{ "ticker": { "uuid": "9a9edad7-e39a-41f5-8fbd-a55bdec51b2f", "symbol": "ROL", "name": "Rollins Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/9a9edad7-e39a-41f5-8fbd-a55bdec51b2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/9a9edad7-e39a-41f5-8fbd-a55bdec51b2f/" }, "latest_snapshot": { "ticker": { "uuid": "9a9edad7-e39a-41f5-8fbd-a55bdec51b2f", "symbol": "ROL", "name": "Rollins Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/9a9edad7-e39a-41f5-8fbd-a55bdec51b2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/9a9edad7-e39a-41f5-8fbd-a55bdec51b2f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.1, "value": 0.07, "quality": 0.86, "momentum": 0.11, "coverage": 0.97, "confidence": 0.97, "delta": 0 }, "headline_factors": { "price": 38.56, "market_cap": 18552966778.24, "pe_ratio": 34.8926, "earnings_yield": 0.0375, "ebitda_to_ev": 0.0442, "shareholder_yield": 0.0317, "roe": 0.3719, "piotroski_f_score": 5, "momentum_12_1": -0.2458, "volatility_252d": 0.2733 }, "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": 34.8926, "ev_ebitda": 22.6309, "earnings_yield": 0.0375, "fcf_yield": 0.0345, "shareholder_yield": 0.0317 }, "quality": { "roe": 0.3719, "roic": 0.2293, "gross_margin": 0.5071, "fcf_margin": 0.172, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.099, "eps_growth_1y": 0.0866, "fcf_growth_1y": -0.0116 }, "momentum": { "price_return_12m": -0.3279, "momentum_12_1": -0.2458, "relative_strength": -0.4962 }, "scores": { "value_percentile": 0.07, "quality_percentile": 0.86, "momentum_percentile": 0.11, "growth_composite": 29, "yield_composite": 64, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.1, "os": 0.12, "value": 0.05, "quality": 0.89, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 42.8435, "earnings_yield": 0.031, "shareholder_yield": 0.0251, "roe": 0.3831, "momentum_12_1": -0.0598 }, { "week_end_date": "2026-06-14", "price": 47.19, "os": 0.13, "value": 0.05, "quality": 0.88, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 42.9254, "earnings_yield": 0.031, "shareholder_yield": 0.025, "roe": 0.3831, "momentum_12_1": -0.0491 }, { "week_end_date": "2026-06-21", "price": 44.96, "os": 0.1, "value": 0.05, "quality": 0.89, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.8969, "earnings_yield": 0.0324, "shareholder_yield": 0.0263, "roe": 0.3831, "momentum_12_1": -0.0416 }, { "week_end_date": "2026-06-28", "price": 43.27, "os": 0.13, "value": 0.06, "quality": 0.88, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.3596, "earnings_yield": 0.0336, "shareholder_yield": 0.0273, "roe": 0.3831, "momentum_12_1": -0.1419 }, { "week_end_date": "2026-07-05", "price": 43.38, "os": 0.11, "value": 0.06, "quality": 0.88, "momentum": 0.15, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 39.4597, "earnings_yield": 0.0336, "shareholder_yield": 0.0272, "roe": 0.3831, "momentum_12_1": -0.155 }, { "week_end_date": "2026-07-12", "price": 44.47, "os": 0.1, "value": 0.05, "quality": 0.9, "momentum": 0.09, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 40.4512, "earnings_yield": 0.0328, "shareholder_yield": 0.0265, "roe": 0.3831, "momentum_12_1": -0.1353 }, { "week_end_date": "2026-07-19", "price": 45.11, "os": 0.1, "value": 0.05, "quality": 0.88, "momentum": 0.15, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 41.0334, "earnings_yield": 0.0323, "shareholder_yield": 0.0262, "roe": 0.3831, "momentum_12_1": -0.1842 }, { "week_end_date": "2026-07-26", "price": 38.56, "os": 0.1, "value": 0.07, "quality": 0.86, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.8926, "earnings_yield": 0.0375, "shareholder_yield": 0.0317, "roe": 0.3719, "momentum_12_1": -0.2458 } ], "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": 3761050000, "cost_of_revenue": 1901750000, "gross_profit": 1859300000, "ebit": 729484000, "ebitda": 854228000, "pretax_income": 700926000, "tax_provision": 174221000, "net_income": 526705000, "net_income_to_common": 526705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 484147000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 678107000, "capital_expenditure": 28086000, "free_cash_flow": 706193000, "dividends_paid": 327901000, "share_repurchases": -216855000, "shares_issued": null, "net_debt_issued": 209645000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3761050000, "cost_of_revenue": 1901750000, "gross_profit": 1859300000, "ebit": 729484000, "ebitda": 854228000, "pretax_income": 700926000, "tax_provision": 174221000, "net_income": 526705000, "net_income_to_common": 526705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 484147000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 678107000, "capital_expenditure": 28086000, "free_cash_flow": 706193000, "dividends_paid": 327901000, "share_repurchases": -216855000, "shares_issued": null, "net_debt_issued": 209645000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3761050000, "cost_of_revenue": 1901750000, "gross_profit": 1859300000, "ebit": 729484000, "ebitda": 854228000, "pretax_income": 700926000, "tax_provision": 174221000, "net_income": 526705000, "net_income_to_common": 526705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 484147000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 678107000, "capital_expenditure": 28086000, "free_cash_flow": 706193000, "dividends_paid": 327901000, "share_repurchases": -216855000, "shares_issued": null, "net_debt_issued": 209645000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3761050000, "cost_of_revenue": 1901750000, "gross_profit": 1859300000, "ebit": 729484000, "ebitda": 854228000, "pretax_income": 700926000, "tax_provision": 174221000, "net_income": 526705000, "net_income_to_common": 526705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 484147000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 678107000, "capital_expenditure": 28086000, "free_cash_flow": 706193000, "dividends_paid": 327901000, "share_repurchases": -216855000, "shares_issued": null, "net_debt_issued": 209645000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3761050000, "cost_of_revenue": 1901750000, "gross_profit": 1859300000, "ebit": 729484000, "ebitda": 854228000, "pretax_income": 700926000, "tax_provision": 174221000, "net_income": 526705000, "net_income_to_common": 526705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 484147000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 678107000, "capital_expenditure": 28086000, "free_cash_flow": 706193000, "dividends_paid": 327901000, "share_repurchases": -216855000, "shares_issued": null, "net_debt_issued": 209645000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3761050000, "cost_of_revenue": 1901750000, "gross_profit": 1859300000, "ebit": 729484000, "ebitda": 854228000, "pretax_income": 700926000, "tax_provision": 174221000, "net_income": 526705000, "net_income_to_common": 526705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 484147000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 678107000, "capital_expenditure": 28086000, "free_cash_flow": 706193000, "dividends_paid": 327901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3761050000, "cost_of_revenue": 1901750000, "gross_profit": 1859300000, "ebit": 729484000, "ebitda": 854228000, "pretax_income": 700926000, "tax_provision": 174221000, "net_income": 526705000, "net_income_to_common": 526705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 484147000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 678107000, "capital_expenditure": 28086000, "free_cash_flow": 706193000, "dividends_paid": 327901000, "share_repurchases": -216855000, "shares_issued": null, "net_debt_issued": 209645000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3388708000, "cost_of_revenue": 1603197000, "gross_profit": 1785511000, "ebit": 657907000, "ebitda": 771127000, "pretax_income": 630230000, "tax_provision": 163851000, "net_income": 466379000, "net_income_to_common": 466379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89630000, "total_current_assets": 442623000, "total_assets": 2819695000, "short_term_debt": 121319000, "long_term_debt": 395310000, "total_debt": 812528000, "total_liabilities": 1489102000, "total_equity": 1330593000, "shares_outstanding": 484295000, "goodwill_and_intangibles": 1702674000 }, "cash_flow": { "operating_cash_flow": 607653000, "capital_expenditure": 27572000, "free_cash_flow": 635225000, "dividends_paid": 297989000, "share_repurchases": -11606000, "shares_issued": null, "net_debt_issued": -96000000 } } ], "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": 1078576000, "cost_of_revenue": 542240000, "gross_profit": 536336000, "ebit": 200896000, "ebitda": 234506000, "pretax_income": 189754000, "tax_provision": 45844000, "net_income": 143910000, "net_income_to_common": 143910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109085000, "total_current_assets": 590401000, "total_assets": 3354932000, "short_term_debt": 354595000, "long_term_debt": 487107000, "total_debt": 1115303000, "total_liabilities": 1925335000, "total_equity": 1429597000, "shares_outstanding": 481397000, "goodwill_and_intangibles": 2050914000 }, "cash_flow": { "operating_cash_flow": 172506000, "capital_expenditure": 6429000, "free_cash_flow": 178935000, "dividends_paid": 88092000, "share_repurchases": -20476000, "shares_issued": null, "net_debt_issued": 51992000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906424000, "cost_of_revenue": 445522000, "gross_profit": 460902000, "ebit": 145949000, "ebitda": 178447000, "pretax_income": 137098000, "tax_provision": 29260000, "net_income": 107838000, "net_income_to_common": 107838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116543000, "total_current_assets": 513678000, "total_assets": 3160234000, "short_term_debt": 300640000, "long_term_debt": 486627000, "total_debt": 1067140000, "total_liabilities": 1778546000, "total_equity": 1381688000, "shares_outstanding": 481398000, "goodwill_and_intangibles": 1950314000 }, "cash_flow": { "operating_cash_flow": 118367000, "capital_expenditure": 7139000, "free_cash_flow": 125506000, "dividends_paid": 87849000, "share_repurchases": -22350000, "shares_issued": null, "net_debt_issued": 49496000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906424000, "cost_of_revenue": 445522000, "gross_profit": 460902000, "ebit": 145949000, "ebitda": 178447000, "pretax_income": 137098000, "tax_provision": 29260000, "net_income": 107838000, "net_income_to_common": 107838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116543000, "total_current_assets": 513678000, "total_assets": 3160234000, "short_term_debt": 300640000, "long_term_debt": 486627000, "total_debt": 1067140000, "total_liabilities": 1778546000, "total_equity": 1381688000, "shares_outstanding": 481398000, "goodwill_and_intangibles": 1950314000 }, "cash_flow": { "operating_cash_flow": 118367000, "capital_expenditure": 7139000, "free_cash_flow": 125506000, "dividends_paid": 87849000, "share_repurchases": -22350000, "shares_issued": null, "net_debt_issued": 49496000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906424000, "cost_of_revenue": 445522000, "gross_profit": 460902000, "ebit": 145949000, "ebitda": 178447000, "pretax_income": 137098000, "tax_provision": 29260000, "net_income": 107838000, "net_income_to_common": 107838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116543000, "total_current_assets": 513678000, "total_assets": 3160234000, "short_term_debt": 300640000, "long_term_debt": 486627000, "total_debt": 1067140000, "total_liabilities": 1778546000, "total_equity": 1381688000, "shares_outstanding": 481398000, "goodwill_and_intangibles": 1950314000 }, "cash_flow": { "operating_cash_flow": 118367000, "capital_expenditure": 7139000, "free_cash_flow": 125506000, "dividends_paid": 87849000, "share_repurchases": -22350000, "shares_issued": null, "net_debt_issued": 49496000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906424000, "cost_of_revenue": 445522000, "gross_profit": 460902000, "ebit": 145949000, "ebitda": 178447000, "pretax_income": 137098000, "tax_provision": 29260000, "net_income": 107838000, "net_income_to_common": 107838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116543000, "total_current_assets": 513678000, "total_assets": 3160234000, "short_term_debt": 300640000, "long_term_debt": 486627000, "total_debt": 1067140000, "total_liabilities": 1778546000, "total_equity": 1381688000, "shares_outstanding": 481398000, "goodwill_and_intangibles": 1950314000 }, "cash_flow": { "operating_cash_flow": 118367000, "capital_expenditure": 7139000, "free_cash_flow": 125506000, "dividends_paid": 87849000, "share_repurchases": -22350000, "shares_issued": null, "net_debt_issued": 49496000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906424000, "cost_of_revenue": 445522000, "gross_profit": 460902000, "ebit": 145949000, "ebitda": 178447000, "pretax_income": 137098000, "tax_provision": 29260000, "net_income": 107838000, "net_income_to_common": 107838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116543000, "total_current_assets": 513678000, "total_assets": 3160234000, "short_term_debt": 300640000, "long_term_debt": 486627000, "total_debt": 1067140000, "total_liabilities": 1778546000, "total_equity": 1381688000, "shares_outstanding": 481398000, "goodwill_and_intangibles": 1950314000 }, "cash_flow": { "operating_cash_flow": 118367000, "capital_expenditure": 7139000, "free_cash_flow": 125506000, "dividends_paid": 87849000, "share_repurchases": -22350000, "shares_issued": null, "net_debt_issued": 49496000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906424000, "cost_of_revenue": 445522000, "gross_profit": 460902000, "ebit": 145949000, "ebitda": 178447000, "pretax_income": 137098000, "tax_provision": 29260000, "net_income": 107838000, "net_income_to_common": 107838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116543000, "total_current_assets": 513678000, "total_assets": 3160234000, "short_term_debt": 300640000, "long_term_debt": 486627000, "total_debt": 1067140000, "total_liabilities": 1778546000, "total_equity": 1381688000, "shares_outstanding": 481398000, "goodwill_and_intangibles": 1950314000 }, "cash_flow": { "operating_cash_flow": 118367000, "capital_expenditure": 7139000, "free_cash_flow": 125506000, "dividends_paid": 87849000, "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": 906424000, "cost_of_revenue": 445522000, "gross_profit": 460902000, "ebit": 145486000, "ebitda": 177984000, "pretax_income": 137098000, "tax_provision": 29260000, "net_income": 107838000, "net_income_to_common": 107838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116543000, "total_current_assets": 513678000, "total_assets": 3160234000, "short_term_debt": 300640000, "long_term_debt": 486627000, "total_debt": 1067140000, "total_liabilities": 1778546000, "total_equity": 1381688000, "shares_outstanding": 481398000, "goodwill_and_intangibles": 1950314000 }, "cash_flow": { "operating_cash_flow": 118367000, "capital_expenditure": 7139000, "free_cash_flow": 125506000, "dividends_paid": 87849000, "share_repurchases": -22350000, "shares_issued": null, "net_debt_issued": 49496000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912913000, "cost_of_revenue": 479128000, "gross_profit": 433785000, "ebit": 162148000, "ebitda": 193715000, "pretax_income": 154708000, "tax_provision": 38267000, "net_income": 116441000, "net_income_to_common": 116441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 482781000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 164744000, "capital_expenditure": 5726000, "free_cash_flow": 170470000, "dividends_paid": 88451000, "share_repurchases": -198282000, "shares_issued": null, "net_debt_issued": 114430000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912913000, "cost_of_revenue": 479128000, "gross_profit": 433785000, "ebit": 162148000, "ebitda": 193715000, "pretax_income": 154708000, "tax_provision": 38267000, "net_income": 116441000, "net_income_to_common": 116441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 482781000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 164744000, "capital_expenditure": 5726000, "free_cash_flow": 170470000, "dividends_paid": 88451000, "share_repurchases": -198282000, "shares_issued": null, "net_debt_issued": 114430000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912913000, "cost_of_revenue": 479128000, "gross_profit": 433785000, "ebit": 162148000, "ebitda": 193715000, "pretax_income": 154708000, "tax_provision": 38267000, "net_income": 116441000, "net_income_to_common": 116441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 482781000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 164744000, "capital_expenditure": 5726000, "free_cash_flow": 170470000, "dividends_paid": 88451000, "share_repurchases": -198282000, "shares_issued": null, "net_debt_issued": 114430000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 912913000, "cost_of_revenue": 479128000, "gross_profit": 433785000, "ebit": 162148000, "ebitda": 193715000, "pretax_income": 154708000, "tax_provision": 38267000, "net_income": 116441000, "net_income_to_common": 116441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100004000, "total_current_assets": 472682000, "total_assets": 3140523000, "short_term_debt": 261093000, "long_term_debt": 486147000, "total_debt": 1038005000, "total_liabilities": 1766202000, "total_equity": 1374321000, "shares_outstanding": 482781000, "goodwill_and_intangibles": 1957048000 }, "cash_flow": { "operating_cash_flow": 164744000, "capital_expenditure": 5726000, "free_cash_flow": 170470000, "dividends_paid": 88451000, "share_repurchases": -198282000, "shares_issued": null, "net_debt_issued": 114430000 } } ] }, "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": "2026-06-30" }, "schema": { "public_fields_only": true } }