{ "ticker": { "uuid": "8b956d34-499c-4710-b242-fb7949e91120", "symbol": "GWW", "name": "WW Grainger Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/8b956d34-499c-4710-b242-fb7949e91120/", "api_url": "https://sharemaestro.com/factors/api/tickers/8b956d34-499c-4710-b242-fb7949e91120/" }, "latest_snapshot": { "ticker": { "uuid": "8b956d34-499c-4710-b242-fb7949e91120", "symbol": "GWW", "name": "WW Grainger Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/8b956d34-499c-4710-b242-fb7949e91120/", "api_url": "https://sharemaestro.com/factors/api/tickers/8b956d34-499c-4710-b242-fb7949e91120/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.39, "value": 0.05, "quality": 0.89, "momentum": 0.77, "coverage": 1, "confidence": 0.958, "delta": 2 }, "headline_factors": { "price": 1382.6, "market_cap": 65276858329.4, "pe_ratio": 36.6312, "earnings_yield": 0.0388, "ebitda_to_ev": 0.0426, "shareholder_yield": 0.0217, "roe": 0.4534, "piotroski_f_score": 7, "momentum_12_1": 0.2955, "volatility_252d": 0.2214 }, "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": 36.6312, "ev_ebitda": 23.5006, "earnings_yield": 0.0388, "fcf_yield": 0.0419, "shareholder_yield": 0.0217 }, "quality": { "roe": 0.4534, "roic": 0.324, "gross_margin": 0.3915, "fcf_margin": 0.1544, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0661, "eps_growth_1y": -0.067, "fcf_growth_1y": 0.0734 }, "momentum": { "price_return_12m": 0.3232, "momentum_12_1": 0.2955, "relative_strength": 0.1549 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.89, "momentum_percentile": 0.77, "growth_composite": 66, "yield_composite": 76, "overall_composite": 61, "os_score": 0.39, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1300.01, "os": 0.37, "value": 0.06, "quality": 0.91, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 34.4431, "earnings_yield": 0.0412, "shareholder_yield": 0.0231, "roe": 0.4534, "momentum_12_1": 0.1349 }, { "week_end_date": "2026-06-14", "price": 1315.87, "os": 0.39, "value": 0.05, "quality": 0.89, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 34.8633, "earnings_yield": 0.0407, "shareholder_yield": 0.0229, "roe": 0.4534, "momentum_12_1": 0.2061 }, { "week_end_date": "2026-06-21", "price": 1365.41, "os": 0.39, "value": 0.05, "quality": 0.91, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 36.1758, "earnings_yield": 0.0393, "shareholder_yield": 0.022, "roe": 0.4534, "momentum_12_1": 0.2135 }, { "week_end_date": "2026-06-28", "price": 1353.61, "os": 0.41, "value": 0.05, "quality": 0.89, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 35.8632, "earnings_yield": 0.0396, "shareholder_yield": 0.0222, "roe": 0.4534, "momentum_12_1": 0.2102 }, { "week_end_date": "2026-07-05", "price": 1342.98, "os": 0.4, "value": 0.06, "quality": 0.9, "momentum": 0.76, "confidence": 0.991, "coverage": 1, "pe_ratio": 35.5815, "earnings_yield": 0.0399, "shareholder_yield": 0.0224, "roe": 0.4534, "momentum_12_1": 0.2483 }, { "week_end_date": "2026-07-12", "price": 1375.76, "os": 0.34, "value": 0.05, "quality": 0.9, "momentum": 0.68, "confidence": 0.98, "coverage": 1, "pe_ratio": 36.45, "earnings_yield": 0.039, "shareholder_yield": 0.0219, "roe": 0.4534, "momentum_12_1": 0.2528 }, { "week_end_date": "2026-07-19", "price": 1395.01, "os": 0.41, "value": 0.05, "quality": 0.89, "momentum": 0.79, "confidence": 0.969, "coverage": 1, "pe_ratio": 36.96, "earnings_yield": 0.0385, "shareholder_yield": 0.0216, "roe": 0.4534, "momentum_12_1": 0.3394 }, { "week_end_date": "2026-07-26", "price": 1382.6, "os": 0.39, "value": 0.05, "quality": 0.89, "momentum": 0.77, "confidence": 0.958, "coverage": 1, "pe_ratio": 36.6312, "earnings_yield": 0.0388, "shareholder_yield": 0.0217, "roe": 0.4534, "momentum_12_1": 0.2955 } ], "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": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "ebit": 2511000000, "ebitda": 2765000000, "pretax_income": 2430000000, "tax_provision": 622000000, "net_income": 1706000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 2015000000, "capital_expenditure": 684000000, "free_cash_flow": 2699000000, "dividends_paid": 467000000, "share_repurchases": -1045000000, "shares_issued": 15000000, "net_debt_issued": -290000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "ebit": 2511000000, "ebitda": 2765000000, "pretax_income": 2430000000, "tax_provision": 622000000, "net_income": 1706000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 2015000000, "capital_expenditure": 684000000, "free_cash_flow": 2699000000, "dividends_paid": 467000000, "share_repurchases": -1045000000, "shares_issued": 15000000, "net_debt_issued": -290000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "ebit": 2511000000, "ebitda": 2765000000, "pretax_income": 2430000000, "tax_provision": 622000000, "net_income": 1706000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 2015000000, "capital_expenditure": 684000000, "free_cash_flow": 2699000000, "dividends_paid": 467000000, "share_repurchases": -1045000000, "shares_issued": 15000000, "net_debt_issued": -290000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "ebit": 2511000000, "ebitda": 2765000000, "pretax_income": 2430000000, "tax_provision": 622000000, "net_income": 1706000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 2015000000, "capital_expenditure": 684000000, "free_cash_flow": 2699000000, "dividends_paid": 467000000, "share_repurchases": -1045000000, "shares_issued": 15000000, "net_debt_issued": -290000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "ebit": 2511000000, "ebitda": 2765000000, "pretax_income": 2430000000, "tax_provision": 622000000, "net_income": 1706000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 2015000000, "capital_expenditure": 684000000, "free_cash_flow": 2699000000, "dividends_paid": 467000000, "share_repurchases": -1045000000, "shares_issued": 15000000, "net_debt_issued": -290000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "ebit": 2511000000, "ebitda": 2765000000, "pretax_income": 2430000000, "tax_provision": 622000000, "net_income": 1706000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 2015000000, "capital_expenditure": 684000000, "free_cash_flow": 2699000000, "dividends_paid": 467000000, "share_repurchases": -1045000000, "shares_issued": 15000000, "net_debt_issued": -290000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17942000000, "cost_of_revenue": 10933000000, "gross_profit": 7009000000, "ebit": 2511000000, "ebitda": 2765000000, "pretax_income": 2430000000, "tax_provision": 622000000, "net_income": 1706000000, "net_income_to_common": 1706000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 4141000000, "shares_outstanding": 48000000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 2015000000, "capital_expenditure": 684000000, "free_cash_flow": 2699000000, "dividends_paid": 467000000, "share_repurchases": -1045000000, "shares_issued": 15000000, "net_debt_issued": -290000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17168000000, "cost_of_revenue": 10480000000, "gross_profit": 6688000000, "ebit": 2661000000, "ebitda": 2898000000, "pretax_income": 2584000000, "tax_provision": 595000000, "net_income": 1909000000, "net_income_to_common": 1909000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1036000000, "total_current_assets": 5737000000, "total_assets": 8829000000, "short_term_debt": 577000000, "long_term_debt": 2279000000, "total_debt": 3183000000, "total_liabilities": 5126000000, "total_equity": 3358000000, "shares_outstanding": 49000000, "goodwill_and_intangibles": 598000000 }, "cash_flow": { "operating_cash_flow": 2111000000, "capital_expenditure": 541000000, "free_cash_flow": 2652000000, "dividends_paid": 421000000, "share_repurchases": -1201000000, "shares_issued": 30000000, "net_debt_issued": 464000000 } } ], "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": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "ebit": 796000000, "ebitda": 858000000, "pretax_income": 775000000, "tax_provision": 194000000, "net_income": 555000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_assets": 9473000000, "short_term_debt": 73000000, "long_term_debt": 2409000000, "total_debt": 2781000000, "total_liabilities": 5130000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "goodwill_and_intangibles": 626000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 170000000, "free_cash_flow": 909000000, "dividends_paid": 108000000, "share_repurchases": -237000000, "shares_issued": 6000000, "net_debt_issued": -76000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "ebit": 796000000, "ebitda": 858000000, "pretax_income": 775000000, "tax_provision": 194000000, "net_income": 555000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_assets": 9473000000, "short_term_debt": 73000000, "long_term_debt": 2409000000, "total_debt": 2781000000, "total_liabilities": 5130000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "goodwill_and_intangibles": 626000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 170000000, "free_cash_flow": 909000000, "dividends_paid": 108000000, "share_repurchases": -237000000, "shares_issued": 6000000, "net_debt_issued": -76000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "ebit": 796000000, "ebitda": 858000000, "pretax_income": 775000000, "tax_provision": 194000000, "net_income": 555000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_assets": 9473000000, "short_term_debt": 73000000, "long_term_debt": 2409000000, "total_debt": 2781000000, "total_liabilities": 5130000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "goodwill_and_intangibles": 626000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 170000000, "free_cash_flow": 909000000, "dividends_paid": 108000000, "share_repurchases": -237000000, "shares_issued": 6000000, "net_debt_issued": -76000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "ebit": 796000000, "ebitda": 858000000, "pretax_income": 775000000, "tax_provision": 194000000, "net_income": 555000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_assets": 9473000000, "short_term_debt": 73000000, "long_term_debt": 2409000000, "total_debt": 2781000000, "total_liabilities": 5130000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "goodwill_and_intangibles": 626000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 170000000, "free_cash_flow": 909000000, "dividends_paid": 108000000, "share_repurchases": -237000000, "shares_issued": 6000000, "net_debt_issued": -76000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "ebit": 796000000, "ebitda": 858000000, "pretax_income": 775000000, "tax_provision": 194000000, "net_income": 555000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_assets": 9473000000, "short_term_debt": 73000000, "long_term_debt": 2409000000, "total_debt": 2781000000, "total_liabilities": 5130000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "goodwill_and_intangibles": 626000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 170000000, "free_cash_flow": 909000000, "dividends_paid": 108000000, "share_repurchases": -237000000, "shares_issued": 6000000, "net_debt_issued": -76000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "ebit": 796000000, "ebitda": 858000000, "pretax_income": 775000000, "tax_provision": 194000000, "net_income": 555000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_assets": 9473000000, "short_term_debt": 73000000, "long_term_debt": 2409000000, "total_debt": 2781000000, "total_liabilities": 5130000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "goodwill_and_intangibles": 626000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 170000000, "free_cash_flow": 909000000, "dividends_paid": 108000000, "share_repurchases": -237000000, "shares_issued": 6000000, "net_debt_issued": -76000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4742000000, "cost_of_revenue": 2846000000, "gross_profit": 1896000000, "ebit": 793000000, "ebitda": 855000000, "pretax_income": 775000000, "tax_provision": 194000000, "net_income": 555000000, "net_income_to_common": 555000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 5907000000, "total_assets": 9473000000, "short_term_debt": 73000000, "long_term_debt": 2409000000, "total_debt": 2781000000, "total_liabilities": 5130000000, "total_equity": 3930000000, "shares_outstanding": 47400000, "goodwill_and_intangibles": 626000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 170000000, "free_cash_flow": 909000000, "dividends_paid": 108000000, "share_repurchases": -237000000, "shares_issued": 6000000, "net_debt_issued": -76000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4425000000, "cost_of_revenue": 2679000000, "gross_profit": 1746000000, "ebit": 640000000, "ebitda": 704000000, "pretax_income": 620000000, "tax_provision": 141000000, "net_income": 451000000, "net_income_to_common": 451000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 47600000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 395000000, "capital_expenditure": 126000000, "free_cash_flow": 521000000, "dividends_paid": 109000000, "share_repurchases": -247000000, "shares_issued": 13000000, "net_debt_issued": 123000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4425000000, "cost_of_revenue": 2679000000, "gross_profit": 1746000000, "ebit": 640000000, "ebitda": 704000000, "pretax_income": 620000000, "tax_provision": 141000000, "net_income": 451000000, "net_income_to_common": 451000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 47600000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 395000000, "capital_expenditure": 126000000, "free_cash_flow": 521000000, "dividends_paid": 109000000, "share_repurchases": -247000000, "shares_issued": 13000000, "net_debt_issued": 123000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4425000000, "cost_of_revenue": 2679000000, "gross_profit": 1746000000, "ebit": 640000000, "ebitda": 704000000, "pretax_income": 620000000, "tax_provision": 141000000, "net_income": 451000000, "net_income_to_common": 451000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 47600000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 395000000, "capital_expenditure": 126000000, "free_cash_flow": 521000000, "dividends_paid": 109000000, "share_repurchases": -247000000, "shares_issued": 13000000, "net_debt_issued": 123000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4425000000, "cost_of_revenue": 2679000000, "gross_profit": 1746000000, "ebit": 640000000, "ebitda": 704000000, "pretax_income": 620000000, "tax_provision": 141000000, "net_income": 451000000, "net_income_to_common": 451000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 47600000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 395000000, "capital_expenditure": 126000000, "free_cash_flow": 521000000, "dividends_paid": 109000000, "share_repurchases": -247000000, "shares_issued": 13000000, "net_debt_issued": 123000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4425000000, "cost_of_revenue": 2679000000, "gross_profit": 1746000000, "ebit": 640000000, "ebitda": 704000000, "pretax_income": 620000000, "tax_provision": 141000000, "net_income": 451000000, "net_income_to_common": 451000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585000000, "total_current_assets": 5484000000, "total_assets": 8962000000, "short_term_debt": 199000000, "long_term_debt": 2362000000, "total_debt": 3163000000, "total_liabilities": 4821000000, "total_equity": 3736000000, "shares_outstanding": 47600000, "goodwill_and_intangibles": 625000000 }, "cash_flow": { "operating_cash_flow": 395000000, "capital_expenditure": 126000000, "free_cash_flow": 521000000, "dividends_paid": 109000000, "share_repurchases": -247000000, "shares_issued": 13000000, "net_debt_issued": 123000000 } } ] }, "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": "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }