{ "ticker": { "uuid": "74aabaad-ab61-4f20-83a2-1f3e7fdb90f2", "symbol": "CPAY", "name": "Corpay Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/74aabaad-ab61-4f20-83a2-1f3e7fdb90f2/", "api_url": "https://sharemaestro.com/factors/api/tickers/74aabaad-ab61-4f20-83a2-1f3e7fdb90f2/" }, "latest_snapshot": { "ticker": { "uuid": "74aabaad-ab61-4f20-83a2-1f3e7fdb90f2", "symbol": "CPAY", "name": "Corpay Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/74aabaad-ab61-4f20-83a2-1f3e7fdb90f2/", "api_url": "https://sharemaestro.com/factors/api/tickers/74aabaad-ab61-4f20-83a2-1f3e7fdb90f2/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.38, "value": 0.31, "quality": 0.8, "momentum": 0.31, "coverage": 0.939, "confidence": 0.91, "delta": 2 }, "headline_factors": { "price": 365.79, "market_cap": 23908736351.01, "pe_ratio": 20.3192, "earnings_yield": 0.0829, "ebitda_to_ev": 0.099, "shareholder_yield": 0.0612, "roe": 0.3352, "piotroski_f_score": 5, "momentum_12_1": 0.0399, "volatility_252d": 0.3653 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 20.3192, "ev_ebitda": 10.0998, "earnings_yield": 0.0829, "fcf_yield": 0.0668, "shareholder_yield": 0.0612 }, "quality": { "roe": 0.3352, "roic": 0.2909, "gross_margin": 0.7279, "fcf_margin": 0.3605, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1826, "eps_growth_1y": 0.1568, "fcf_growth_1y": 0.0174 }, "momentum": { "price_return_12m": 0.1017, "momentum_12_1": 0.0399, "relative_strength": -0.0473 }, "scores": { "value_percentile": 0.31, "quality_percentile": 0.8, "momentum_percentile": 0.31, "growth_composite": 24, "yield_composite": 21, "overall_composite": 62, "os_score": 0.38, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 347.45, "os": 0.41, "value": 0.33, "quality": 0.83, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.3004, "earnings_yield": 0.0869, "shareholder_yield": 0.0644, "roe": 0.3352, "momentum_12_1": 0.0194 }, { "week_end_date": "2026-06-14", "price": 356.11, "os": 0.41, "value": 0.32, "quality": 0.8, "momentum": 0.34, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.7815, "earnings_yield": 0.085, "shareholder_yield": 0.0628, "roe": 0.3352, "momentum_12_1": 0.0154 }, { "week_end_date": "2026-06-21", "price": 345.28, "os": 0.4, "value": 0.33, "quality": 0.8, "momentum": 0.3, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.1799, "earnings_yield": 0.0874, "shareholder_yield": 0.0648, "roe": 0.3352, "momentum_12_1": 0.0999 }, { "week_end_date": "2026-06-28", "price": 332.48, "os": 0.5, "value": 0.37, "quality": 0.83, "momentum": 0.35, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.4688, "earnings_yield": 0.0905, "shareholder_yield": 0.0673, "roe": 0.3352, "momentum_12_1": 0.1063 }, { "week_end_date": "2026-07-05", "price": 352.46, "os": 0.43, "value": 0.34, "quality": 0.83, "momentum": 0.3, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 19.5787, "earnings_yield": 0.0858, "shareholder_yield": 0.0635, "roe": 0.3352, "momentum_12_1": 0.0246 }, { "week_end_date": "2026-07-12", "price": 353.64, "os": 0.4, "value": 0.34, "quality": 0.82, "momentum": 0.27, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 19.6443, "earnings_yield": 0.0855, "shareholder_yield": 0.0633, "roe": 0.3352, "momentum_12_1": 0.0978 }, { "week_end_date": "2026-07-19", "price": 365.79, "os": 0.38, "value": 0.31, "quality": 0.8, "momentum": 0.31, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 20.3192, "earnings_yield": 0.0829, "shareholder_yield": 0.0612, "roe": 0.3352, "momentum_12_1": 0.0399 } ], "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": 4528403000, "cost_of_revenue": 1362480000, "gross_profit": 3165923000, "ebit": 1945527000, "ebitda": 2338830000, "pretax_income": 1541679000, "tax_provision": 469731000, "net_income": 1069826000, "net_income_to_common": 1069826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 71058000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 1499901000, "capital_expenditure": 200756000, "free_cash_flow": 1700657000, "dividends_paid": null, "share_repurchases": -782818000, "shares_issued": 67770000, "net_debt_issued": 2016552000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4528403000, "cost_of_revenue": 1362480000, "gross_profit": 3165923000, "ebit": 1945527000, "ebitda": 2338830000, "pretax_income": 1541679000, "tax_provision": 469731000, "net_income": 1069826000, "net_income_to_common": 1069826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 71058000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 1499901000, "capital_expenditure": 200756000, "free_cash_flow": 1700657000, "dividends_paid": null, "share_repurchases": -782818000, "shares_issued": 67770000, "net_debt_issued": 2016552000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4528403000, "cost_of_revenue": 1362480000, "gross_profit": 3165923000, "ebit": 1945527000, "ebitda": 2338830000, "pretax_income": 1541679000, "tax_provision": 469731000, "net_income": 1069826000, "net_income_to_common": 1069826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 71058000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 1499901000, "capital_expenditure": 200756000, "free_cash_flow": 1700657000, "dividends_paid": null, "share_repurchases": -782818000, "shares_issued": 67770000, "net_debt_issued": 2016552000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4528403000, "cost_of_revenue": 1362480000, "gross_profit": 3165923000, "ebit": 1945527000, "ebitda": 2338830000, "pretax_income": 1541679000, "tax_provision": 469731000, "net_income": 1069826000, "net_income_to_common": 1069826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 71058000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 1499901000, "capital_expenditure": 200756000, "free_cash_flow": 1700657000, "dividends_paid": null, "share_repurchases": -782818000, "shares_issued": 67770000, "net_debt_issued": 2016552000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4528403000, "cost_of_revenue": 1362480000, "gross_profit": 3165923000, "ebit": 1945527000, "ebitda": 2338830000, "pretax_income": 1541679000, "tax_provision": 469731000, "net_income": 1069826000, "net_income_to_common": 1069826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 71058000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 1499901000, "capital_expenditure": 200756000, "free_cash_flow": 1700657000, "dividends_paid": null, "share_repurchases": -782818000, "shares_issued": 67770000, "net_debt_issued": 2016552000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4528403000, "cost_of_revenue": 1362480000, "gross_profit": 3165923000, "ebit": 1945527000, "ebitda": 2338830000, "pretax_income": 1541679000, "tax_provision": 469731000, "net_income": 1069826000, "net_income_to_common": 1069826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 71058000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 1499901000, "capital_expenditure": 200756000, "free_cash_flow": 1700657000, "dividends_paid": null, "share_repurchases": -782818000, "shares_issued": 67770000, "net_debt_issued": 2016552000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3974589000, "cost_of_revenue": 869085000, "gross_profit": 3105504000, "ebit": 1768156000, "ebitda": 2119244000, "pretax_income": 1385113000, "tax_provision": 381381000, "net_income": 1003746000, "net_income_to_common": 1003746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1553642000, "total_current_assets": 8675869000, "total_assets": 17957031000, "short_term_debt": 2769974000, "long_term_debt": 5226106000, "total_debt": 7996080000, "total_liabilities": 14811042000, "total_equity": 3122342000, "shares_outstanding": 71848000, "goodwill_and_intangibles": 8395109000 }, "cash_flow": { "operating_cash_flow": 1940565000, "capital_expenditure": 175176000, "free_cash_flow": 2115741000, "dividends_paid": null, "share_repurchases": -1287998000, "shares_issued": 428224000, "net_debt_issued": 1271237000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3974589000, "cost_of_revenue": 869085000, "gross_profit": 3105504000, "ebit": 1768156000, "ebitda": 2119244000, "pretax_income": 1385113000, "tax_provision": 381381000, "net_income": 1003746000, "net_income_to_common": 1003746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1553642000, "total_current_assets": 8675869000, "total_assets": 17957031000, "short_term_debt": 2769974000, "long_term_debt": 5226106000, "total_debt": 7996080000, "total_liabilities": 14811042000, "total_equity": 3122342000, "shares_outstanding": 71848000, "goodwill_and_intangibles": 8395109000 }, "cash_flow": { "operating_cash_flow": 1940565000, "capital_expenditure": 175176000, "free_cash_flow": 2115741000, "dividends_paid": null, "share_repurchases": -1287998000, "shares_issued": 428224000, "net_debt_issued": 1271237000 } } ], "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": 1260987000, "cost_of_revenue": 344489000, "gross_profit": 916498000, "ebit": 615117000, "ebitda": 729943000, "pretax_income": 505017000, "tax_provision": 151303000, "net_income": 350066000, "net_income_to_common": 350066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8816327000, "total_current_assets": 14637109000, "total_assets": 26664790000, "short_term_debt": 3753770000, "long_term_debt": 6606870000, "total_debt": 10360640000, "total_liabilities": 22801288000, "total_equity": 3510128000, "shares_outstanding": 68443000, "goodwill_and_intangibles": 10398588000 }, "cash_flow": { "operating_cash_flow": -56620000, "capital_expenditure": 51092000, "free_cash_flow": -5528000, "dividends_paid": null, "share_repurchases": -785971000, "shares_issued": 11718000, "net_debt_issued": 358143000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1260987000, "cost_of_revenue": 344489000, "gross_profit": 916498000, "ebit": 615117000, "ebitda": 729943000, "pretax_income": 505017000, "tax_provision": 151303000, "net_income": 350066000, "net_income_to_common": 350066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8816327000, "total_current_assets": 14637109000, "total_assets": 26664790000, "short_term_debt": 3753770000, "long_term_debt": 6606870000, "total_debt": 10360640000, "total_liabilities": 22801288000, "total_equity": 3510128000, "shares_outstanding": 68443000, "goodwill_and_intangibles": 10398588000 }, "cash_flow": { "operating_cash_flow": -56620000, "capital_expenditure": 51092000, "free_cash_flow": -5528000, "dividends_paid": null, "share_repurchases": -785971000, "shares_issued": 11718000, "net_debt_issued": 358143000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1260987000, "cost_of_revenue": 344489000, "gross_profit": 916498000, "ebit": 615117000, "ebitda": 729943000, "pretax_income": 505017000, "tax_provision": 151303000, "net_income": 350066000, "net_income_to_common": 350066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8816327000, "total_current_assets": 14637109000, "total_assets": 26664790000, "short_term_debt": 3753770000, "long_term_debt": 6606870000, "total_debt": 10360640000, "total_liabilities": 22801288000, "total_equity": 3510128000, "shares_outstanding": 68443000, "goodwill_and_intangibles": 10398588000 }, "cash_flow": { "operating_cash_flow": -56620000, "capital_expenditure": 51092000, "free_cash_flow": -5528000, "dividends_paid": null, "share_repurchases": -785971000, "shares_issued": 11718000, "net_debt_issued": 358143000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1260987000, "cost_of_revenue": 344489000, "gross_profit": 916498000, "ebit": 615117000, "ebitda": 729943000, "pretax_income": 505017000, "tax_provision": 151303000, "net_income": 350066000, "net_income_to_common": 350066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8816327000, "total_current_assets": 14637109000, "total_assets": 26664790000, "short_term_debt": 3753770000, "long_term_debt": 6606870000, "total_debt": 10360640000, "total_liabilities": 22801288000, "total_equity": 3510128000, "shares_outstanding": 68443000, "goodwill_and_intangibles": 10398588000 }, "cash_flow": { "operating_cash_flow": -56620000, "capital_expenditure": 51092000, "free_cash_flow": -5528000, "dividends_paid": null, "share_repurchases": -785971000, "shares_issued": 11718000, "net_debt_issued": 358143000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1260987000, "cost_of_revenue": 344489000, "gross_profit": 916498000, "ebit": 615117000, "ebitda": 729943000, "pretax_income": 505017000, "tax_provision": 151303000, "net_income": 350066000, "net_income_to_common": 350066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8816327000, "total_current_assets": 14637109000, "total_assets": 26664790000, "short_term_debt": 3753770000, "long_term_debt": 6606870000, "total_debt": 10360640000, "total_liabilities": 22801288000, "total_equity": 3510128000, "shares_outstanding": 68443000, "goodwill_and_intangibles": 10398588000 }, "cash_flow": { "operating_cash_flow": -56620000, "capital_expenditure": 51092000, "free_cash_flow": -5528000, "dividends_paid": null, "share_repurchases": -785971000, "shares_issued": 11718000, "net_debt_issued": 358143000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1260987000, "cost_of_revenue": 344489000, "gross_profit": 916498000, "ebit": 543010000, "ebitda": 657836000, "pretax_income": 505017000, "tax_provision": 151303000, "net_income": 350066000, "net_income_to_common": 350066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8816327000, "total_current_assets": 14637109000, "total_assets": 26664790000, "short_term_debt": 3753770000, "long_term_debt": 6606870000, "total_debt": 10360640000, "total_liabilities": 22801288000, "total_equity": 3510128000, "shares_outstanding": 68443000, "goodwill_and_intangibles": 10398588000 }, "cash_flow": { "operating_cash_flow": -56620000, "capital_expenditure": 51092000, "free_cash_flow": -5528000, "dividends_paid": null, "share_repurchases": -785971000, "shares_issued": 11718000, "net_debt_issued": 358143000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1248226000, "cost_of_revenue": 376657000, "gross_profit": 871569000, "ebit": 512395000, "ebitda": 628997000, "pretax_income": 399376000, "tax_provision": 133760000, "net_income": 264484000, "net_income_to_common": 264484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 70123000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 812738000, "capital_expenditure": 52441000, "free_cash_flow": 865179000, "dividends_paid": null, "share_repurchases": -500235000, "shares_issued": 4752000, "net_debt_issued": 1887715000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1248226000, "cost_of_revenue": 376657000, "gross_profit": 871569000, "ebit": 512395000, "ebitda": 628997000, "pretax_income": 399376000, "tax_provision": 133760000, "net_income": 264484000, "net_income_to_common": 264484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 70123000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 812738000, "capital_expenditure": 52441000, "free_cash_flow": 865179000, "dividends_paid": null, "share_repurchases": -500235000, "shares_issued": 4752000, "net_debt_issued": 1887715000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1248226000, "cost_of_revenue": 376657000, "gross_profit": 871569000, "ebit": 512395000, "ebitda": 628997000, "pretax_income": 399376000, "tax_provision": 133760000, "net_income": 264484000, "net_income_to_common": 264484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 70123000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 812738000, "capital_expenditure": 52441000, "free_cash_flow": 865179000, "dividends_paid": null, "share_repurchases": -500235000, "shares_issued": 4752000, "net_debt_issued": 1887715000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1248226000, "cost_of_revenue": 376657000, "gross_profit": 871569000, "ebit": 512395000, "ebitda": 628997000, "pretax_income": 399376000, "tax_provision": 133760000, "net_income": 264484000, "net_income_to_common": 264484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 70123000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 812738000, "capital_expenditure": 52441000, "free_cash_flow": 865179000, "dividends_paid": null, "share_repurchases": -500235000, "shares_issued": 4752000, "net_debt_issued": 1887715000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1248226000, "cost_of_revenue": 376657000, "gross_profit": 871569000, "ebit": 512395000, "ebitda": 628997000, "pretax_income": 399376000, "tax_provision": 133760000, "net_income": 264484000, "net_income_to_common": 264484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 70123000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 812738000, "capital_expenditure": 52441000, "free_cash_flow": 865179000, "dividends_paid": null, "share_repurchases": -500235000, "shares_issued": 4752000, "net_debt_issued": 1887715000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1248226000, "cost_of_revenue": 376657000, "gross_profit": 871569000, "ebit": 512395000, "ebitda": 628997000, "pretax_income": 399376000, "tax_provision": 133760000, "net_income": 264484000, "net_income_to_common": 264484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8991940000, "total_current_assets": 13952040000, "total_assets": 26408135000, "short_term_debt": 3374767000, "long_term_debt": 6656157000, "total_debt": 10116212000, "total_liabilities": 22179458000, "total_equity": 3883864000, "shares_outstanding": 70123000, "goodwill_and_intangibles": 10802551000 }, "cash_flow": { "operating_cash_flow": 812738000, "capital_expenditure": 52441000, "free_cash_flow": 865179000, "dividends_paid": null, "share_repurchases": -500235000, "shares_issued": 4752000, "net_debt_issued": 1887715000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }