{ "ticker": { "uuid": "92bae8a1-0d4f-45f7-96d0-80dea17aa8cf", "symbol": "WSO", "name": "Watsco Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/92bae8a1-0d4f-45f7-96d0-80dea17aa8cf/", "api_url": "https://sharemaestro.com/factors/api/tickers/92bae8a1-0d4f-45f7-96d0-80dea17aa8cf/" }, "latest_snapshot": { "ticker": { "uuid": "92bae8a1-0d4f-45f7-96d0-80dea17aa8cf", "symbol": "WSO", "name": "Watsco Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/92bae8a1-0d4f-45f7-96d0-80dea17aa8cf/", "api_url": "https://sharemaestro.com/factors/api/tickers/92bae8a1-0d4f-45f7-96d0-80dea17aa8cf/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.13, "value": 0.17, "quality": 0.65, "momentum": 0.2, "coverage": 1, "confidence": 1, "delta": 0.11 }, "headline_factors": { "price": 330.1, "market_cap": 13596250567.8, "pe_ratio": 28.5798, "earnings_yield": 0.0493, "ebitda_to_ev": 0.0519, "shareholder_yield": 0.0384, "roe": 0.1589, "piotroski_f_score": 5, "momentum_12_1": -0.0514, "volatility_252d": 0.3476 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": 28.5798, "ev_ebitda": 19.2701, "earnings_yield": 0.0493, "fcf_yield": 0.0532, "shareholder_yield": 0.0384 }, "quality": { "roe": 0.1589, "roic": 0.1767, "gross_margin": 0.2787, "fcf_margin": 0.1039, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0298, "eps_growth_1y": -0.105, "fcf_growth_1y": 0.6491 }, "momentum": { "price_return_12m": -0.1772, "momentum_12_1": -0.0514, "relative_strength": 0.757 }, "scores": { "value_percentile": 0.17, "quality_percentile": 0.65, "momentum_percentile": 0.2, "growth_composite": 91, "yield_composite": 21, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 371.38, "os": 0.11, "value": 0.12, "quality": 0.72, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 30.8393, "earnings_yield": 0.0465, "shareholder_yield": 0.0334, "roe": 0.1796, "momentum_12_1": -0.027 }, { "week_end_date": "2026-06-14", "price": 380.46, "os": 0.12, "value": 0.11, "quality": 0.69, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 31.5933, "earnings_yield": 0.0455, "shareholder_yield": 0.0326, "roe": 0.1796, "momentum_12_1": -0.0383 }, { "week_end_date": "2026-06-21", "price": 401.04, "os": 0.09, "value": 0.09, "quality": 0.69, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 33.3022, "earnings_yield": 0.0432, "shareholder_yield": 0.0309, "roe": 0.1796, "momentum_12_1": -0.0835 }, { "week_end_date": "2026-06-28", "price": 410.74, "os": 0.11, "value": 0.09, "quality": 0.69, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 34.1077, "earnings_yield": 0.0422, "shareholder_yield": 0.0302, "roe": 0.1796, "momentum_12_1": -0.1333 }, { "week_end_date": "2026-07-05", "price": 404.71, "os": 0.1, "value": 0.1, "quality": 0.71, "momentum": 0.2, "confidence": 0.991, "coverage": 1, "pe_ratio": 33.607, "earnings_yield": 0.0428, "shareholder_yield": 0.0306, "roe": 0.1796, "momentum_12_1": -0.1631 }, { "week_end_date": "2026-07-12", "price": 383.86, "os": 0.08, "value": 0.11, "quality": 0.72, "momentum": 0.09, "confidence": 0.98, "coverage": 1, "pe_ratio": 31.8756, "earnings_yield": 0.0451, "shareholder_yield": 0.0323, "roe": 0.1796, "momentum_12_1": -0.1659 }, { "week_end_date": "2026-07-19", "price": 371.91, "os": 0.11, "value": 0.13, "quality": 0.74, "momentum": 0.15, "confidence": 0.969, "coverage": 1, "pe_ratio": 30.8833, "earnings_yield": 0.0465, "shareholder_yield": 0.0342, "roe": 0.1796, "momentum_12_1": -0.1351 }, { "week_end_date": "2026-07-26", "price": 362.01, "os": 0.12, "value": 0.13, "quality": 0.75, "momentum": 0.15, "confidence": 0.958, "coverage": 1, "pe_ratio": 30.0612, "earnings_yield": 0.0477, "shareholder_yield": 0.0351, "roe": 0.1796, "momentum_12_1": -0.1489 }, { "week_end_date": "2026-08-02", "price": 309.3, "os": 0.02, "value": 0.14, "quality": 0.24, "momentum": 0.05, "confidence": 1, "coverage": 1, "pe_ratio": 26.7789, "earnings_yield": 0.0525, "shareholder_yield": 0.041, "roe": 0.1589, "momentum_12_1": -0.0551 }, { "week_end_date": "2026-08-09", "price": 330.1, "os": 0.13, "value": 0.17, "quality": 0.65, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 28.5798, "earnings_yield": 0.0493, "shareholder_yield": 0.0384, "roe": 0.1589, "momentum_12_1": -0.0514 } ], "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": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": -3657000, "shares_issued": 0, "net_debt_issued": -5974000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7239290000, "cost_of_revenue": 5208826000, "gross_profit": 2030464000, "ebit": 737676000, "ebitda": 781428000, "pretax_income": 737676000, "tax_provision": 150088000, "net_income": 496994000, "net_income_to_common": 496994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": null, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37899859, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 569613000, "capital_expenditure": 34550000, "free_cash_flow": 604163000, "dividends_paid": 473765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "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": 2104859000, "cost_of_revenue": 1525930000, "gross_profit": 578929000, "ebit": 238372000, "ebitda": 241869000, "pretax_income": 241869000, "tax_provision": 50567000, "net_income": 163336000, "net_income_to_common": 163336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364189000, "total_current_assets": 3454097000, "total_assets": 5084717000, "short_term_debt": 119723000, "long_term_debt": null, "total_debt": 526201000, "total_liabilities": 1611507000, "total_equity": 2994413000, "shares_outstanding": 38079266, "goodwill_and_intangibles": 764945000 }, "cash_flow": { "operating_cash_flow": -21440000, "capital_expenditure": 15898000, "free_cash_flow": -5542000, "dividends_paid": 255920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2104859000, "cost_of_revenue": 1525930000, "gross_profit": 578929000, "ebit": 238372000, "ebitda": 241869000, "pretax_income": 241869000, "tax_provision": 50567000, "net_income": 163336000, "net_income_to_common": 163336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364189000, "total_current_assets": 3454097000, "total_assets": 5084717000, "short_term_debt": 119723000, "long_term_debt": null, "total_debt": 526201000, "total_liabilities": 1611507000, "total_equity": 2994413000, "shares_outstanding": 38079266, "goodwill_and_intangibles": 974428000 }, "cash_flow": { "operating_cash_flow": -348151000, "capital_expenditure": 6962000, "free_cash_flow": -341189000, "dividends_paid": 134145000, "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": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": null, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6962000, "free_cash_flow": -11943000, "dividends_paid": 121775000, "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": 1533010000, "cost_of_revenue": 1105455000, "gross_profit": 427555000, "ebit": 116643000, "ebitda": 127662000, "pretax_income": 116643000, "tax_provision": 23702000, "net_income": 79074000, "net_income_to_common": 79074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392679000, "total_current_assets": 3181178000, "total_assets": 4649497000, "short_term_debt": 117714000, "long_term_debt": 368513000, "total_debt": 476204000, "total_liabilities": 1434577000, "total_equity": 2762105000, "shares_outstanding": 37964580, "goodwill_and_intangibles": 669263000 }, "cash_flow": { "operating_cash_flow": -18905000, "capital_expenditure": 6862000, "free_cash_flow": -12043000, "dividends_paid": 121775000, "share_repurchases": -590000, "shares_issued": 5762000, "net_debt_issued": -1218000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1578757000, "cost_of_revenue": 1150319000, "gross_profit": 428438000, "ebit": 107378000, "ebitda": 118450000, "pretax_income": 107378000, "tax_provision": 20328000, "net_income": 71745000, "net_income_to_common": 71745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433283000, "total_current_assets": 2954506000, "total_assets": 4455720000, "short_term_debt": 117153000, "long_term_debt": 361635000, "total_debt": 478788000, "total_liabilities": 1233659000, "total_equity": 2781376000, "shares_outstanding": 37927340, "goodwill_and_intangibles": 672936000 }, "cash_flow": { "operating_cash_flow": 399766000, "capital_expenditure": 10836000, "free_cash_flow": 410602000, "dividends_paid": 121680000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -1420000 } } ] }, "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": "Price Strength Relative to Volatility", "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }