{ "ticker": { "uuid": "7aadc2b4-93a2-43f5-b352-2bca7b3eeb41", "symbol": "WST", "name": "West Pharmaceutical Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/7aadc2b4-93a2-43f5-b352-2bca7b3eeb41/", "api_url": "https://sharemaestro.com/factors/api/tickers/7aadc2b4-93a2-43f5-b352-2bca7b3eeb41/" }, "latest_snapshot": { "ticker": { "uuid": "7aadc2b4-93a2-43f5-b352-2bca7b3eeb41", "symbol": "WST", "name": "West Pharmaceutical Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/7aadc2b4-93a2-43f5-b352-2bca7b3eeb41/", "api_url": "https://sharemaestro.com/factors/api/tickers/7aadc2b4-93a2-43f5-b352-2bca7b3eeb41/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.35, "value": 0.03, "quality": 0.88, "momentum": 0.75, "coverage": 1, "confidence": 1, "delta": 8 }, "headline_factors": { "price": 328.2, "market_cap": 23097325088.4, "pe_ratio": 40.8875, "earnings_yield": 0.03, "ebitda_to_ev": 0.0359, "shareholder_yield": 0.0214, "roe": 0.1889, "piotroski_f_score": 7, "momentum_12_1": 0.3359, "volatility_252d": 0.326 }, "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": 40.8875, "ev_ebitda": 27.8738, "earnings_yield": 0.03, "fcf_yield": 0.0386, "shareholder_yield": 0.0214 }, "quality": { "roe": 0.1889, "roic": 0.191, "gross_margin": 0.3677, "fcf_margin": 0.2668, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1239, "eps_growth_1y": 0.1583, "fcf_growth_1y": -0.1208 }, "momentum": { "price_return_12m": 0.2496, "momentum_12_1": 0.3359, "relative_strength": 0.0813 }, "scores": { "value_percentile": 0.03, "quality_percentile": 0.88, "momentum_percentile": 0.75, "growth_composite": 31, "yield_composite": 79, "overall_composite": 65, "os_score": 0.35, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 314.5, "os": 0.41, "value": 0.04, "quality": 0.89, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 40.941, "earnings_yield": 0.0303, "shareholder_yield": 0.0154, "roe": 0.1815, "momentum_12_1": 0.4554 }, { "week_end_date": "2026-06-14", "price": 328.82, "os": 0.44, "value": 0.04, "quality": 0.9, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 42.8051, "earnings_yield": 0.029, "shareholder_yield": 0.0147, "roe": 0.1815, "momentum_12_1": 0.3695 }, { "week_end_date": "2026-06-21", "price": 327.95, "os": 0.43, "value": 0.04, "quality": 0.9, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 42.6919, "earnings_yield": 0.0291, "shareholder_yield": 0.0147, "roe": 0.1815, "momentum_12_1": 0.471 }, { "week_end_date": "2026-06-28", "price": 350.85, "os": 0.46, "value": 0.03, "quality": 0.89, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 45.6729, "earnings_yield": 0.0272, "shareholder_yield": 0.0138, "roe": 0.1815, "momentum_12_1": 0.4798 }, { "week_end_date": "2026-07-05", "price": 365.74, "os": 0.42, "value": 0.03, "quality": 0.88, "momentum": 0.86, "confidence": 0.991, "coverage": 1, "pe_ratio": 47.6113, "earnings_yield": 0.026, "shareholder_yield": 0.0132, "roe": 0.1815, "momentum_12_1": 0.4197 }, { "week_end_date": "2026-07-12", "price": 353.71, "os": 0.38, "value": 0.03, "quality": 0.9, "momentum": 0.78, "confidence": 0.98, "coverage": 1, "pe_ratio": 46.0453, "earnings_yield": 0.0269, "shareholder_yield": 0.0136, "roe": 0.1815, "momentum_12_1": 0.4522 }, { "week_end_date": "2026-07-19", "price": 358.24, "os": 0.43, "value": 0.03, "quality": 0.88, "momentum": 0.88, "confidence": 0.969, "coverage": 1, "pe_ratio": 46.635, "earnings_yield": 0.0266, "shareholder_yield": 0.0135, "roe": 0.1815, "momentum_12_1": 0.5603 }, { "week_end_date": "2026-07-26", "price": 328.2, "os": 0.35, "value": 0.03, "quality": 0.88, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 40.8875, "earnings_yield": 0.03, "shareholder_yield": 0.0214, "roe": 0.1889, "momentum_12_1": 0.3359 } ], "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": 3073700000, "cost_of_revenue": 1970400000, "gross_profit": 1103300000, "ebit": 599200000, "ebitda": 723600000, "pretax_income": 615300000, "tax_provision": 121599999, "net_income": 493700000, "net_income_to_common": 493700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 416700000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 754800000, "capital_expenditure": 285900000, "free_cash_flow": 1040700000, "dividends_paid": 61200000, "share_repurchases": -136800000, "shares_issued": 18200000, "net_debt_issued": -1100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3073700000, "cost_of_revenue": 1970400000, "gross_profit": 1103300000, "ebit": 599200000, "ebitda": 723600000, "pretax_income": 615300000, "tax_provision": 121599999, "net_income": 493700000, "net_income_to_common": 493700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 416700000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 754800000, "capital_expenditure": 285900000, "free_cash_flow": 1040700000, "dividends_paid": 61200000, "share_repurchases": -136800000, "shares_issued": 18200000, "net_debt_issued": -1100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3073700000, "cost_of_revenue": 1970400000, "gross_profit": 1103300000, "ebit": 599200000, "ebitda": 723600000, "pretax_income": 615300000, "tax_provision": 121599999, "net_income": 493700000, "net_income_to_common": 493700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 416700000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 754800000, "capital_expenditure": 285900000, "free_cash_flow": 1040700000, "dividends_paid": 61200000, "share_repurchases": -136800000, "shares_issued": 18200000, "net_debt_issued": -1100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3073700000, "cost_of_revenue": 1970400000, "gross_profit": 1103300000, "ebit": 599200000, "ebitda": 723600000, "pretax_income": 615300000, "tax_provision": 121599999, "net_income": 493700000, "net_income_to_common": 493700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 416700000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 754800000, "capital_expenditure": 285900000, "free_cash_flow": 1040700000, "dividends_paid": 61200000, "share_repurchases": -136800000, "shares_issued": 18200000, "net_debt_issued": -1100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3073700000, "cost_of_revenue": 1970400000, "gross_profit": 1103300000, "ebit": 599200000, "ebitda": 723600000, "pretax_income": 615300000, "tax_provision": 121599999, "net_income": 493700000, "net_income_to_common": 493700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 416700000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 754800000, "capital_expenditure": 285900000, "free_cash_flow": 1040700000, "dividends_paid": 61200000, "share_repurchases": -136800000, "shares_issued": 18200000, "net_debt_issued": -1100000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3073700000, "cost_of_revenue": 1970400000, "gross_profit": 1103300000, "ebit": 599200000, "ebitda": 723600000, "pretax_income": 615300000, "tax_provision": 121599999, "net_income": 493700000, "net_income_to_common": 493700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 416700000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 754800000, "capital_expenditure": 285900000, "free_cash_flow": 1040700000, "dividends_paid": 61200000, "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": 3073700000, "cost_of_revenue": 1970400000, "gross_profit": 1103300000, "ebit": 599200000, "ebitda": 723600000, "pretax_income": 615300000, "tax_provision": 121599999, "net_income": 493700000, "net_income_to_common": 493700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 416700000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117600000 }, "cash_flow": { "operating_cash_flow": 754800000, "capital_expenditure": 285900000, "free_cash_flow": 1040700000, "dividends_paid": 61200000, "share_repurchases": -136800000, "shares_issued": 18200000, "net_debt_issued": -1100000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2892700000, "cost_of_revenue": 1890500000, "gross_profit": 1002200000, "ebit": 588400000, "ebitda": 743800000, "pretax_income": 600200000, "tax_provision": 107500000, "net_income": 492700000, "net_income_to_common": 492700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 484600000, "total_current_assets": 1538100000, "total_assets": 3643400000, "short_term_debt": 18800000, "long_term_debt": 202600000, "total_debt": 305300000, "total_liabilities": 961100000, "total_equity": 2682300000, "shares_outstanding": 73700000, "goodwill_and_intangibles": 116900000 }, "cash_flow": { "operating_cash_flow": 653400000, "capital_expenditure": 377000000, "free_cash_flow": 1030400000, "dividends_paid": 59100000, "share_repurchases": -566600000, "shares_issued": 32700000, "net_debt_issued": -27600000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 872300000, "cost_of_revenue": 543100000, "gross_profit": 329200000, "ebit": 179100000, "ebitda": 179100000, "pretax_income": 180100000, "tax_provision": 32200000, "net_income": 154000000, "net_income_to_common": 154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 435800000, "total_current_assets": 1807500000, "total_assets": 4076400000, "short_term_debt": 20900000, "long_term_debt": 202900000, "total_debt": 312100000, "total_liabilities": 1086200000, "total_equity": 2990200000, "shares_outstanding": 71300000, "goodwill_and_intangibles": 115100000 }, "cash_flow": { "operating_cash_flow": 124000000, "capital_expenditure": 43200000, "free_cash_flow": 167200000, "dividends_paid": 15700000, "share_repurchases": -156700000, "shares_issued": 8800000, "net_debt_issued": -50400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 844900000, "cost_of_revenue": 548500000, "gross_profit": 296400000, "ebit": 173900000, "ebitda": 218500000, "pretax_income": 180100000, "tax_provision": 44700000, "net_income": 138800000, "net_income_to_common": 138800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521400000, "total_current_assets": 1826800000, "total_assets": 4109800000, "short_term_debt": 21400000, "long_term_debt": 202800000, "total_debt": 316200000, "total_liabilities": 1119400000, "total_equity": 2990400000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 116200000 }, "cash_flow": { "operating_cash_flow": 89900000, "capital_expenditure": 42700000, "free_cash_flow": 132600000, "dividends_paid": 15800000, "share_repurchases": -300100000, "shares_issued": 7500000, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 844900000, "cost_of_revenue": 548500000, "gross_profit": 296400000, "ebit": 173900000, "ebitda": 218500000, "pretax_income": 180100000, "tax_provision": 44700000, "net_income": 138800000, "net_income_to_common": 138800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521400000, "total_current_assets": 1826800000, "total_assets": 4109800000, "short_term_debt": 21400000, "long_term_debt": 202800000, "total_debt": 316200000, "total_liabilities": 1119400000, "total_equity": 2990400000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 116200000 }, "cash_flow": { "operating_cash_flow": 89900000, "capital_expenditure": 42700000, "free_cash_flow": 132600000, "dividends_paid": 15800000, "share_repurchases": -300100000, "shares_issued": 7500000, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 844900000, "cost_of_revenue": 548500000, "gross_profit": 296400000, "ebit": 173900000, "ebitda": 218500000, "pretax_income": 180100000, "tax_provision": 44700000, "net_income": 138800000, "net_income_to_common": 138800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521400000, "total_current_assets": 1826800000, "total_assets": 4109800000, "short_term_debt": 21400000, "long_term_debt": 202800000, "total_debt": 316200000, "total_liabilities": 1119400000, "total_equity": 2990400000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 116200000 }, "cash_flow": { "operating_cash_flow": 89900000, "capital_expenditure": 42700000, "free_cash_flow": 132600000, "dividends_paid": 15800000, "share_repurchases": -300100000, "shares_issued": 7500000, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 844900000, "cost_of_revenue": 548500000, "gross_profit": 296400000, "ebit": 173900000, "ebitda": 218500000, "pretax_income": 180100000, "tax_provision": 44700000, "net_income": 138800000, "net_income_to_common": 138800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521400000, "total_current_assets": 1826800000, "total_assets": 4109800000, "short_term_debt": 21400000, "long_term_debt": 202800000, "total_debt": 316200000, "total_liabilities": 1119400000, "total_equity": 2990400000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 116200000 }, "cash_flow": { "operating_cash_flow": 89900000, "capital_expenditure": 42700000, "free_cash_flow": 132600000, "dividends_paid": 15800000, "share_repurchases": -300100000, "shares_issued": 7500000, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 844900000, "cost_of_revenue": 548500000, "gross_profit": 296400000, "ebit": 173900000, "ebitda": 218500000, "pretax_income": 180100000, "tax_provision": 44700000, "net_income": 138800000, "net_income_to_common": 138800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521400000, "total_current_assets": 1826800000, "total_assets": 4109800000, "short_term_debt": 21400000, "long_term_debt": 202800000, "total_debt": 316200000, "total_liabilities": 1119400000, "total_equity": 2990400000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 116200000 }, "cash_flow": { "operating_cash_flow": 89900000, "capital_expenditure": 42700000, "free_cash_flow": 132600000, "dividends_paid": 15800000, "share_repurchases": -300100000, "shares_issued": 7500000, "net_debt_issued": -300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 844900000, "cost_of_revenue": 548500000, "gross_profit": 296400000, "ebit": 173900000, "ebitda": 218500000, "pretax_income": 180100000, "tax_provision": 44700000, "net_income": 138800000, "net_income_to_common": 138800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521400000, "total_current_assets": 1826800000, "total_assets": 4109800000, "short_term_debt": 21400000, "long_term_debt": 202800000, "total_debt": 316200000, "total_liabilities": 1119400000, "total_equity": 2990400000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 116200000 }, "cash_flow": { "operating_cash_flow": 89900000, "capital_expenditure": 42700000, "free_cash_flow": 132600000, "dividends_paid": 15800000, "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": 844900000, "cost_of_revenue": 548500000, "gross_profit": 296400000, "ebit": 177100000, "ebitda": 173900000, "pretax_income": 180100000, "tax_provision": 44700000, "net_income": 138800000, "net_income_to_common": 138800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521400000, "total_current_assets": 1826800000, "total_assets": 4109800000, "short_term_debt": 21400000, "long_term_debt": 202800000, "total_debt": 316200000, "total_liabilities": 1119400000, "total_equity": 2990400000, "shares_outstanding": 72400000, "goodwill_and_intangibles": 116200000 }, "cash_flow": { "operating_cash_flow": 89900000, "capital_expenditure": 42700000, "free_cash_flow": 132600000, "dividends_paid": 15800000, "share_repurchases": -300100000, "shares_issued": 7500000, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805000000, "cost_of_revenue": 501100000, "gross_profit": 303900000, "ebit": 162500000, "ebitda": 209500000, "pretax_income": 165400000, "tax_provision": 33299999, "net_income": 132100000, "net_income_to_common": 132100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 321100000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 251100000, "capital_expenditure": 76100000, "free_cash_flow": 327200000, "dividends_paid": 15800000, "share_repurchases": -200000, "shares_issued": 4600000, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805000000, "cost_of_revenue": 501100000, "gross_profit": 303900000, "ebit": 162500000, "ebitda": 209500000, "pretax_income": 165400000, "tax_provision": 33299999, "net_income": 132100000, "net_income_to_common": 132100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 321100000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 251100000, "capital_expenditure": 76100000, "free_cash_flow": 327200000, "dividends_paid": 15800000, "share_repurchases": -200000, "shares_issued": 4600000, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805000000, "cost_of_revenue": 501100000, "gross_profit": 303900000, "ebit": 162500000, "ebitda": 209500000, "pretax_income": 165400000, "tax_provision": 33299999, "net_income": 132100000, "net_income_to_common": 132100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 321100000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 251100000, "capital_expenditure": 76100000, "free_cash_flow": 327200000, "dividends_paid": 15800000, "share_repurchases": -200000, "shares_issued": 4600000, "net_debt_issued": -300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 805000000, "cost_of_revenue": 501100000, "gross_profit": 303900000, "ebit": 162500000, "ebitda": 209500000, "pretax_income": 165400000, "tax_provision": 33299999, "net_income": 132100000, "net_income_to_common": 132100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791300000, "total_current_assets": 1978200000, "total_assets": 4270000000, "short_term_debt": 22700000, "long_term_debt": 202800000, "total_debt": 321100000, "total_liabilities": 1094000000, "total_equity": 3176000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 117700000 }, "cash_flow": { "operating_cash_flow": 251100000, "capital_expenditure": 76100000, "free_cash_flow": 327200000, "dividends_paid": 15800000, "share_repurchases": -200000, "shares_issued": 4600000, "net_debt_issued": -300000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }