{ "ticker": { "uuid": "97b5d28c-b833-4d6f-91c3-33bac6f7789c", "symbol": "KKR", "name": "KKR & Co. Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/97b5d28c-b833-4d6f-91c3-33bac6f7789c/", "api_url": "https://sharemaestro.com/factors/api/tickers/97b5d28c-b833-4d6f-91c3-33bac6f7789c/" }, "latest_snapshot": { "ticker": { "uuid": "97b5d28c-b833-4d6f-91c3-33bac6f7789c", "symbol": "KKR", "name": "KKR & Co. Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/97b5d28c-b833-4d6f-91c3-33bac6f7789c/", "api_url": "https://sharemaestro.com/factors/api/tickers/97b5d28c-b833-4d6f-91c3-33bac6f7789c/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.18, "value": 0.2, "quality": 0.83, "momentum": 0.14, "coverage": 1, "confidence": 1, "delta": 0.05 }, "headline_factors": { "price": 102.81, "market_cap": 92285916138.81, "pe_ratio": 29.2788, "earnings_yield": 0.0442, "ebitda_to_ev": 0.0512, "shareholder_yield": 0.0098, "roe": 0.1015, "piotroski_f_score": 6, "momentum_12_1": -0.3139, "volatility_252d": 0.3503 }, "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": 29.2788, "ev_ebitda": 19.5169, "earnings_yield": 0.0442, "fcf_yield": 0.0539, "shareholder_yield": 0.0098 }, "quality": { "roe": 0.1015, "roic": 0.0941, "gross_margin": 0.465, "fcf_margin": 0.47, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.3207, "eps_growth_1y": 0.5373, "fcf_growth_1y": 1.0095 }, "momentum": { "price_return_12m": -0.2724, "momentum_12_1": -0.3139, "relative_strength": 0.6619 }, "scores": { "value_percentile": 0.2, "quality_percentile": 0.83, "momentum_percentile": 0.14, "growth_composite": 15, "yield_composite": 84, "overall_composite": 82, "os_score": 0.18, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 93.13, "os": 0.15, "value": 0.16, "quality": 0.81, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 28.2329, "earnings_yield": 0.0415, "shareholder_yield": 0.0104, "roe": 0.0971, "momentum_12_1": -0.1653 }, { "week_end_date": "2026-06-14", "price": 95.96, "os": 0.15, "value": 0.15, "quality": 0.79, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 29.0913, "earnings_yield": 0.0409, "shareholder_yield": 0.0101, "roe": 0.0971, "momentum_12_1": -0.1954 }, { "week_end_date": "2026-06-21", "price": 97.01, "os": 0.13, "value": 0.14, "quality": 0.81, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 29.4105, "earnings_yield": 0.0407, "shareholder_yield": 0.01, "roe": 0.0971, "momentum_12_1": -0.2278 }, { "week_end_date": "2026-06-28", "price": 90.13, "os": 0.16, "value": 0.18, "quality": 0.78, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 27.3247, "earnings_yield": 0.0421, "shareholder_yield": 0.0107, "roe": 0.0971, "momentum_12_1": -0.2807 }, { "week_end_date": "2026-07-05", "price": 93.84, "os": 0.15, "value": 0.18, "quality": 0.8, "momentum": 0.1, "confidence": 0.991, "coverage": 1, "pe_ratio": 28.4495, "earnings_yield": 0.0413, "shareholder_yield": 0.0103, "roe": 0.0971, "momentum_12_1": -0.3216 }, { "week_end_date": "2026-07-12", "price": 96.94, "os": 0.11, "value": 0.15, "quality": 0.79, "momentum": 0.04, "confidence": 0.98, "coverage": 1, "pe_ratio": 29.3893, "earnings_yield": 0.0407, "shareholder_yield": 0.01, "roe": 0.0971, "momentum_12_1": -0.3131 }, { "week_end_date": "2026-07-19", "price": 100.94, "os": 0.12, "value": 0.14, "quality": 0.8, "momentum": 0.09, "confidence": 0.969, "coverage": 1, "pe_ratio": 30.602, "earnings_yield": 0.04, "shareholder_yield": 0.0096, "roe": 0.0971, "momentum_12_1": -0.329 }, { "week_end_date": "2026-07-26", "price": 99.36, "os": 0.11, "value": 0.14, "quality": 0.79, "momentum": 0.09, "confidence": 0.958, "coverage": 1, "pe_ratio": 30.123, "earnings_yield": 0.0403, "shareholder_yield": 0.0097, "roe": 0.0971, "momentum_12_1": -0.4019 }, { "week_end_date": "2026-08-02", "price": 101.43, "os": 0.13, "value": 0.18, "quality": 0.83, "momentum": 0.03, "confidence": 1, "coverage": 1, "pe_ratio": 28.8934, "earnings_yield": 0.043, "shareholder_yield": -0.0205, "roe": 0.1034, "momentum_12_1": -0.3353 }, { "week_end_date": "2026-08-09", "price": 102.81, "os": 0.18, "value": 0.2, "quality": 0.83, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 29.2788, "earnings_yield": 0.0442, "shareholder_yield": 0.0098, "roe": 0.1015, "momentum_12_1": -0.3139 } ], "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": 19261806000, "cost_of_revenue": 11206776000, "gross_profit": 8055030000, "ebit": 461956000, "ebitda": 7125326000, "pretax_income": 7099160000, "tax_provision": 953748000, "net_income": 2370463000, "net_income_to_common": 2370463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955757000, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 9683702000, "capital_expenditure": 160765000, "free_cash_flow": 9844467000, "dividends_paid": 768538000, "share_repurchases": -3362000, "shares_issued": 2543404000, "net_debt_issued": 1951656000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19261806000, "cost_of_revenue": 11206776000, "gross_profit": 8055030000, "ebit": 461956000, "ebitda": 7125326000, "pretax_income": 7099160000, "tax_provision": 953748000, "net_income": 2370463000, "net_income_to_common": 2370463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955757000, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 9683702000, "capital_expenditure": 160765000, "free_cash_flow": 9844467000, "dividends_paid": 768538000, "share_repurchases": -3362000, "shares_issued": 2543404000, "net_debt_issued": 1951656000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19261806000, "cost_of_revenue": 11206776000, "gross_profit": 8055030000, "ebit": 461956000, "ebitda": 7125326000, "pretax_income": 7099160000, "tax_provision": 953748000, "net_income": 2370463000, "net_income_to_common": 2370463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955757000, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 9683702000, "capital_expenditure": 160765000, "free_cash_flow": 9844467000, "dividends_paid": 768538000, "share_repurchases": -3362000, "shares_issued": 2543404000, "net_debt_issued": 1951656000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19261806000, "cost_of_revenue": 11206776000, "gross_profit": 8055030000, "ebit": 461956000, "ebitda": 7125326000, "pretax_income": 7099160000, "tax_provision": 953748000, "net_income": 2370463000, "net_income_to_common": 2370463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955757000, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 9683702000, "capital_expenditure": 160765000, "free_cash_flow": 9844467000, "dividends_paid": 768538000, "share_repurchases": -3362000, "shares_issued": 2543404000, "net_debt_issued": 1951656000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19261806000, "cost_of_revenue": 11206776000, "gross_profit": 8055030000, "ebit": 461956000, "ebitda": 7125326000, "pretax_income": 7099160000, "tax_provision": 953748000, "net_income": 2370463000, "net_income_to_common": 2370463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955757000, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 9683702000, "capital_expenditure": 160765000, "free_cash_flow": 9844467000, "dividends_paid": 768538000, "share_repurchases": -3362000, "shares_issued": 2543404000, "net_debt_issued": 1951656000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19261806000, "cost_of_revenue": 11206776000, "gross_profit": 8055030000, "ebit": 461956000, "ebitda": 7125326000, "pretax_income": 7099160000, "tax_provision": 953748000, "net_income": 2370463000, "net_income_to_common": 2370463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955757000, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 9683702000, "capital_expenditure": 160765000, "free_cash_flow": 9844467000, "dividends_paid": 768538000, "share_repurchases": -3362000, "shares_issued": 2543404000, "net_debt_issued": 1951656000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19261806000, "cost_of_revenue": 11206776000, "gross_profit": 8055030000, "ebit": 461956000, "ebitda": 7125326000, "pretax_income": 7099160000, "tax_provision": 953748000, "net_income": 2370463000, "net_income_to_common": 2370463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955757000, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 9683702000, "capital_expenditure": 160765000, "free_cash_flow": 9844467000, "dividends_paid": 768538000, "share_repurchases": -3362000, "shares_issued": 2543404000, "net_debt_issued": 1951656000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19261806000, "cost_of_revenue": 11206776000, "gross_profit": 8055030000, "ebit": 461956000, "ebitda": 7125326000, "pretax_income": 7099160000, "tax_provision": 953748000, "net_income": 2370463000, "net_income_to_common": 2370463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955757000, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 9683702000, "capital_expenditure": 160765000, "free_cash_flow": 9844467000, "dividends_paid": 768538000, "share_repurchases": -3362000, "shares_issued": 2543404000, "net_debt_issued": 1951656000 } } ], "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": 6130145000, "cost_of_revenue": 3602750000, "gross_profit": 2527395000, "ebit": 1758368000, "ebitda": 1778723000, "pretax_income": 980984000, "tax_provision": 246105000, "net_income": 700482000, "net_income_to_common": 700482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10505046000, "total_current_assets": 10879909000, "total_assets": 414463237000, "short_term_debt": 223646000, "long_term_debt": 53978900000, "total_debt": 50493011000, "total_liabilities": 334012983000, "total_equity": 31047399000, "shares_outstanding": 945581938, "goodwill_and_intangibles": 2758871000 }, "cash_flow": { "operating_cash_flow": 3252532000, "capital_expenditure": 0, "free_cash_flow": 3203958000, "dividends_paid": -175109000, "share_repurchases": -41976000, "shares_issued": 0, "net_debt_issued": 678070000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6130145000, "cost_of_revenue": 3602750000, "gross_profit": 2527395000, "ebit": 1758368000, "ebitda": 1778723000, "pretax_income": 980984000, "tax_provision": 246105000, "net_income": 700482000, "net_income_to_common": 700482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 945581938, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "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": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4001604000, "cost_of_revenue": 20547000, "gross_profit": 3981057000, "ebit": 1214958000, "ebitda": 1235505000, "pretax_income": 462890000, "tax_provision": 185385000, "net_income": 405229000, "net_income_to_common": 405229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9315111000, "total_current_assets": 9315111000, "total_assets": 412084513000, "short_term_debt": 926068000, "long_term_debt": 53703871000, "total_debt": 54845741000, "total_liabilities": 331278266000, "total_equity": 30496153000, "shares_outstanding": 954219620, "goodwill_and_intangibles": 7120116000 }, "cash_flow": { "operating_cash_flow": 1929525000, "capital_expenditure": 27424000, "free_cash_flow": 1956949000, "dividends_paid": 205237000, "share_repurchases": -191244000, "shares_issued": 0, "net_debt_issued": 655436000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5520685000, "cost_of_revenue": 3556548000, "gross_profit": 1964137000, "ebit": 3404424000, "ebitda": 3430224000, "pretax_income": 2599764000, "tax_provision": 333136000, "net_income": 1145907000, "net_income_to_common": 1145907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6155000, "total_current_assets": 71246805000, "total_assets": 410144072000, "short_term_debt": 892207000, "long_term_debt": 53602400000, "total_debt": 54765833000, "total_liabilities": 328512161000, "total_equity": 30902561000, "shares_outstanding": 955642900, "goodwill_and_intangibles": 9811527000 }, "cash_flow": { "operating_cash_flow": 2302178000, "capital_expenditure": 33836000, "free_cash_flow": 2336014000, "dividends_paid": 205305000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -201179000 } } ] }, "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/" } ], "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 } }