{ "ticker": { "uuid": "63a2bf3c-3a65-4cd3-87de-d1ba953ef50d", "symbol": "AOS", "name": "Smith AO Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/63a2bf3c-3a65-4cd3-87de-d1ba953ef50d/", "api_url": "https://sharemaestro.com/factors/api/tickers/63a2bf3c-3a65-4cd3-87de-d1ba953ef50d/" }, "latest_snapshot": { "ticker": { "uuid": "63a2bf3c-3a65-4cd3-87de-d1ba953ef50d", "symbol": "AOS", "name": "Smith AO Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/63a2bf3c-3a65-4cd3-87de-d1ba953ef50d/", "api_url": "https://sharemaestro.com/factors/api/tickers/63a2bf3c-3a65-4cd3-87de-d1ba953ef50d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.42, "value": 0.35, "quality": 0.94, "momentum": 0.18, "coverage": 1, "confidence": 0.958, "delta": 31 }, "headline_factors": { "price": 60.78, "market_cap": 8377223766.72, "pe_ratio": 15.878, "earnings_yield": 0.0798, "ebitda_to_ev": 0.0898, "shareholder_yield": 0.0628, "roe": 0.281, "piotroski_f_score": 8, "momentum_12_1": -0.1254, "volatility_252d": 0.2319 }, "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": 15.878, "ev_ebitda": 11.1344, "earnings_yield": 0.0798, "fcf_yield": 0.0867, "shareholder_yield": 0.0628 }, "quality": { "roe": 0.281, "roic": 0.2304, "gross_margin": 0.3877, "fcf_margin": 0.2013, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0023, "eps_growth_1y": 0.0096, "fcf_growth_1y": 0.2355 }, "momentum": { "price_return_12m": -0.1387, "momentum_12_1": -0.1254, "relative_strength": -0.307 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.94, "momentum_percentile": 0.18, "growth_composite": 84, "yield_composite": 19, "overall_composite": 58, "os_score": 0.42, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.2, "os": 0.74, "value": 0.64, "quality": 0.94, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 14.9428, "earnings_yield": 0.0845, "shareholder_yield": 0.0667, "roe": 0.281, "momentum_12_1": -0.07 }, { "week_end_date": "2026-06-14", "price": 59.08, "os": 0.47, "value": 0.35, "quality": 0.94, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 15.4339, "earnings_yield": 0.082, "shareholder_yield": 0.0646, "roe": 0.281, "momentum_12_1": -0.1037 }, { "week_end_date": "2026-06-21", "price": 58.22, "os": 0.46, "value": 0.36, "quality": 0.94, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 15.2092, "earnings_yield": 0.0831, "shareholder_yield": 0.0656, "roe": 0.281, "momentum_12_1": -0.0677 }, { "week_end_date": "2026-06-28", "price": 61.72, "os": 0.48, "value": 0.35, "quality": 0.94, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 16.1235, "earnings_yield": 0.0787, "shareholder_yield": 0.0619, "roe": 0.281, "momentum_12_1": -0.1178 }, { "week_end_date": "2026-07-05", "price": 62.72, "os": 0.43, "value": 0.34, "quality": 0.94, "momentum": 0.21, "confidence": 0.991, "coverage": 1, "pe_ratio": 16.3848, "earnings_yield": 0.0775, "shareholder_yield": 0.0609, "roe": 0.281, "momentum_12_1": -0.14 }, { "week_end_date": "2026-07-12", "price": 60.44, "os": 0.41, "value": 0.36, "quality": 0.94, "momentum": 0.12, "confidence": 0.98, "coverage": 1, "pe_ratio": 15.7892, "earnings_yield": 0.0803, "shareholder_yield": 0.0632, "roe": 0.281, "momentum_12_1": -0.1267 }, { "week_end_date": "2026-07-19", "price": 58.85, "os": 0.73, "value": 0.65, "quality": 0.94, "momentum": 0.17, "confidence": 0.969, "coverage": 1, "pe_ratio": 15.3738, "earnings_yield": 0.0823, "shareholder_yield": 0.0649, "roe": 0.281, "momentum_12_1": -0.1543 }, { "week_end_date": "2026-07-26", "price": 60.78, "os": 0.42, "value": 0.35, "quality": 0.94, "momentum": 0.18, "confidence": 0.958, "coverage": 1, "pe_ratio": 15.878, "earnings_yield": 0.0798, "shareholder_yield": 0.0628, "roe": 0.281, "momentum_12_1": -0.1254 } ], "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": 3830200000, "cost_of_revenue": 2342800000, "gross_profit": 1487400000, "ebit": 729400000, "ebitda": 792200000, "pretax_income": 715100000, "tax_provision": 168900000, "net_income": 546200000, "net_income_to_common": 546200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 616800000, "capital_expenditure": 70800000, "free_cash_flow": 687600000, "dividends_paid": 195700000, "share_repurchases": -400800000, "shares_issued": 1000000, "net_debt_issued": -37600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3830200000, "cost_of_revenue": 2342800000, "gross_profit": 1487400000, "ebit": 729400000, "ebitda": 792200000, "pretax_income": 715100000, "tax_provision": 168900000, "net_income": 546200000, "net_income_to_common": 546200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 616800000, "capital_expenditure": 70800000, "free_cash_flow": 687600000, "dividends_paid": 195700000, "share_repurchases": -400800000, "shares_issued": 1000000, "net_debt_issued": -37600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3830200000, "cost_of_revenue": 2342800000, "gross_profit": 1487400000, "ebit": 729400000, "ebitda": 792200000, "pretax_income": 715100000, "tax_provision": 168900000, "net_income": 546200000, "net_income_to_common": 546200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 616800000, "capital_expenditure": 70800000, "free_cash_flow": 687600000, "dividends_paid": 195700000, "share_repurchases": -400800000, "shares_issued": 1000000, "net_debt_issued": -37600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3830200000, "cost_of_revenue": 2342800000, "gross_profit": 1487400000, "ebit": 729400000, "ebitda": 792200000, "pretax_income": 715100000, "tax_provision": 168900000, "net_income": 546200000, "net_income_to_common": 546200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 616800000, "capital_expenditure": 70800000, "free_cash_flow": 687600000, "dividends_paid": 195700000, "share_repurchases": -400800000, "shares_issued": 1000000, "net_debt_issued": -37600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3830200000, "cost_of_revenue": 2342800000, "gross_profit": 1487400000, "ebit": 729400000, "ebitda": 792200000, "pretax_income": 715100000, "tax_provision": 168900000, "net_income": 546200000, "net_income_to_common": 546200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 616800000, "capital_expenditure": 70800000, "free_cash_flow": 687600000, "dividends_paid": 195700000, "share_repurchases": -400800000, "shares_issued": 1000000, "net_debt_issued": -37600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3830200000, "cost_of_revenue": 2342800000, "gross_profit": 1487400000, "ebit": 729400000, "ebitda": 792200000, "pretax_income": 715100000, "tax_provision": 168900000, "net_income": 546200000, "net_income_to_common": 546200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 616800000, "capital_expenditure": 70800000, "free_cash_flow": 687600000, "dividends_paid": 195700000, "share_repurchases": -400800000, "shares_issued": 1000000, "net_debt_issued": -37600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3830200000, "cost_of_revenue": 2342800000, "gross_profit": 1487400000, "ebit": 729400000, "ebitda": 792200000, "pretax_income": 715100000, "tax_provision": 168900000, "net_income": 546200000, "net_income_to_common": 546200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 616800000, "capital_expenditure": 70800000, "free_cash_flow": 687600000, "dividends_paid": 195700000, "share_repurchases": -400800000, "shares_issued": 1000000, "net_debt_issued": -37600000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3818100000, "cost_of_revenue": 2362000000, "gross_profit": 1456100000, "ebit": 707700000, "ebitda": 786500000, "pretax_income": 701000000, "tax_provision": 167400000, "net_income": 533600000, "net_income_to_common": 533600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239600000, "total_current_assets": 1392900000, "total_assets": 3240000000, "short_term_debt": 10000000, "long_term_debt": 183200000, "total_debt": 216700000, "total_liabilities": 1356500000, "total_equity": 1883500000, "shares_outstanding": 147084000, "goodwill_and_intangibles": 1082800000 }, "cash_flow": { "operating_cash_flow": 581800000, "capital_expenditure": 108000000, "free_cash_flow": 689800000, "dividends_paid": 190400000, "share_repurchases": -305800000, "shares_issued": 18100000, "net_debt_issued": 69700000 } } ], "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": 945600000, "cost_of_revenue": 579900000, "gross_profit": 365700000, "ebit": 161800000, "ebitda": 185700000, "pretax_income": 154700000, "tax_provision": 36700000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185200000, "total_current_assets": 1368400000, "total_assets": 3650300000, "short_term_debt": 41600000, "long_term_debt": 574200000, "total_debt": 656500000, "total_liabilities": 1772400000, "total_equity": 1877900000, "shares_outstanding": 139167000, "goodwill_and_intangibles": 1518600000 }, "cash_flow": { "operating_cash_flow": 129400000, "capital_expenditure": 10500000, "free_cash_flow": 139900000, "dividends_paid": 50200000, "share_repurchases": -51300000, "shares_issued": null, "net_debt_issued": 463300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 945600000, "cost_of_revenue": 579900000, "gross_profit": 365700000, "ebit": 161800000, "ebitda": 185700000, "pretax_income": 154700000, "tax_provision": 36700000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185200000, "total_current_assets": 1368400000, "total_assets": 3650300000, "short_term_debt": 41600000, "long_term_debt": 574200000, "total_debt": 656500000, "total_liabilities": 1772400000, "total_equity": 1877900000, "shares_outstanding": 139167000, "goodwill_and_intangibles": 1518600000 }, "cash_flow": { "operating_cash_flow": 129400000, "capital_expenditure": 10500000, "free_cash_flow": 139900000, "dividends_paid": 50200000, "share_repurchases": -51300000, "shares_issued": null, "net_debt_issued": 463300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 945600000, "cost_of_revenue": 579900000, "gross_profit": 365700000, "ebit": 161800000, "ebitda": 185700000, "pretax_income": 154700000, "tax_provision": 36700000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185200000, "total_current_assets": 1368400000, "total_assets": 3650300000, "short_term_debt": 41600000, "long_term_debt": 574200000, "total_debt": 656500000, "total_liabilities": 1772400000, "total_equity": 1877900000, "shares_outstanding": 139167000, "goodwill_and_intangibles": 1518600000 }, "cash_flow": { "operating_cash_flow": 129400000, "capital_expenditure": 10500000, "free_cash_flow": 139900000, "dividends_paid": 50200000, "share_repurchases": -51300000, "shares_issued": null, "net_debt_issued": 463300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 945600000, "cost_of_revenue": 579900000, "gross_profit": 365700000, "ebit": 161800000, "ebitda": 185700000, "pretax_income": 154700000, "tax_provision": 36700000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185200000, "total_current_assets": 1368400000, "total_assets": 3650300000, "short_term_debt": 41600000, "long_term_debt": 574200000, "total_debt": 656500000, "total_liabilities": 1772400000, "total_equity": 1877900000, "shares_outstanding": 139167000, "goodwill_and_intangibles": 1518600000 }, "cash_flow": { "operating_cash_flow": 129400000, "capital_expenditure": 10500000, "free_cash_flow": 139900000, "dividends_paid": 50200000, "share_repurchases": -51300000, "shares_issued": null, "net_debt_issued": 463300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 945600000, "cost_of_revenue": 579900000, "gross_profit": 365700000, "ebit": 161800000, "ebitda": 185700000, "pretax_income": 154700000, "tax_provision": 36700000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185200000, "total_current_assets": 1368400000, "total_assets": 3650300000, "short_term_debt": 41600000, "long_term_debt": 574200000, "total_debt": 656500000, "total_liabilities": 1772400000, "total_equity": 1877900000, "shares_outstanding": 139167000, "goodwill_and_intangibles": 1518600000 }, "cash_flow": { "operating_cash_flow": 129400000, "capital_expenditure": 10500000, "free_cash_flow": 139900000, "dividends_paid": 50200000, "share_repurchases": -51300000, "shares_issued": null, "net_debt_issued": 463300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 945600000, "cost_of_revenue": 579900000, "gross_profit": 365700000, "ebit": 161800000, "ebitda": 185700000, "pretax_income": 154700000, "tax_provision": 36700000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185200000, "total_current_assets": 1368400000, "total_assets": 3650300000, "short_term_debt": 41600000, "long_term_debt": 574200000, "total_debt": 656500000, "total_liabilities": 1772400000, "total_equity": 1877900000, "shares_outstanding": 139167000, "goodwill_and_intangibles": 1518600000 }, "cash_flow": { "operating_cash_flow": 129400000, "capital_expenditure": 10500000, "free_cash_flow": 139900000, "dividends_paid": 50200000, "share_repurchases": -51300000, "shares_issued": null, "net_debt_issued": 463300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 945600000, "cost_of_revenue": 579900000, "gross_profit": 365700000, "ebit": 161800000, "ebitda": 185700000, "pretax_income": 154700000, "tax_provision": 36700000, "net_income": 118000000, "net_income_to_common": 118000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185200000, "total_current_assets": 1368400000, "total_assets": 3650300000, "short_term_debt": 41600000, "long_term_debt": 574200000, "total_debt": 656500000, "total_liabilities": 1772400000, "total_equity": 1877900000, "shares_outstanding": 139167000, "goodwill_and_intangibles": 1518600000 }, "cash_flow": { "operating_cash_flow": 129400000, "capital_expenditure": 10500000, "free_cash_flow": 139900000, "dividends_paid": 50200000, "share_repurchases": -51300000, "shares_issued": null, "net_debt_issued": 463300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912500000, "cost_of_revenue": 562100000, "gross_profit": 350400000, "ebit": 163000000, "ebitda": 185300000, "pretax_income": 160600000, "tax_provision": 35200000, "net_income": 125400000, "net_income_to_common": 125400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 183100000, "capital_expenditure": 17600000, "free_cash_flow": 200700000, "dividends_paid": 50600000, "share_repurchases": -65400000, "shares_issued": 300000, "net_debt_issued": -1118100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912500000, "cost_of_revenue": 562100000, "gross_profit": 350400000, "ebit": 163000000, "ebitda": 185300000, "pretax_income": 160600000, "tax_provision": 35200000, "net_income": 125400000, "net_income_to_common": 125400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 183100000, "capital_expenditure": 17600000, "free_cash_flow": 200700000, "dividends_paid": 50600000, "share_repurchases": -65400000, "shares_issued": 300000, "net_debt_issued": -1118100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912500000, "cost_of_revenue": 562100000, "gross_profit": 350400000, "ebit": 163000000, "ebitda": 185300000, "pretax_income": 160600000, "tax_provision": 35200000, "net_income": 125400000, "net_income_to_common": 125400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 183100000, "capital_expenditure": 17600000, "free_cash_flow": 200700000, "dividends_paid": 50600000, "share_repurchases": -65400000, "shares_issued": 300000, "net_debt_issued": -1118100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912500000, "cost_of_revenue": 562100000, "gross_profit": 350400000, "ebit": 163000000, "ebitda": 185300000, "pretax_income": 160600000, "tax_provision": 35200000, "net_income": 125400000, "net_income_to_common": 125400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 183100000, "capital_expenditure": 17600000, "free_cash_flow": 200700000, "dividends_paid": 50600000, "share_repurchases": -65400000, "shares_issued": 300000, "net_debt_issued": -1118100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912500000, "cost_of_revenue": 562100000, "gross_profit": 350400000, "ebit": 163000000, "ebitda": 185300000, "pretax_income": 160600000, "tax_provision": 35200000, "net_income": 125400000, "net_income_to_common": 125400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174500000, "total_current_assets": 1291500000, "total_assets": 3142800000, "short_term_debt": 42300000, "long_term_debt": 112700000, "total_debt": 192100000, "total_liabilities": 1284800000, "total_equity": 1858000000, "shares_outstanding": 139933000, "goodwill_and_intangibles": 1072900000 }, "cash_flow": { "operating_cash_flow": 183100000, "capital_expenditure": 17600000, "free_cash_flow": 200700000, "dividends_paid": 50600000, "share_repurchases": -65400000, "shares_issued": 300000, "net_debt_issued": -1118100000 } } ] }, "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/" } ], "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 } }