholder_yield": 0.0278, "roe": 0.1259, "momentum_12_1": -0.0393 }, { "week_end_date": "2026-07-12", "price": 80.69, "os": 0.59, "value": 0.86, "quality": 0.21, "momentum": 0.19, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 9.1859, "earnings_yield": 0.1552, "shareholder_yield": 0.0281, "roe": 0.1259, "momentum_12_1": 0.0102 }, { "week_end_date": "2026-07-19", "price": 82.3, "os": 0.63, "value": 0.86, "quality": 0.21, "momentum": 0.27, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 9.3692, "earnings_yield": 0.1517, "shareholder_yield": 0.0275, "roe": 0.1259, "momentum_12_1": 0.0034 }, { "week_end_date": "2026-07-26", "price": 83.11, "os": 0.6, "value": 0.84, "quality": 0.17, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.1624, "earnings_yield": 0.1103, "shareholder_yield": 0.0272, "roe": 0.1263, "momentum_12_1": 0.0185 } ], "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": 5275700000, "cost_of_revenue": 2052200000, "gross_profit": 3223500000, "ebit": 1207200000, "ebitda": 1337300000, "pretax_income": 1207200000, "tax_provision": 216600000, "net_income": 969000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -2678900000, "capital_expenditure": 114300000, "free_cash_flow": -2564600000, "dividends_paid": 184800000, "share_repurchases": -68100000, "shares_issued": 0, "net_debt_issued": -855900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5275700000, "cost_of_revenue": 2052200000, "gross_profit": 3223500000, "ebit": 1207200000, "ebitda": 1337300000, "pretax_income": 1207200000, "tax_provision": 216600000, "net_income": 969000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -2678900000, "capital_expenditure": 114300000, "free_cash_flow": -2564600000, "dividends_paid": 184800000, "share_repurchases": -68100000, "shares_issued": 0, "net_debt_issued": -855900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5275700000, "cost_of_revenue": 2052200000, "gross_profit": 3223500000, "ebit": 1207200000, "ebitda": 1337300000, "pretax_income": 1207200000, "tax_provision": 216600000, "net_income": 969000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -2678900000, "capital_expenditure": 114300000, "free_cash_flow": -2564600000, "dividends_paid": 184800000, "share_repurchases": -68100000, "shares_issued": 0, "net_debt_issued": -855900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5275700000, "cost_of_revenue": 2052200000, "gross_profit": 3223500000, "ebit": 1207200000, "ebitda": 1337300000, "pretax_income": 1207200000, "tax_provision": 216600000, "net_income": 969000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -2678900000, "capital_expenditure": 114300000, "free_cash_flow": -2564600000, "dividends_paid": 184800000, "share_repurchases": -68100000, "shares_issued": 0, "net_debt_issued": -855900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5275700000, "cost_of_revenue": 2052200000, "gross_profit": 3223500000, "ebit": 1207200000, "ebitda": 1337300000, "pretax_income": 1207200000, "tax_provision": 216600000, "net_income": 969000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -2678900000, "capital_expenditure": 114300000, "free_cash_flow": -2564600000, "dividends_paid": 184800000, "share_repurchases": -68100000, "shares_issued": 0, "net_debt_issued": -855900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5275700000, "cost_of_revenue": 2052200000, "gross_profit": 3223500000, "ebit": 1207200000, "ebitda": 1337300000, "pretax_income": 1207200000, "tax_provision": 216600000, "net_income": 969000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -2678900000, "capital_expenditure": 114300000, "free_cash_flow": -2564600000, "dividends_paid": 184800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5275700000, "cost_of_revenue": 2052200000, "gross_profit": 3223500000, "ebit": 1207200000, "ebitda": 1207200000, "pretax_income": 1207200000, "tax_provision": 216600000, "net_income": 969000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -2678900000, "capital_expenditure": 114300000, "free_cash_flow": -2564600000, "dividends_paid": 184800000, "share_repurchases": -68100000, "shares_issued": 0, "net_debt_issued": -855900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5016200000, "cost_of_revenue": 2068100000, "gross_profit": 2948100000, "ebit": 991200000, "ebitda": 1109700000, "pretax_income": 991200000, "tax_provision": 203500000, "net_income": 787700000, "net_income_to_common": 787700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4096000000, "total_current_assets": 8533000000, "total_assets": 80934000000, "short_term_debt": 3151000000, "long_term_debt": 3321000000, "total_debt": 6631000000, "total_liabilities": 74227000000, "total_equity": 6707000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 1786000000 }, "cash_flow": { "operating_cash_flow": -2742000000, "capital_expenditure": 83800000, "free_cash_flow": -2658200000, "dividends_paid": 176800000, "share_repurchases": 0, "shares_issued": 100000, "net_debt_issued": 1974300000 } } ], "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": 888499999, "cost_of_revenue": 515400000, "gross_profit": 373099999, "ebit": 332000000, "ebitda": 332000000, "pretax_income": 332000000, "tax_provision": 63200000, "net_income": 261700000, "net_income_to_common": 261700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5936000000, "total_current_assets": 26558000000, "total_assets": 98701000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 7453000000, "total_liabilities": 90566000000, "total_equity": 7842000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 644000000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "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": 1440800000, "cost_of_revenue": 635100000, "gross_profit": 805700000, "ebit": 231300000, "ebitda": 265900000, "pretax_income": 231300000, "tax_provision": 42100000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8554000000, "total_current_assets": 18496000000, "total_assets": 98853000000, "short_term_debt": 4524000000, "long_term_debt": 2158000000, "total_debt": 6836000000, "total_liabilities": 90945000000, "total_equity": 7615000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2162000000 }, "cash_flow": { "operating_cash_flow": -507200000, "capital_expenditure": 24200000, "free_cash_flow": -483000000, "dividends_paid": 56400000, "share_repurchases": -50300000, "shares_issued": null, "net_debt_issued": -305900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440800000, "cost_of_revenue": 635100000, "gross_profit": 805700000, "ebit": 231300000, "ebitda": 265900000, "pretax_income": 231300000, "tax_provision": 42100000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8554000000, "total_current_assets": 18496000000, "total_assets": 98853000000, "short_term_debt": 4524000000, "long_term_debt": 2158000000, "total_debt": 6836000000, "total_liabilities": 90945000000, "total_equity": 7615000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2162000000 }, "cash_flow": { "operating_cash_flow": -507200000, "capital_expenditure": 24200000, "free_cash_flow": -483000000, "dividends_paid": 56400000, "share_repurchases": -50300000, "shares_issued": null, "net_debt_issued": -305900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440800000, "cost_of_revenue": 635100000, "gross_profit": 805700000, "ebit": 231300000, "ebitda": 265900000, "pretax_income": 231300000, "tax_provision": 42100000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8554000000, "total_current_assets": 18496000000, "total_assets": 98853000000, "short_term_debt": 4524000000, "long_term_debt": 2158000000, "total_debt": 6836000000, "total_liabilities": 90945000000, "total_equity": 7615000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2162000000 }, "cash_flow": { "operating_cash_flow": -507200000, "capital_expenditure": 24200000, "free_cash_flow": -483000000, "dividends_paid": 56400000, "share_repurchases": -50300000, "shares_issued": null, "net_debt_issued": -305900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440800000, "cost_of_revenue": 635100000, "gross_profit": 805700000, "ebit": 231300000, "ebitda": 265900000, "pretax_income": 231300000, "tax_provision": 42100000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8554000000, "total_current_assets": 18496000000, "total_assets": 98853000000, "short_term_debt": 4524000000, "long_term_debt": 2158000000, "total_debt": 6836000000, "total_liabilities": 90945000000, "total_equity": 7615000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2162000000 }, "cash_flow": { "operating_cash_flow": -507200000, "capital_expenditure": 24200000, "free_cash_flow": -483000000, "dividends_paid": 56400000, "share_repurchases": -50300000, "shares_issued": null, "net_debt_issued": -305900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440800000, "cost_of_revenue": 635100000, "gross_profit": 805700000, "ebit": 231300000, "ebitda": 265900000, "pretax_income": 231300000, "tax_provision": 42100000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8554000000, "total_current_assets": 18496000000, "total_assets": 98853000000, "short_term_debt": 4524000000, "long_term_debt": 2158000000, "total_debt": 6836000000, "total_liabilities": 90945000000, "total_equity": 7615000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2162000000 }, "cash_flow": { "operating_cash_flow": -507200000, "capital_expenditure": 24200000, "free_cash_flow": -483000000, "dividends_paid": 56400000, "share_repurchases": -50300000, "shares_issued": null, "net_debt_issued": -305900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1440800000, "cost_of_revenue": 635100000, "gross_profit": 805700000, "ebit": 231300000, "ebitda": 265900000, "pretax_income": 231300000, "tax_provision": 42100000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8554000000, "total_current_assets": 18496000000, "total_assets": 98853000000, "short_term_debt": 4524000000, "long_term_debt": 2158000000, "total_debt": 6836000000, "total_liabilities": 90945000000, "total_equity": 7615000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2162000000 }, "cash_flow": { "operating_cash_flow": -507200000, "capital_expenditure": 24200000, "free_cash_flow": -483000000, "dividends_paid": 56400000, "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": 1440800000, "cost_of_revenue": 635100000, "gross_profit": 805700000, "ebit": 231300000, "ebitda": 231300000, "pretax_income": 231300000, "tax_provision": 42100000, "net_income": 189200000, "net_income_to_common": 189200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8554000000, "total_current_assets": 18496000000, "total_assets": 98853000000, "short_term_debt": 4524000000, "long_term_debt": 2158000000, "total_debt": 6836000000, "total_liabilities": 90945000000, "total_equity": 7615000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2162000000 }, "cash_flow": { "operating_cash_flow": -507200000, "capital_expenditure": 24200000, "free_cash_flow": -483000000, "dividends_paid": 56400000, "share_repurchases": -50300000, "shares_issued": null, "net_debt_issued": -305900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1406500000, "cost_of_revenue": 524200000, "gross_profit": 882300000, "ebit": 355700000, "ebitda": 389000000, "pretax_income": 355700000, "tax_provision": 62500000, "net_income": 286100000, "net_income_to_common": 286100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -69800000, "capital_expenditure": 48400000, "free_cash_flow": -21400000, "dividends_paid": 49400000, "share_repurchases": -57500000, "shares_issued": null, "net_debt_issued": -1111400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1406500000, "cost_of_revenue": 524200000, "gross_profit": 882300000, "ebit": 355700000, "ebitda": 389000000, "pretax_income": 355700000, "tax_provision": 62500000, "net_income": 286100000, "net_income_to_common": 286100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -69800000, "capital_expenditure": 48400000, "free_cash_flow": -21400000, "dividends_paid": 49400000, "share_repurchases": -57500000, "shares_issued": null, "net_debt_issued": -1111400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1406500000, "cost_of_revenue": 524200000, "gross_profit": 882300000, "ebit": 355700000, "ebitda": 389000000, "pretax_income": 355700000, "tax_provision": 62500000, "net_income": 286100000, "net_income_to_common": 286100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -69800000, "capital_expenditure": 48400000, "free_cash_flow": -21400000, "dividends_paid": 49400000, "share_repurchases": -57500000, "shares_issued": null, "net_debt_issued": -1111400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1406500000, "cost_of_revenue": 524200000, "gross_profit": 882300000, "ebit": 355700000, "ebitda": 389000000, "pretax_income": 355700000, "tax_provision": 62500000, "net_income": 286100000, "net_income_to_common": 286100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3596000000, "total_current_assets": 13957000000, "total_assets": 92774000000, "short_term_debt": 3880000000, "long_term_debt": 6316000000, "total_debt": 6476000000, "total_liabilities": 84828000000, "total_equity": 7653000000, "shares_outstanding": 109300000, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": -69800000, "capital_expenditure": 48400000, "free_cash_flow": -21400000, "dividends_paid": 49400000, "share_repurchases": -57500000, "shares_issued": null, "net_debt_issued": -1111400000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }