{ "ticker": { "uuid": "86250201-3f45-4f23-aafa-2a80de2820c2", "symbol": "BX", "name": "Blackstone Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/86250201-3f45-4f23-aafa-2a80de2820c2/", "api_url": "https://sharemaestro.com/factors/api/tickers/86250201-3f45-4f23-aafa-2a80de2820c2/" }, "latest_snapshot": { "ticker": { "uuid": "86250201-3f45-4f23-aafa-2a80de2820c2", "symbol": "BX", "name": "Blackstone Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/86250201-3f45-4f23-aafa-2a80de2820c2/", "api_url": "https://sharemaestro.com/factors/api/tickers/86250201-3f45-4f23-aafa-2a80de2820c2/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.03, "value": 0.11, "quality": 0.28, "momentum": 0.12, "coverage": 1, "confidence": 1, "delta": 4 }, "headline_factors": { "price": 130, "market_cap": 103991495270, "pe_ratio": 29.5511, "earnings_yield": 0.0638, "ebitda_to_ev": 0.0641, "shareholder_yield": 0.0412, "roe": 0.1671, "piotroski_f_score": 4, "momentum_12_1": -0.3286, "volatility_252d": 0.3175 }, "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": 29.5511, "ev_ebitda": 15.5902, "earnings_yield": 0.0638, "fcf_yield": 0.0154, "shareholder_yield": 0.0412 }, "quality": { "roe": 0.1671, "roic": 0.2123, "gross_margin": 0.8407, "fcf_margin": 0.1211, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.3084, "eps_growth_1y": 0.2288, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2436, "momentum_12_1": -0.3286, "relative_strength": -0.412 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.28, "momentum_percentile": 0.12, "growth_composite": 6, "yield_composite": 21, "overall_composite": 97, "os_score": 0.03, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 115.35, "os": 0.08, "value": 0.04, "quality": 0.75, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 46.1636, "earnings_yield": 0.0442, "shareholder_yield": 0.0451, "roe": 0.3649, "momentum_12_1": -0.0869 }, { "week_end_date": "2026-06-14", "price": 122.79, "os": 0.08, "value": 0.03, "quality": 0.72, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 49.1412, "earnings_yield": 0.0419, "shareholder_yield": 0.0423, "roe": 0.3649, "momentum_12_1": -0.1045 }, { "week_end_date": "2026-06-21", "price": 123.79, "os": 0.08, "value": 0.03, "quality": 0.74, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 49.5414, "earnings_yield": 0.0416, "shareholder_yield": 0.042, "roe": 0.3649, "momentum_12_1": -0.1081 }, { "week_end_date": "2026-06-28", "price": 115.4, "os": 0.09, "value": 0.04, "quality": 0.76, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 46.1836, "earnings_yield": 0.0441, "shareholder_yield": 0.045, "roe": 0.3649, "momentum_12_1": -0.1979 }, { "week_end_date": "2026-07-05", "price": 122.78, "os": 0.08, "value": 0.04, "quality": 0.74, "momentum": 0.15, "confidence": 0.991, "coverage": 1, "pe_ratio": 49.1371, "earnings_yield": 0.0419, "shareholder_yield": 0.0423, "roe": 0.3649, "momentum_12_1": -0.2295 }, { "week_end_date": "2026-07-12", "price": 123.09, "os": 0.06, "value": 0.03, "quality": 0.75, "momentum": 0.07, "confidence": 0.98, "coverage": 1, "pe_ratio": 49.2612, "earnings_yield": 0.0418, "shareholder_yield": 0.0422, "roe": 0.3649, "momentum_12_1": -0.2146 }, { "week_end_date": "2026-07-19", "price": 126.91, "os": 0.07, "value": 0.03, "quality": 0.73, "momentum": 0.13, "confidence": 0.969, "coverage": 1, "pe_ratio": 50.79, "earnings_yield": 0.0407, "shareholder_yield": 0.041, "roe": 0.3649, "momentum_12_1": -0.2397 }, { "week_end_date": "2026-07-26", "price": 130, "os": 0.03, "value": 0.11, "quality": 0.28, "momentum": 0.12, "confidence": 1, "coverage": 1, "pe_ratio": 29.5511, "earnings_yield": 0.0638, "shareholder_yield": 0.0412, "roe": 0.1671, "momentum_12_1": -0.3286 } ], "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": 13828896000, "cost_of_revenue": 1929243000, "gross_profit": 11899653000, "ebit": 7178286000, "ebitda": 7214185000, "pretax_income": 7171646000, "tax_provision": 1125023000, "net_income": 3019214000, "net_income_to_common": 3019214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780924000, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": 1860601000, "capital_expenditure": 115703000, "free_cash_flow": 1976304000, "dividends_paid": 6013385000, "share_repurchases": -312480000, "shares_issued": null, "net_debt_issued": 1000678000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13828896000, "cost_of_revenue": 1929243000, "gross_profit": 11899653000, "ebit": 7178286000, "ebitda": 7214185000, "pretax_income": 7171646000, "tax_provision": 1125023000, "net_income": 3019214000, "net_income_to_common": 3019214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780924000, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": 1860601000, "capital_expenditure": 115703000, "free_cash_flow": 1976304000, "dividends_paid": 6013385000, "share_repurchases": -312480000, "shares_issued": null, "net_debt_issued": 1000678000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13828896000, "cost_of_revenue": 1929243000, "gross_profit": 11899653000, "ebit": 7178286000, "ebitda": 7214185000, "pretax_income": 7171646000, "tax_provision": 1125023000, "net_income": 3019214000, "net_income_to_common": 3019214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780924000, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": 1860601000, "capital_expenditure": 115703000, "free_cash_flow": 1976304000, "dividends_paid": 6013385000, "share_repurchases": -312480000, "shares_issued": null, "net_debt_issued": 1000678000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13828896000, "cost_of_revenue": 1929243000, "gross_profit": 11899653000, "ebit": 7178286000, "ebitda": 7214185000, "pretax_income": 7171646000, "tax_provision": 1125023000, "net_income": 3019214000, "net_income_to_common": 3019214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780924000, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": 1860601000, "capital_expenditure": 115703000, "free_cash_flow": 1976304000, "dividends_paid": 6013385000, "share_repurchases": -312480000, "shares_issued": null, "net_debt_issued": 1000678000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13828896000, "cost_of_revenue": 1929243000, "gross_profit": 11899653000, "ebit": 7178286000, "ebitda": 7214185000, "pretax_income": 7171646000, "tax_provision": 1125023000, "net_income": 3019214000, "net_income_to_common": 3019214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780924000, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": 1860601000, "capital_expenditure": 115703000, "free_cash_flow": 1976304000, "dividends_paid": 6013385000, "share_repurchases": -312480000, "shares_issued": null, "net_debt_issued": 1000678000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13828896000, "cost_of_revenue": 1929243000, "gross_profit": 11899653000, "ebit": 7178286000, "ebitda": 7214185000, "pretax_income": 7171646000, "tax_provision": 1125023000, "net_income": 3019214000, "net_income_to_common": 3019214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780924000, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": 1860601000, "capital_expenditure": 115703000, "free_cash_flow": 1976304000, "dividends_paid": 6013385000, "share_repurchases": -312480000, "shares_issued": null, "net_debt_issued": 1000678000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13828896000, "cost_of_revenue": 1929243000, "gross_profit": 11899653000, "ebit": 7178286000, "ebitda": 7214185000, "pretax_income": 7171646000, "tax_provision": 1125023000, "net_income": 3019214000, "net_income_to_common": 3019214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780924000, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": 1860601000, "capital_expenditure": 115703000, "free_cash_flow": 1976304000, "dividends_paid": 6013385000, "share_repurchases": -312480000, "shares_issued": null, "net_debt_issued": 1000678000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11374228000, "cost_of_revenue": 443688000, "gross_profit": 10930540000, "ebit": 6459480000, "ebitda": 6495445000, "pretax_income": 6459480000, "tax_provision": 1021671000, "net_income": 2776508000, "net_income_to_common": 2776508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1972140000, "total_current_assets": 2164917000, "total_assets": 43469875000, "short_term_debt": 0, "long_term_debt": 11320956000, "total_debt": 12286698000, "total_liabilities": 23974860000, "total_equity": 8212321000, "shares_outstanding": 766646508, "goodwill_and_intangibles": 2055445000 }, "cash_flow": { "operating_cash_flow": 3481662000, "capital_expenditure": 61409000, "free_cash_flow": 3543071000, "dividends_paid": 4424183000, "share_repurchases": -661065000, "shares_issued": null, "net_debt_issued": 637952000 } } ], "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": 5043978000, "cost_of_revenue": 863390000, "gross_profit": 4180588000, "ebit": 2808452000, "ebitda": 2808452000, "pretax_income": 2808452000, "tax_provision": 452386000, "net_income": 1229189000, "net_income_to_common": 1229189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507073000, "total_current_assets": 3199128000, "total_assets": 49892220000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 27458992000, "total_equity": 21062145000, "shares_outstanding": 783634935, "goodwill_and_intangibles": 2003490000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "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": 4102352000, "cost_of_revenue": 60280000, "gross_profit": 4042072000, "ebit": 1592110000, "ebitda": 1618248000, "pretax_income": 1455057000, "tax_provision": 197150000, "net_income": 649729000, "net_income_to_common": 649729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2448485000, "total_current_assets": 3283272000, "total_assets": 48326982000, "short_term_debt": 13280285000, "long_term_debt": 14161851000, "total_debt": 14161851000, "total_liabilities": 26910271000, "total_equity": 8370770000, "shares_outstanding": 783634935, "goodwill_and_intangibles": 2012526000 }, "cash_flow": { "operating_cash_flow": 991046000, "capital_expenditure": 33409000, "free_cash_flow": 1024455000, "dividends_paid": 1917928000, "share_repurchases": -66347000, "shares_issued": null, "net_debt_issued": 852314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4102352000, "cost_of_revenue": 60280000, "gross_profit": 4042072000, "ebit": 1592110000, "ebitda": 1618248000, "pretax_income": 1455057000, "tax_provision": 197150000, "net_income": 649729000, "net_income_to_common": 649729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2448485000, "total_current_assets": 3283272000, "total_assets": 48326982000, "short_term_debt": 13280285000, "long_term_debt": 14161851000, "total_debt": 14161851000, "total_liabilities": 26910271000, "total_equity": 8370770000, "shares_outstanding": 783634935, "goodwill_and_intangibles": 2012526000 }, "cash_flow": { "operating_cash_flow": 991046000, "capital_expenditure": 33409000, "free_cash_flow": 1024455000, "dividends_paid": 1917928000, "share_repurchases": -66347000, "shares_issued": null, "net_debt_issued": 852314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4102352000, "cost_of_revenue": 60280000, "gross_profit": 4042072000, "ebit": 1592110000, "ebitda": 1618248000, "pretax_income": 1455057000, "tax_provision": 197150000, "net_income": 649729000, "net_income_to_common": 649729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2448485000, "total_current_assets": 3283272000, "total_assets": 48326982000, "short_term_debt": 13280285000, "long_term_debt": 14161851000, "total_debt": 14161851000, "total_liabilities": 26910271000, "total_equity": 8370770000, "shares_outstanding": 783634935, "goodwill_and_intangibles": 2012526000 }, "cash_flow": { "operating_cash_flow": 991046000, "capital_expenditure": 33409000, "free_cash_flow": 1024455000, "dividends_paid": 1917928000, "share_repurchases": -66347000, "shares_issued": null, "net_debt_issued": 852314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4102352000, "cost_of_revenue": 60280000, "gross_profit": 4042072000, "ebit": 1592110000, "ebitda": 1618248000, "pretax_income": 1455057000, "tax_provision": 197150000, "net_income": 649729000, "net_income_to_common": 649729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2448485000, "total_current_assets": 3283272000, "total_assets": 48326982000, "short_term_debt": 13280285000, "long_term_debt": 14161851000, "total_debt": 14161851000, "total_liabilities": 26910271000, "total_equity": 8370770000, "shares_outstanding": 783634935, "goodwill_and_intangibles": 2012526000 }, "cash_flow": { "operating_cash_flow": 991046000, "capital_expenditure": 33409000, "free_cash_flow": 1024455000, "dividends_paid": 1917928000, "share_repurchases": -66347000, "shares_issued": null, "net_debt_issued": 852314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4102352000, "cost_of_revenue": 60280000, "gross_profit": 4042072000, "ebit": 1592110000, "ebitda": 1618248000, "pretax_income": 1455057000, "tax_provision": 197150000, "net_income": 649729000, "net_income_to_common": 649729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2448485000, "total_current_assets": 3283272000, "total_assets": 48326982000, "short_term_debt": 13280285000, "long_term_debt": 14161851000, "total_debt": 14161851000, "total_liabilities": 26910271000, "total_equity": 8370770000, "shares_outstanding": 783634935, "goodwill_and_intangibles": 2012526000 }, "cash_flow": { "operating_cash_flow": 991046000, "capital_expenditure": 33409000, "free_cash_flow": 1024455000, "dividends_paid": 1917928000, "share_repurchases": -66347000, "shares_issued": null, "net_debt_issued": 852314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4102352000, "cost_of_revenue": 60280000, "gross_profit": 4042072000, "ebit": 1592110000, "ebitda": 1618248000, "pretax_income": 1455057000, "tax_provision": 197150000, "net_income": 649729000, "net_income_to_common": 649729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2448485000, "total_current_assets": 3283272000, "total_assets": 48326982000, "short_term_debt": 13280285000, "long_term_debt": 14161851000, "total_debt": 14161851000, "total_liabilities": 26910271000, "total_equity": 8370770000, "shares_outstanding": 783634935, "goodwill_and_intangibles": 2012526000 }, "cash_flow": { "operating_cash_flow": 991046000, "capital_expenditure": 33409000, "free_cash_flow": 1024455000, "dividends_paid": 1917928000, "share_repurchases": -66347000, "shares_issued": null, "net_debt_issued": 852314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4102352000, "cost_of_revenue": 60280000, "gross_profit": 4042072000, "ebit": 1592110000, "ebitda": 1618248000, "pretax_income": 1455057000, "tax_provision": 197150000, "net_income": 649729000, "net_income_to_common": 649729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2448485000, "total_current_assets": 3283272000, "total_assets": 48326982000, "short_term_debt": 13280285000, "long_term_debt": 14161851000, "total_debt": 14161851000, "total_liabilities": 26910271000, "total_equity": 8370770000, "shares_outstanding": 783634935, "goodwill_and_intangibles": 2012526000 }, "cash_flow": { "operating_cash_flow": 991046000, "capital_expenditure": 33409000, "free_cash_flow": 1024455000, "dividends_paid": 1917928000, "share_repurchases": -66347000, "shares_issued": null, "net_debt_issued": 852314000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4360272000, "cost_of_revenue": 1549018000, "gross_profit": 2811254000, "ebit": 2363476000, "ebitda": 2372451000, "pretax_income": 2356836000, "tax_provision": 382045000, "net_income": 1015201000, "net_income_to_common": 1015201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780923846, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": -3139000, "capital_expenditure": 22350000, "free_cash_flow": 19211000, "dividends_paid": 1597553000, "share_repurchases": -51067000, "shares_issued": null, "net_debt_issued": 680311000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4360272000, "cost_of_revenue": 1549018000, "gross_profit": 2811254000, "ebit": 2363476000, "ebitda": 2372451000, "pretax_income": 2356836000, "tax_provision": 382045000, "net_income": 1015201000, "net_income_to_common": 1015201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780923846, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": -3139000, "capital_expenditure": 22350000, "free_cash_flow": 19211000, "dividends_paid": 1597553000, "share_repurchases": -51067000, "shares_issued": null, "net_debt_issued": 680311000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4360272000, "cost_of_revenue": 1549018000, "gross_profit": 2811254000, "ebit": 2363476000, "ebitda": 2372451000, "pretax_income": 2356836000, "tax_provision": 382045000, "net_income": 1015201000, "net_income_to_common": 1015201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780923846, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": -3139000, "capital_expenditure": 22350000, "free_cash_flow": 19211000, "dividends_paid": 1597553000, "share_repurchases": -51067000, "shares_issued": null, "net_debt_issued": 680311000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4360272000, "cost_of_revenue": 1549018000, "gross_profit": 2811254000, "ebit": 2363476000, "ebitda": 2372451000, "pretax_income": 2356836000, "tax_provision": 382045000, "net_income": 1015201000, "net_income_to_common": 1015201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2631241000, "total_current_assets": 2946579000, "total_assets": 47708975000, "short_term_debt": 0, "long_term_debt": 12445144000, "total_debt": 13306165000, "total_liabilities": 25827803000, "total_equity": 8665526000, "shares_outstanding": 780923846, "goodwill_and_intangibles": 2021561000 }, "cash_flow": { "operating_cash_flow": -3139000, "capital_expenditure": 22350000, "free_cash_flow": 19211000, "dividends_paid": 1597553000, "share_repurchases": -51067000, "shares_issued": null, "net_debt_issued": 680311000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }