{ "ticker": { "uuid": "6f88b958-ada6-429f-8075-e7bd5858e090", "symbol": "PAAS", "name": "Pan American Silver Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/6f88b958-ada6-429f-8075-e7bd5858e090/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f88b958-ada6-429f-8075-e7bd5858e090/" }, "latest_snapshot": { "ticker": { "uuid": "6f88b958-ada6-429f-8075-e7bd5858e090", "symbol": "PAAS", "name": "Pan American Silver Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/6f88b958-ada6-429f-8075-e7bd5858e090/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f88b958-ada6-429f-8075-e7bd5858e090/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.95, "value": 0.77, "quality": 0.93, "momentum": 0.87, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 44.03, "market_cap": 18552040500, "pe_ratio": 14.5707, "earnings_yield": 0.0972, "ebitda_to_ev": 0.125, "shareholder_yield": 0.0108, "roe": 0.1731, "piotroski_f_score": 7, "momentum_12_1": 0.5808, "volatility_252d": 0.6137 }, "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": 14.5707, "ev_ebitda": 7.997, "earnings_yield": 0.0972, "fcf_yield": 0.1156, "shareholder_yield": 0.0108 }, "quality": { "roe": 0.1731, "roic": 0.1975, "gross_margin": 0.4379, "fcf_margin": 0.5151, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.3435, "eps_growth_1y": 3.0867, "fcf_growth_1y": 0.8117 }, "momentum": { "price_return_12m": 0.5314, "momentum_12_1": 0.5808, "relative_strength": 0.3631 }, "scores": { "value_percentile": 0.77, "quality_percentile": 0.93, "momentum_percentile": 0.87, "growth_composite": 1, "yield_composite": 82, "overall_composite": 5, "os_score": 0.95, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.58, "os": 0.94, "value": 0.71, "quality": 0.93, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 15.7455, "earnings_yield": 0.0897, "shareholder_yield": 0.01, "roe": 0.1731, "momentum_12_1": 1.0851 }, { "week_end_date": "2026-06-14", "price": 48.14, "os": 0.94, "value": 0.72, "quality": 0.94, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 15.9308, "earnings_yield": 0.0886, "shareholder_yield": 0.0099, "roe": 0.1731, "momentum_12_1": 0.9638 }, { "week_end_date": "2026-06-21", "price": 49, "os": 0.93, "value": 0.7, "quality": 0.93, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 16.2154, "earnings_yield": 0.087, "shareholder_yield": 0.0097, "roe": 0.1731, "momentum_12_1": 0.9069 }, { "week_end_date": "2026-06-28", "price": 45.45, "os": 0.96, "value": 0.75, "quality": 0.94, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 15.0406, "earnings_yield": 0.094, "shareholder_yield": 0.0105, "roe": 0.1731, "momentum_12_1": 1.0837 }, { "week_end_date": "2026-07-05", "price": 46.29, "os": 0.95, "value": 0.74, "quality": 0.94, "momentum": 0.88, "confidence": 0.991, "coverage": 1, "pe_ratio": 15.3186, "earnings_yield": 0.0923, "shareholder_yield": 0.0103, "roe": 0.1731, "momentum_12_1": 0.6515 }, { "week_end_date": "2026-07-12", "price": 43.67, "os": 0.94, "value": 0.77, "quality": 0.94, "momentum": 0.78, "confidence": 0.98, "coverage": 1, "pe_ratio": 14.4516, "earnings_yield": 0.098, "shareholder_yield": 0.0109, "roe": 0.1731, "momentum_12_1": 0.6087 }, { "week_end_date": "2026-07-19", "price": 41.77, "os": 0.96, "value": 0.8, "quality": 0.93, "momentum": 0.87, "confidence": 0.969, "coverage": 1, "pe_ratio": 13.8228, "earnings_yield": 0.1026, "shareholder_yield": 0.0114, "roe": 0.1731, "momentum_12_1": 0.768 }, { "week_end_date": "2026-07-26", "price": 44.03, "os": 0.95, "value": 0.77, "quality": 0.93, "momentum": 0.87, "confidence": 0.958, "coverage": 1, "pe_ratio": 14.5707, "earnings_yield": 0.0972, "shareholder_yield": 0.0108, "roe": 0.1731, "momentum_12_1": 0.5808 } ], "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": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "ebit": 1318687170, "ebitda": 1850842564, "pretax_income": 1259671850, "tax_provision": 262516427, "net_income": 995120411, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 381577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1401105119, "capital_expenditure": 319496734, "free_cash_flow": 1720601853, "dividends_paid": 178063468, "share_repurchases": -46000000, "shares_issued": 3000000, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "ebit": 1318687170, "ebitda": 1850842564, "pretax_income": 1259671850, "tax_provision": 262516427, "net_income": 995120411, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 381577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1401105119, "capital_expenditure": 319496734, "free_cash_flow": 1720601853, "dividends_paid": 178063468, "share_repurchases": -46000000, "shares_issued": 3000000, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "ebit": 1318687170, "ebitda": 1850842564, "pretax_income": 1259671850, "tax_provision": 262516427, "net_income": 995120411, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 381577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1401105119, "capital_expenditure": 319496734, "free_cash_flow": 1720601853, "dividends_paid": 178063468, "share_repurchases": -46000000, "shares_issued": 3000000, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "ebit": 1318687170, "ebitda": 1850842564, "pretax_income": 1259671850, "tax_provision": 262516427, "net_income": 995120411, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 381577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1401105119, "capital_expenditure": 319496734, "free_cash_flow": 1720601853, "dividends_paid": 178063468, "share_repurchases": -46000000, "shares_issued": 3000000, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "ebit": 1318687170, "ebitda": 1850842564, "pretax_income": 1259671850, "tax_provision": 262516427, "net_income": 995120411, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 381577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1401105119, "capital_expenditure": 319496734, "free_cash_flow": 1720601853, "dividends_paid": 178063468, "share_repurchases": -46000000, "shares_issued": 3000000, "net_debt_issued": -59000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "ebit": 1318687170, "ebitda": 1850842564, "pretax_income": 1259671850, "tax_provision": 262516427, "net_income": 995120411, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 381577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1401105119, "capital_expenditure": 319496734, "free_cash_flow": 1720601853, "dividends_paid": 178063468, "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": 3682352526, "cost_of_revenue": 2295492483, "gross_profit": 1386860042, "ebit": 1188446463, "ebitda": 1720601857, "pretax_income": 1259671850, "tax_provision": 262516427, "net_income": 995120411, "net_income_to_common": 995120411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 381577000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1401105119, "capital_expenditure": 319496734, "free_cash_flow": 1720601853, "dividends_paid": 178063468, "share_repurchases": -46000000, "shares_issued": 3000000, "net_debt_issued": -59000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2818900000, "cost_of_revenue": 2270400000, "gross_profit": 548500000, "ebit": 479300000, "ebitda": 1051000000, "pretax_income": 431700000, "tax_provision": 319000000, "net_income": 111500000, "net_income_to_common": 111500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 862800000, "total_current_assets": 1720400000, "total_assets": 7202700000, "short_term_debt": 47400000, "long_term_debt": 702000000, "total_debt": 803300000, "total_liabilities": 2486100000, "total_equity": 4703500000, "shares_outstanding": 363401000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 724100000, "capital_expenditure": 323300000, "free_cash_flow": 1047400000, "dividends_paid": 145400000, "share_repurchases": -24000000, "shares_issued": 1000000, "net_debt_issued": -57000000 } } ], "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": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "ebit": 665000000, "ebitda": 778000000, "pretax_income": 641000000, "tax_provision": 185000000, "net_income": 457000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_assets": 10132000000, "short_term_debt": 55000000, "long_term_debt": 712000000, "total_debt": 845000000, "total_liabilities": 2777000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 105000000, "free_cash_flow": 610000000, "dividends_paid": 76000000, "share_repurchases": -25000000, "shares_issued": 0, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "ebit": 665000000, "ebitda": 778000000, "pretax_income": 641000000, "tax_provision": 185000000, "net_income": 457000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_assets": 10132000000, "short_term_debt": 55000000, "long_term_debt": 712000000, "total_debt": 845000000, "total_liabilities": 2777000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 105000000, "free_cash_flow": 610000000, "dividends_paid": 76000000, "share_repurchases": -25000000, "shares_issued": 0, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "ebit": 665000000, "ebitda": 778000000, "pretax_income": 641000000, "tax_provision": 185000000, "net_income": 457000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_assets": 10132000000, "short_term_debt": 55000000, "long_term_debt": 712000000, "total_debt": 845000000, "total_liabilities": 2777000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 105000000, "free_cash_flow": 610000000, "dividends_paid": 76000000, "share_repurchases": -25000000, "shares_issued": 0, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "ebit": 665000000, "ebitda": 778000000, "pretax_income": 641000000, "tax_provision": 185000000, "net_income": 457000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_assets": 10132000000, "short_term_debt": 55000000, "long_term_debt": 712000000, "total_debt": 845000000, "total_liabilities": 2777000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 105000000, "free_cash_flow": 610000000, "dividends_paid": 76000000, "share_repurchases": -25000000, "shares_issued": 0, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "ebit": 665000000, "ebitda": 778000000, "pretax_income": 641000000, "tax_provision": 185000000, "net_income": 457000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_assets": 10132000000, "short_term_debt": 55000000, "long_term_debt": 712000000, "total_debt": 845000000, "total_liabilities": 2777000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 105000000, "free_cash_flow": 610000000, "dividends_paid": 76000000, "share_repurchases": -25000000, "shares_issued": 0, "net_debt_issued": -17000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "ebit": 665000000, "ebitda": 778000000, "pretax_income": 641000000, "tax_provision": 185000000, "net_income": 457000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_assets": 10132000000, "short_term_debt": 55000000, "long_term_debt": 712000000, "total_debt": 845000000, "total_liabilities": 2777000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 105000000, "free_cash_flow": 610000000, "dividends_paid": 76000000, "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": 1154000000, "cost_of_revenue": 546000000, "gross_profit": 608000000, "ebit": 665000000, "ebitda": 778000000, "pretax_income": 641000000, "tax_provision": 185000000, "net_income": 457000000, "net_income_to_common": 457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1495000000, "total_current_assets": 2545000000, "total_assets": 10132000000, "short_term_debt": 55000000, "long_term_debt": 712000000, "total_debt": 845000000, "total_liabilities": 2777000000, "total_equity": 7354000000, "shares_outstanding": 421930000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 505000000, "capital_expenditure": 105000000, "free_cash_flow": 610000000, "dividends_paid": 76000000, "share_repurchases": -25000000, "shares_issued": 0, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1197427340, "cost_of_revenue": 632170153, "gross_profit": 565257186, "ebit": 565054112, "ebitda": 708221461, "pretax_income": 548909709, "tax_provision": 90063431, "net_income": 458440129, "net_income_to_common": 458440129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 422150000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 610046640, "capital_expenditure": 95996498, "free_cash_flow": 706043138, "dividends_paid": 60153091, "share_repurchases": -14900000, "shares_issued": 500000, "net_debt_issued": -16100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1197427340, "cost_of_revenue": 632170153, "gross_profit": 565257186, "ebit": 565054112, "ebitda": 708221461, "pretax_income": 548909709, "tax_provision": 90063431, "net_income": 458440129, "net_income_to_common": 458440129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 422150000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 610046640, "capital_expenditure": 95996498, "free_cash_flow": 706043138, "dividends_paid": 60153091, "share_repurchases": -14900000, "shares_issued": 500000, "net_debt_issued": -16100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1197427340, "cost_of_revenue": 632170153, "gross_profit": 565257186, "ebit": 565054112, "ebitda": 708221461, "pretax_income": 548909709, "tax_provision": 90063431, "net_income": 458440129, "net_income_to_common": 458440129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 422150000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 610046640, "capital_expenditure": 95996498, "free_cash_flow": 706043138, "dividends_paid": 60153091, "share_repurchases": -14900000, "shares_issued": 500000, "net_debt_issued": -16100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1197427340, "cost_of_revenue": 632170153, "gross_profit": 565257186, "ebit": 565054112, "ebitda": 708221461, "pretax_income": 548909709, "tax_provision": 90063431, "net_income": 458440129, "net_income_to_common": 458440129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 422150000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 610046640, "capital_expenditure": 95996498, "free_cash_flow": 706043138, "dividends_paid": 60153091, "share_repurchases": -14900000, "shares_issued": 500000, "net_debt_issued": -16100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1197427340, "cost_of_revenue": 632170153, "gross_profit": 565257186, "ebit": 565054112, "ebitda": 708221461, "pretax_income": 548909709, "tax_provision": 90063431, "net_income": 458440129, "net_income_to_common": 458440129, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1212788882, "total_current_assets": 2192003609, "total_assets": 9724271021, "short_term_debt": 57894448, "long_term_debt": 709000000, "total_debt": 935294799, "total_liabilities": 2736011791, "total_equity": 6984266509, "shares_outstanding": 422150000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 610046640, "capital_expenditure": 95996498, "free_cash_flow": 706043138, "dividends_paid": 60153091, "share_repurchases": -14900000, "shares_issued": 500000, "net_debt_issued": -16100000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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 } }