{ "ticker": { "uuid": "6df560f8-f411-47c4-9f42-e3707291adbf", "symbol": "WSO-B", "name": "Watsco Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/6df560f8-f411-47c4-9f42-e3707291adbf/", "api_url": "https://sharemaestro.com/factors/api/tickers/6df560f8-f411-47c4-9f42-e3707291adbf/" }, "latest_snapshot": { "ticker": { "uuid": "6df560f8-f411-47c4-9f42-e3707291adbf", "symbol": "WSO-B", "name": "Watsco Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/6df560f8-f411-47c4-9f42-e3707291adbf/", "api_url": "https://sharemaestro.com/factors/api/tickers/6df560f8-f411-47c4-9f42-e3707291adbf/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.1, "value": 0.11, "quality": 0.69, "momentum": 0.18, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 385, "market_cap": 15653150590, "pe_ratio": 31.5583, "earnings_yield": 0.0455, "ebitda_to_ev": 0.0482, "shareholder_yield": 0.033, "roe": 0.1796, "piotroski_f_score": 5, "momentum_12_1": -0.1873, "volatility_252d": 0.3825 }, "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": 31.5583, "ev_ebitda": 20.7369, "earnings_yield": 0.0455, "fcf_yield": 0.047, "shareholder_yield": 0.033 }, "quality": { "roe": 0.1796, "roic": 0.2059, "gross_margin": 0.2837, "fcf_margin": 0.1052, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0453, "eps_growth_1y": -0.063, "fcf_growth_1y": 0.4545 }, "momentum": { "price_return_12m": -0.0983, "momentum_12_1": -0.1873, "relative_strength": -0.2666 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.69, "momentum_percentile": 0.18, "growth_composite": 89, "yield_composite": 27, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 350, "os": 0.13, "value": 0.15, "quality": 0.72, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 28.6894, "earnings_yield": 0.0499, "shareholder_yield": 0.0354, "roe": 0.1796, "momentum_12_1": 0.0393 }, { "week_end_date": "2026-06-14", "price": 350, "os": 0.13, "value": 0.16, "quality": 0.69, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 28.6894, "earnings_yield": 0.0499, "shareholder_yield": 0.0354, "roe": 0.1796, "momentum_12_1": -0.0742 }, { "week_end_date": "2026-06-21", "price": 350, "os": 0.11, "value": 0.15, "quality": 0.71, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 28.6894, "earnings_yield": 0.0499, "shareholder_yield": 0.0354, "roe": 0.1796, "momentum_12_1": -0.0742 }, { "week_end_date": "2026-06-28", "price": 350, "os": 0.15, "value": 0.16, "quality": 0.69, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 28.6894, "earnings_yield": 0.0499, "shareholder_yield": 0.0354, "roe": 0.1796, "momentum_12_1": -0.0477 }, { "week_end_date": "2026-07-05", "price": 350, "os": 0.13, "value": 0.17, "quality": 0.71, "momentum": 0.16, "confidence": 0.991, "coverage": 1, "pe_ratio": 28.6894, "earnings_yield": 0.0499, "shareholder_yield": 0.0354, "roe": 0.1796, "momentum_12_1": -0.1747 }, { "week_end_date": "2026-07-12", "price": 385, "os": 0.09, "value": 0.12, "quality": 0.72, "momentum": 0.11, "confidence": 0.98, "coverage": 1, "pe_ratio": 31.5583, "earnings_yield": 0.0455, "shareholder_yield": 0.0322, "roe": 0.1796, "momentum_12_1": -0.1747 }, { "week_end_date": "2026-07-19", "price": 385, "os": 0.1, "value": 0.11, "quality": 0.74, "momentum": 0.17, "confidence": 0.969, "coverage": 1, "pe_ratio": 31.5583, "earnings_yield": 0.0455, "shareholder_yield": 0.033, "roe": 0.1796, "momentum_12_1": -0.1873 }, { "week_end_date": "2026-07-26", "price": 385, "os": 0.1, "value": 0.11, "quality": 0.69, "momentum": 0.18, "confidence": 0.958, "coverage": 1, "pe_ratio": 31.5583, "earnings_yield": 0.0455, "shareholder_yield": 0.033, "roe": 0.1796, "momentum_12_1": -0.1873 } ], "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": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "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": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34093000, "free_cash_flow": 603706000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7618317000, "cost_of_revenue": 5573604000, "gross_profit": 2044713000, "ebit": 751274000, "ebitda": 792096000, "pretax_income": 802644000, "tax_provision": 166904000, "net_income": 536286000, "net_income_to_common": 536286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526270999, "total_current_assets": 3079981000, "total_assets": 4532267000, "short_term_debt": 110273000, "long_term_debt": null, "total_debt": 447463000, "total_liabilities": 1468029000, "total_equity": 2656990000, "shares_outstanding": 37510000, "goodwill_and_intangibles": 660330000 }, "cash_flow": { "operating_cash_flow": 773102000, "capital_expenditure": 30090000, "free_cash_flow": 803192000, "dividends_paid": 423521000, "share_repurchases": -39673000, "shares_issued": 281784000, "net_debt_issued": -21427000 } } ], "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": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": null, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "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": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6862000, "free_cash_flow": -12043000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1578757000, "cost_of_revenue": 1150319000, "gross_profit": 428438000, "ebit": 107378000, "ebitda": 118450000, "pretax_income": 107378000, "tax_provision": 20328000, "net_income": 71745000, "net_income_to_common": 71745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": 361635000, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37927340, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 399766000, "capital_expenditure": 10836000, "free_cash_flow": 410602000, "dividends_paid": 121680000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1420000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1578757000, "cost_of_revenue": 1150319000, "gross_profit": 428438000, "ebit": 107378000, "ebitda": 118450000, "pretax_income": 107378000, "tax_provision": 20328000, "net_income": 71745000, "net_income_to_common": 71745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": 361635000, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37927340, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 399766000, "capital_expenditure": 10836000, "free_cash_flow": 410602000, "dividends_paid": 121680000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1420000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1578757000, "cost_of_revenue": 1150319000, "gross_profit": 428438000, "ebit": 107378000, "ebitda": 118450000, "pretax_income": 107378000, "tax_provision": 20328000, "net_income": 71745000, "net_income_to_common": 71745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": 361635000, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37927340, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 399766000, "capital_expenditure": 10836000, "free_cash_flow": 410602000, "dividends_paid": 121680000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1420000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1578757000, "cost_of_revenue": 1150319000, "gross_profit": 428438000, "ebit": 107378000, "ebitda": 118450000, "pretax_income": 107378000, "tax_provision": 20328000, "net_income": 71745000, "net_income_to_common": 71745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": 361635000, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37927340, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 399766000, "capital_expenditure": 10836000, "free_cash_flow": 410602000, "dividends_paid": 121680000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1420000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1578757000, "cost_of_revenue": 1150319000, "gross_profit": 428438000, "ebit": 107378000, "ebitda": 118450000, "pretax_income": 107378000, "tax_provision": 20328000, "net_income": 71745000, "net_income_to_common": 71745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": 361635000, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37927340, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 399766000, "capital_expenditure": 10836000, "free_cash_flow": 410602000, "dividends_paid": 121680000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1420000 } } ] }, "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 } }