{ "ticker": { "uuid": "82694f57-33b4-4daa-b0b6-fb5c2cfc109d", "symbol": "TPR", "name": "Tapestry Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/82694f57-33b4-4daa-b0b6-fb5c2cfc109d/", "api_url": "https://sharemaestro.com/factors/api/tickers/82694f57-33b4-4daa-b0b6-fb5c2cfc109d/" }, "latest_snapshot": { "ticker": { "uuid": "82694f57-33b4-4daa-b0b6-fb5c2cfc109d", "symbol": "TPR", "name": "Tapestry Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Luxury Goods", "page_url": "https://sharemaestro.com/factors/ticker/82694f57-33b4-4daa-b0b6-fb5c2cfc109d/", "api_url": "https://sharemaestro.com/factors/api/tickers/82694f57-33b4-4daa-b0b6-fb5c2cfc109d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.48, "value": 0.07, "quality": 0.98, "momentum": 0.79, "coverage": 0.97, "confidence": 0.929, "delta": 2 }, "headline_factors": { "price": 142.6, "market_cap": 28811576216.4, "pe_ratio": 43.4695, "earnings_yield": 0.0286, "ebitda_to_ev": 0.0352, "shareholder_yield": 0.0505, "roe": 0.9713, "piotroski_f_score": 7, "momentum_12_1": 0.3651, "volatility_252d": 0.357 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 43.4695, "ev_ebitda": 28.4378, "earnings_yield": 0.0286, "fcf_yield": 0.0647, "shareholder_yield": 0.0505 }, "quality": { "roe": 0.9713, "roic": 0.2015, "gross_margin": 0.7618, "fcf_margin": 0.2613, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1413, "eps_growth_1y": -0.2289, "fcf_growth_1y": 0.7692 }, "momentum": { "price_return_12m": 0.3333, "momentum_12_1": 0.3651, "relative_strength": 0.165 }, "scores": { "value_percentile": 0.07, "quality_percentile": 0.98, "momentum_percentile": 0.79, "growth_composite": 70, "yield_composite": 21, "overall_composite": 52, "os_score": 0.48, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 140.1, "os": 0.54, "value": 0.07, "quality": 0.98, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 42.7074, "earnings_yield": 0.0291, "shareholder_yield": 0.0514, "roe": 0.9713, "momentum_12_1": 0.7077 }, { "week_end_date": "2026-06-14", "price": 147.42, "os": 0.56, "value": 0.07, "quality": 0.98, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.9388, "earnings_yield": 0.0278, "shareholder_yield": 0.0488, "roe": 0.9713, "momentum_12_1": 0.6554 }, { "week_end_date": "2026-06-21", "price": 143.5, "os": 0.54, "value": 0.07, "quality": 0.99, "momentum": 0.87, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 43.7438, "earnings_yield": 0.0284, "shareholder_yield": 0.0501, "roe": 0.9713, "momentum_12_1": 0.6588 }, { "week_end_date": "2026-06-28", "price": 146, "os": 0.57, "value": 0.07, "quality": 0.98, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.5059, "earnings_yield": 0.028, "shareholder_yield": 0.0493, "roe": 0.9713, "momentum_12_1": 0.6867 }, { "week_end_date": "2026-07-05", "price": 144.21, "os": 0.54, "value": 0.07, "quality": 0.98, "momentum": 0.88, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 43.9603, "earnings_yield": 0.0283, "shareholder_yield": 0.0499, "roe": 0.9713, "momentum_12_1": 0.5734 }, { "week_end_date": "2026-07-12", "price": 140.73, "os": 0.49, "value": 0.08, "quality": 0.98, "momentum": 0.77, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 42.8994, "earnings_yield": 0.029, "shareholder_yield": 0.0511, "roe": 0.9713, "momentum_12_1": 0.5171 }, { "week_end_date": "2026-07-19", "price": 141.46, "os": 0.5, "value": 0.07, "quality": 0.98, "momentum": 0.81, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 43.122, "earnings_yield": 0.0288, "shareholder_yield": 0.0509, "roe": 0.9713, "momentum_12_1": 0.4055 }, { "week_end_date": "2026-07-26", "price": 142.6, "os": 0.48, "value": 0.07, "quality": 0.98, "momentum": 0.79, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 43.4695, "earnings_yield": 0.0286, "shareholder_yield": 0.0505, "roe": 0.9713, "momentum_12_1": 0.3651 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "ebit": 301500000, "ebitda": 526400000, "pretax_income": 216100000, "tax_provision": 32900000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 3899200000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 222500000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 1216600000, "capital_expenditure": 122700000, "free_cash_flow": 1339300000, "dividends_paid": 299300000, "share_repurchases": -2018700000, "shares_issued": 156100000, "net_debt_issued": -4898700000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "ebit": 301500000, "ebitda": 526400000, "pretax_income": 216100000, "tax_provision": 32900000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 3899200000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 222500000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 1216600000, "capital_expenditure": 122700000, "free_cash_flow": 1339300000, "dividends_paid": 299300000, "share_repurchases": -2018700000, "shares_issued": 156100000, "net_debt_issued": -4898700000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "ebit": 301500000, "ebitda": 526400000, "pretax_income": 216100000, "tax_provision": 32900000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 3899200000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 222500000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 1216600000, "capital_expenditure": 122700000, "free_cash_flow": 1339300000, "dividends_paid": 299300000, "share_repurchases": -2018700000, "shares_issued": 156100000, "net_debt_issued": -4898700000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "ebit": 301500000, "ebitda": 526400000, "pretax_income": 216100000, "tax_provision": 32900000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 3899200000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 222500000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 1216600000, "capital_expenditure": 122700000, "free_cash_flow": 1339300000, "dividends_paid": 299300000, "share_repurchases": -2018700000, "shares_issued": 156100000, "net_debt_issued": -4898700000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "ebit": 301500000, "ebitda": 526400000, "pretax_income": 216100000, "tax_provision": 32900000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 3899200000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 222500000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 1216600000, "capital_expenditure": 122700000, "free_cash_flow": 1339300000, "dividends_paid": 299300000, "share_repurchases": -2018700000, "shares_issued": 156100000, "net_debt_issued": -4898700000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "ebit": 301500000, "ebitda": 526400000, "pretax_income": 216100000, "tax_provision": 32900000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 3899200000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 222500000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 1216600000, "capital_expenditure": 122700000, "free_cash_flow": 1339300000, "dividends_paid": 299300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7010700000, "cost_of_revenue": 1721800000, "gross_profit": 5288900000, "ebit": 301500000, "ebitda": 526400000, "pretax_income": 216100000, "tax_provision": 32900000, "net_income": 183200000, "net_income_to_common": 183200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100000000, "total_current_assets": 2905600000, "total_assets": 6580500000, "short_term_debt": 315700000, "long_term_debt": 2377900000, "total_debt": 3899200000, "total_liabilities": 5722700000, "total_equity": 857800000, "shares_outstanding": 222500000, "goodwill_and_intangibles": 1702900000 }, "cash_flow": { "operating_cash_flow": 1216600000, "capital_expenditure": 122700000, "free_cash_flow": 1339300000, "dividends_paid": 299300000, "share_repurchases": -2018700000, "shares_issued": 156100000, "net_debt_issued": -4898700000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6671200000, "cost_of_revenue": 1781700000, "gross_profit": 4889500000, "ebit": 1136900000, "ebitda": 1365900000, "pretax_income": 1011900000, "tax_provision": 195900000, "net_income": 816000000, "net_income_to_common": 816000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6142000000, "total_current_assets": 8803700000, "total_assets": 13396300000, "short_term_debt": 603100000, "long_term_debt": 6937200000, "total_debt": 8764500000, "total_liabilities": 10499400000, "total_equity": 2896900000, "shares_outstanding": 233200000, "goodwill_and_intangibles": 2557700000 }, "cash_flow": { "operating_cash_flow": 1255600000, "capital_expenditure": 108900000, "free_cash_flow": 1364500000, "dividends_paid": 321400000, "share_repurchases": 0, "shares_issued": 27300000, "net_debt_issued": 5620700000 } } ], "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": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "ebit": 429100000, "ebitda": 483000000, "pretax_income": 416000000, "tax_provision": 72200000, "net_income": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_assets": 6466700000, "short_term_debt": 310300000, "long_term_debt": 2377100000, "total_debt": 3923200000, "total_liabilities": 5784300000, "total_equity": 682400000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 1677600000 }, "cash_flow": { "operating_cash_flow": 262600000, "capital_expenditure": 76000000, "free_cash_flow": 338600000, "dividends_paid": 81000000, "share_repurchases": -150200000, "shares_issued": 19800000, "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": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "ebit": 429100000, "ebitda": 483000000, "pretax_income": 416000000, "tax_provision": 72200000, "net_income": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_assets": 6466700000, "short_term_debt": 310300000, "long_term_debt": 2377100000, "total_debt": 3923200000, "total_liabilities": 5784300000, "total_equity": 682400000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 1677600000 }, "cash_flow": { "operating_cash_flow": 262600000, "capital_expenditure": 76000000, "free_cash_flow": 338600000, "dividends_paid": 81000000, "share_repurchases": -150200000, "shares_issued": 19800000, "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": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "ebit": 429100000, "ebitda": 483000000, "pretax_income": 416000000, "tax_provision": 72200000, "net_income": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_assets": 6466700000, "short_term_debt": 310300000, "long_term_debt": 2377100000, "total_debt": 3923200000, "total_liabilities": 5784300000, "total_equity": 682400000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 1677600000 }, "cash_flow": { "operating_cash_flow": 262600000, "capital_expenditure": 76000000, "free_cash_flow": 338600000, "dividends_paid": 81000000, "share_repurchases": -150200000, "shares_issued": 19800000, "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": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "ebit": 429100000, "ebitda": 483000000, "pretax_income": 416000000, "tax_provision": 72200000, "net_income": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_assets": 6466700000, "short_term_debt": 310300000, "long_term_debt": 2377100000, "total_debt": 3923200000, "total_liabilities": 5784300000, "total_equity": 682400000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 1677600000 }, "cash_flow": { "operating_cash_flow": 262600000, "capital_expenditure": 76000000, "free_cash_flow": 338600000, "dividends_paid": 81000000, "share_repurchases": -150200000, "shares_issued": 19800000, "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": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "ebit": 429100000, "ebitda": 483000000, "pretax_income": 416000000, "tax_provision": 72200000, "net_income": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_assets": 6466700000, "short_term_debt": 310300000, "long_term_debt": 2377100000, "total_debt": 3923200000, "total_liabilities": 5784300000, "total_equity": 682400000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 1677600000 }, "cash_flow": { "operating_cash_flow": 262600000, "capital_expenditure": 76000000, "free_cash_flow": 338600000, "dividends_paid": 81000000, "share_repurchases": -150200000, "shares_issued": 19800000, "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": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "ebit": 429100000, "ebitda": 483000000, "pretax_income": 416000000, "tax_provision": 72200000, "net_income": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_assets": 6466700000, "short_term_debt": 310300000, "long_term_debt": 2377100000, "total_debt": 3923200000, "total_liabilities": 5784300000, "total_equity": 682400000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 1677600000 }, "cash_flow": { "operating_cash_flow": 262600000, "capital_expenditure": 76000000, "free_cash_flow": 338600000, "dividends_paid": 81000000, "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": 1920600000, "cost_of_revenue": 444100000, "gross_profit": 1476500000, "ebit": 427500000, "ebitda": 427500000, "pretax_income": 416000000, "tax_provision": 72200000, "net_income": 343800000, "net_income_to_common": 343800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046500000, "total_current_assets": 2717300000, "total_assets": 6466700000, "short_term_debt": 310300000, "long_term_debt": 2377100000, "total_debt": 3923200000, "total_liabilities": 5784300000, "total_equity": 682400000, "shares_outstanding": 208300000, "goodwill_and_intangibles": 1677600000 }, "cash_flow": { "operating_cash_flow": 262600000, "capital_expenditure": 76000000, "free_cash_flow": 338600000, "dividends_paid": 81000000, "share_repurchases": -150200000, "shares_issued": 19800000, "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": 2502400000, "cost_of_revenue": 614000000, "gross_profit": 1888400000, "ebit": 725200000, "ebitda": 780300000, "pretax_income": 697100000, "tax_provision": 135800000, "net_income": 561300000, "net_income_to_common": 561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053300000, "total_current_assets": 2790800000, "total_assets": 6531000000, "short_term_debt": 331000000, "long_term_debt": 2379300000, "total_debt": 5177100000, "total_liabilities": 5979800000, "total_equity": 551200000, "shares_outstanding": 209800000, "goodwill_and_intangibles": 1684700000 }, "cash_flow": { "operating_cash_flow": 1081100000, "capital_expenditure": 4400000, "free_cash_flow": 1085500000, "dividends_paid": 81300000, "share_repurchases": -403500000, "shares_issued": 21200000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2502400000, "cost_of_revenue": 614000000, "gross_profit": 1888400000, "ebit": 725200000, "ebitda": 780300000, "pretax_income": 697100000, "tax_provision": 135800000, "net_income": 561300000, "net_income_to_common": 561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053300000, "total_current_assets": 2790800000, "total_assets": 6531000000, "short_term_debt": 331000000, "long_term_debt": 2379300000, "total_debt": 5177100000, "total_liabilities": 5979800000, "total_equity": 551200000, "shares_outstanding": 209800000, "goodwill_and_intangibles": 1684700000 }, "cash_flow": { "operating_cash_flow": 1081100000, "capital_expenditure": 4400000, "free_cash_flow": 1085500000, "dividends_paid": 81300000, "share_repurchases": -403500000, "shares_issued": 21200000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2502400000, "cost_of_revenue": 614000000, "gross_profit": 1888400000, "ebit": 725200000, "ebitda": 780300000, "pretax_income": 697100000, "tax_provision": 135800000, "net_income": 561300000, "net_income_to_common": 561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053300000, "total_current_assets": 2790800000, "total_assets": 6531000000, "short_term_debt": 331000000, "long_term_debt": 2379300000, "total_debt": 5177100000, "total_liabilities": 5979800000, "total_equity": 551200000, "shares_outstanding": 209800000, "goodwill_and_intangibles": 1684700000 }, "cash_flow": { "operating_cash_flow": 1081100000, "capital_expenditure": 4400000, "free_cash_flow": 1085500000, "dividends_paid": 81300000, "share_repurchases": -403500000, "shares_issued": 21200000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2502400000, "cost_of_revenue": 614000000, "gross_profit": 1888400000, "ebit": 725200000, "ebitda": 780300000, "pretax_income": 697100000, "tax_provision": 135800000, "net_income": 561300000, "net_income_to_common": 561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053300000, "total_current_assets": 2790800000, "total_assets": 6531000000, "short_term_debt": 331000000, "long_term_debt": 2379300000, "total_debt": 5177100000, "total_liabilities": 5979800000, "total_equity": 551200000, "shares_outstanding": 209800000, "goodwill_and_intangibles": 1684700000 }, "cash_flow": { "operating_cash_flow": 1081100000, "capital_expenditure": 4400000, "free_cash_flow": 1085500000, "dividends_paid": 81300000, "share_repurchases": -403500000, "shares_issued": 21200000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2502400000, "cost_of_revenue": 614000000, "gross_profit": 1888400000, "ebit": 725200000, "ebitda": 780300000, "pretax_income": 697100000, "tax_provision": 135800000, "net_income": 561300000, "net_income_to_common": 561300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1053300000, "total_current_assets": 2790800000, "total_assets": 6531000000, "short_term_debt": 331000000, "long_term_debt": 2379300000, "total_debt": 5177100000, "total_liabilities": 5979800000, "total_equity": 551200000, "shares_outstanding": 209800000, "goodwill_and_intangibles": 1684700000 }, "cash_flow": { "operating_cash_flow": 1081100000, "capital_expenditure": 4400000, "free_cash_flow": 1085500000, "dividends_paid": 81300000, "share_repurchases": -403500000, "shares_issued": 21200000, "net_debt_issued": null } } ] }, "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": "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": "2026-03-31" }, "schema": { "public_fields_only": true } }