{ "ticker": { "uuid": "a0be364a-9028-4808-ac60-98923b1849d0", "symbol": "INDB", "name": "Independent Bank", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/a0be364a-9028-4808-ac60-98923b1849d0/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0be364a-9028-4808-ac60-98923b1849d0/" }, "latest_snapshot": { "ticker": { "uuid": "a0be364a-9028-4808-ac60-98923b1849d0", "symbol": "INDB", "name": "Independent Bank", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/a0be364a-9028-4808-ac60-98923b1849d0/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0be364a-9028-4808-ac60-98923b1849d0/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.73, "value": 0.67, "quality": 0.32, "momentum": 0.76, "coverage": 1, "confidence": 1, "delta": -3 }, "headline_factors": { "price": 85.12, "market_cap": 4053297445.12, "pe_ratio": 14.9373, "earnings_yield": 0.0631, "ebitda_to_ev": 0.0712, "shareholder_yield": 0.0436, "roe": 0.0773, "piotroski_f_score": 6, "momentum_12_1": 0.3086, "volatility_252d": 0.2138 }, "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": 14.9373, "ev_ebitda": 14.0402, "earnings_yield": 0.0631, "fcf_yield": 0.0585, "shareholder_yield": 0.0436 }, "quality": { "roe": 0.0773, "roic": 0.0556, "gross_margin": 0.704, "fcf_margin": 0.21, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.2675, "eps_growth_1y": 0.4395, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.3175, "momentum_12_1": 0.3086, "relative_strength": 0.1013 }, "scores": { "value_percentile": 0.67, "quality_percentile": 0.32, "momentum_percentile": 0.76, "growth_composite": 8, "yield_composite": 23, "overall_composite": 27, "os_score": 0.73, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 78.96, "os": 0.86, "value": 0.75, "quality": 0.65, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 15.8343, "earnings_yield": 0.0724, "shareholder_yield": 0.0462, "roe": 0.0679, "momentum_12_1": 0.2576 }, { "week_end_date": "2026-06-14", "price": 82.64, "os": 0.83, "value": 0.73, "quality": 0.64, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 16.5706, "earnings_yield": 0.0692, "shareholder_yield": 0.0442, "roe": 0.0679, "momentum_12_1": 0.2308 }, { "week_end_date": "2026-06-21", "price": 80.43, "os": 0.87, "value": 0.74, "quality": 0.66, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 16.1288, "earnings_yield": 0.0711, "shareholder_yield": 0.0454, "roe": 0.0679, "momentum_12_1": 0.3258 }, { "week_end_date": "2026-06-28", "price": 84.54, "os": 0.85, "value": 0.73, "quality": 0.67, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 16.9527, "earnings_yield": 0.0677, "shareholder_yield": 0.0432, "roe": 0.0679, "momentum_12_1": 0.2764 }, { "week_end_date": "2026-07-05", "price": 84.18, "os": 0.79, "value": 0.73, "quality": 0.35, "momentum": 0.73, "confidence": 0.991, "coverage": 1, "pe_ratio": 16.8802, "earnings_yield": 0.068, "shareholder_yield": 0.0439, "roe": 0.0679, "momentum_12_1": 0.2095 }, { "week_end_date": "2026-07-12", "price": 83.71, "os": 0.88, "value": 0.73, "quality": 0.67, "momentum": 0.81, "confidence": 0.98, "coverage": 1, "pe_ratio": 16.786, "earnings_yield": 0.0684, "shareholder_yield": 0.0442, "roe": 0.0679, "momentum_12_1": 0.2841 }, { "week_end_date": "2026-07-19", "price": 84.51, "os": 0.7, "value": 0.67, "quality": 0.31, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 14.8303, "earnings_yield": 0.0635, "shareholder_yield": 0.044, "roe": 0.0773, "momentum_12_1": 0.1869 }, { "week_end_date": "2026-07-26", "price": 85.12, "os": 0.73, "value": 0.67, "quality": 0.32, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 14.9373, "earnings_yield": 0.0631, "shareholder_yield": 0.0436, "roe": 0.0773, "momentum_12_1": 0.3086 } ], "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": 1167171000, "cost_of_revenue": 374288000, "gross_profit": 792883000, "ebit": 266920000, "ebitda": 306230000, "pretax_income": 262170000, "tax_provision": 57048000, "net_income": 205122000, "net_income_to_common": 205122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 415623000, "long_term_debt": 775894000, "total_debt": 901253000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 251160000, "capital_expenditure": 12135000, "free_cash_flow": 263295000, "dividends_paid": 103903000, "share_repurchases": -59759000, "shares_issued": null, "net_debt_issued": 1407000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167171000, "cost_of_revenue": 374288000, "gross_profit": 792883000, "ebit": 266920000, "ebitda": 306230000, "pretax_income": 262170000, "tax_provision": 57048000, "net_income": 205122000, "net_income_to_common": 205122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 415623000, "long_term_debt": 775894000, "total_debt": 901253000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 251160000, "capital_expenditure": 12135000, "free_cash_flow": 263295000, "dividends_paid": 103903000, "share_repurchases": -59759000, "shares_issued": null, "net_debt_issued": 1407000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167171000, "cost_of_revenue": 374288000, "gross_profit": 792883000, "ebit": 266920000, "ebitda": 306230000, "pretax_income": 262170000, "tax_provision": 57048000, "net_income": 205122000, "net_income_to_common": 205122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 415623000, "long_term_debt": 775894000, "total_debt": 901253000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 251160000, "capital_expenditure": 12135000, "free_cash_flow": 263295000, "dividends_paid": 103903000, "share_repurchases": -59759000, "shares_issued": null, "net_debt_issued": 1407000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167171000, "cost_of_revenue": 374288000, "gross_profit": 792883000, "ebit": 266920000, "ebitda": 306230000, "pretax_income": 262170000, "tax_provision": 57048000, "net_income": 205122000, "net_income_to_common": 205122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 415623000, "long_term_debt": 775894000, "total_debt": 901253000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 251160000, "capital_expenditure": 12135000, "free_cash_flow": 263295000, "dividends_paid": 103903000, "share_repurchases": -59759000, "shares_issued": null, "net_debt_issued": 1407000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167171000, "cost_of_revenue": 374288000, "gross_profit": 792883000, "ebit": 266920000, "ebitda": 306230000, "pretax_income": 262170000, "tax_provision": 57048000, "net_income": 205122000, "net_income_to_common": 205122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 415623000, "long_term_debt": 775894000, "total_debt": 901253000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 251160000, "capital_expenditure": 12135000, "free_cash_flow": 263295000, "dividends_paid": 103903000, "share_repurchases": -59759000, "shares_issued": null, "net_debt_issued": 1407000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167171000, "cost_of_revenue": 374288000, "gross_profit": 792883000, "ebit": 266920000, "ebitda": 306230000, "pretax_income": 262170000, "tax_provision": 57048000, "net_income": 205122000, "net_income_to_common": 205122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 415623000, "long_term_debt": 775894000, "total_debt": 901253000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 251160000, "capital_expenditure": 12135000, "free_cash_flow": 263295000, "dividends_paid": 103903000, "share_repurchases": -59759000, "shares_issued": null, "net_debt_issued": 1407000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167171000, "cost_of_revenue": 374288000, "gross_profit": 792883000, "ebit": 266920000, "ebitda": 306230000, "pretax_income": 262170000, "tax_provision": 57048000, "net_income": 205122000, "net_income_to_common": 205122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 415623000, "long_term_debt": 775894000, "total_debt": 901253000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 251160000, "capital_expenditure": 12135000, "free_cash_flow": 263295000, "dividends_paid": 103903000, "share_repurchases": -59759000, "shares_issued": null, "net_debt_issued": 1407000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 974137000, "cost_of_revenue": 327274000, "gross_profit": 646863000, "ebit": 247127000, "ebitda": 288016000, "pretax_income": 247127000, "tax_provision": 55046000, "net_income": 192081000, "net_income_to_common": 192081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219890000, "total_current_assets": 367164000, "total_assets": 19373565000, "short_term_debt": 651899000, "long_term_debt": 701374000, "total_debt": 701374000, "total_liabilities": 16380445000, "total_equity": 2993120000, "shares_outstanding": 42512000, "goodwill_and_intangibles": 997356000 }, "cash_flow": { "operating_cash_flow": 229921000, "capital_expenditure": 20435000, "free_cash_flow": 250356000, "dividends_paid": 96200000, "share_repurchases": -28467000, "shares_issued": null, "net_debt_issued": -517000000 } } ], "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": 289292000, "cost_of_revenue": 78365000, "gross_profit": 210927000, "ebit": 70651000, "ebitda": 84332000, "pretax_income": 106796000, "tax_provision": 24958000, "net_income": 81838000, "net_income_to_common": 81838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251971000, "total_current_assets": 251971000, "total_assets": 24973894000, "short_term_debt": 341703000, "long_term_debt": null, "total_debt": 701465000, "total_liabilities": 21461531000, "total_equity": 3512363000, "shares_outstanding": 48054411, "goodwill_and_intangibles": 1210506000 }, "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": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 289292000, "cost_of_revenue": 78365000, "gross_profit": 210927000, "ebit": 70651000, "ebitda": 84332000, "pretax_income": 106796000, "tax_provision": 24958000, "net_income": 81838000, "net_income_to_common": 81838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251971000, "total_current_assets": 251971000, "total_assets": 24973894000, "short_term_debt": 341703000, "long_term_debt": null, "total_debt": 701465000, "total_liabilities": 21461531000, "total_equity": 3512363000, "shares_outstanding": 48054411, "goodwill_and_intangibles": 1210506000 }, "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": 290265000, "cost_of_revenue": 77806000, "gross_profit": 212459000, "ebit": 69546000, "ebitda": 72570000, "pretax_income": 104303000, "tax_provision": 24384000, "net_income": 79919000, "net_income_to_common": 79919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728978000, "total_current_assets": 1248783000, "total_assets": 24783580000, "short_term_debt": 99969000, "long_term_debt": 676287000, "total_debt": 776256000, "total_liabilities": 21241539000, "total_equity": 3542041000, "shares_outstanding": 48999745, "goodwill_and_intangibles": 1217297000 }, "cash_flow": { "operating_cash_flow": 117218000, "capital_expenditure": 5604000, "free_cash_flow": 122822000, "dividends_paid": 29055000, "share_repurchases": -64729000, "shares_issued": null, "net_debt_issued": -49786000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 290265000, "cost_of_revenue": 77806000, "gross_profit": 212459000, "ebit": 69546000, "ebitda": 72570000, "pretax_income": 104303000, "tax_provision": 24384000, "net_income": 79919000, "net_income_to_common": 79919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728978000, "total_current_assets": 1248783000, "total_assets": 24783580000, "short_term_debt": 99969000, "long_term_debt": 676287000, "total_debt": 776256000, "total_liabilities": 21241539000, "total_equity": 3542041000, "shares_outstanding": 48999745, "goodwill_and_intangibles": 1217297000 }, "cash_flow": { "operating_cash_flow": 117218000, "capital_expenditure": 5604000, "free_cash_flow": 122822000, "dividends_paid": 29055000, "share_repurchases": -64729000, "shares_issued": null, "net_debt_issued": -49786000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 290265000, "cost_of_revenue": 77806000, "gross_profit": 212459000, "ebit": 69546000, "ebitda": 72570000, "pretax_income": 104303000, "tax_provision": 24384000, "net_income": 79919000, "net_income_to_common": 79919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728978000, "total_current_assets": 1248783000, "total_assets": 24783580000, "short_term_debt": 99969000, "long_term_debt": 676287000, "total_debt": 776256000, "total_liabilities": 21241539000, "total_equity": 3542041000, "shares_outstanding": 48999745, "goodwill_and_intangibles": 1217297000 }, "cash_flow": { "operating_cash_flow": 117218000, "capital_expenditure": 5604000, "free_cash_flow": 122822000, "dividends_paid": 29055000, "share_repurchases": -64729000, "shares_issued": null, "net_debt_issued": -49786000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 290265000, "cost_of_revenue": 77806000, "gross_profit": 212459000, "ebit": 69546000, "ebitda": 72570000, "pretax_income": 104303000, "tax_provision": 24384000, "net_income": 79919000, "net_income_to_common": 79919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728978000, "total_current_assets": 1248783000, "total_assets": 24783580000, "short_term_debt": 99969000, "long_term_debt": 676287000, "total_debt": 776256000, "total_liabilities": 21241539000, "total_equity": 3542041000, "shares_outstanding": 48999745, "goodwill_and_intangibles": 1217297000 }, "cash_flow": { "operating_cash_flow": 117218000, "capital_expenditure": 5604000, "free_cash_flow": 122822000, "dividends_paid": 29055000, "share_repurchases": -64729000, "shares_issued": null, "net_debt_issued": -49786000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 290265000, "cost_of_revenue": 77806000, "gross_profit": 212459000, "ebit": 69546000, "ebitda": 72570000, "pretax_income": 104303000, "tax_provision": 24384000, "net_income": 79919000, "net_income_to_common": 79919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728978000, "total_current_assets": 1248783000, "total_assets": 24783580000, "short_term_debt": 99969000, "long_term_debt": 676287000, "total_debt": 776256000, "total_liabilities": 21241539000, "total_equity": 3542041000, "shares_outstanding": 48999745, "goodwill_and_intangibles": 1217297000 }, "cash_flow": { "operating_cash_flow": 117218000, "capital_expenditure": 5604000, "free_cash_flow": 122822000, "dividends_paid": 29055000, "share_repurchases": -64729000, "shares_issued": null, "net_debt_issued": -49786000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 290265000, "cost_of_revenue": 77806000, "gross_profit": 212459000, "ebit": 69546000, "ebitda": 72570000, "pretax_income": 104303000, "tax_provision": 24384000, "net_income": 79919000, "net_income_to_common": 79919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728978000, "total_current_assets": 1248783000, "total_assets": 24783580000, "short_term_debt": 99969000, "long_term_debt": 676287000, "total_debt": 776256000, "total_liabilities": 21241539000, "total_equity": 3542041000, "shares_outstanding": 48999745, "goodwill_and_intangibles": 1217297000 }, "cash_flow": { "operating_cash_flow": 117218000, "capital_expenditure": 5604000, "free_cash_flow": 122822000, "dividends_paid": 29055000, "share_repurchases": -64729000, "shares_issued": null, "net_debt_issued": -49786000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 290265000, "cost_of_revenue": 77806000, "gross_profit": 212459000, "ebit": 69546000, "ebitda": 72570000, "pretax_income": 104303000, "tax_provision": 24384000, "net_income": 79919000, "net_income_to_common": 79919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728978000, "total_current_assets": 1248783000, "total_assets": 24783580000, "short_term_debt": 99969000, "long_term_debt": 676287000, "total_debt": 776256000, "total_liabilities": 21241539000, "total_equity": 3542041000, "shares_outstanding": 48999745, "goodwill_and_intangibles": 1217297000 }, "cash_flow": { "operating_cash_flow": 117218000, "capital_expenditure": 5604000, "free_cash_flow": 122822000, "dividends_paid": 29055000, "share_repurchases": -64729000, "shares_issued": null, "net_debt_issued": -49786000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 338980000, "cost_of_revenue": 85049000, "gross_profit": 253931000, "ebit": 99561000, "ebitda": 106615000, "pretax_income": 94811000, "tax_provision": 19476000, "net_income": 75335000, "net_income_to_common": 75335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 49953000, "long_term_debt": 775894000, "total_debt": 825847000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 78935000, "capital_expenditure": 3405000, "free_cash_flow": 82340000, "dividends_paid": 29387000, "share_repurchases": -36765000, "shares_issued": null, "net_debt_issued": 49599000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 338980000, "cost_of_revenue": 85049000, "gross_profit": 253931000, "ebit": 99561000, "ebitda": 106615000, "pretax_income": 94811000, "tax_provision": 19476000, "net_income": 75335000, "net_income_to_common": 75335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 49953000, "long_term_debt": 775894000, "total_debt": 825847000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 78935000, "capital_expenditure": 3405000, "free_cash_flow": 82340000, "dividends_paid": 29387000, "share_repurchases": -36765000, "shares_issued": null, "net_debt_issued": 49599000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 338980000, "cost_of_revenue": 85049000, "gross_profit": 253931000, "ebit": 99561000, "ebitda": 106615000, "pretax_income": 94811000, "tax_provision": 19476000, "net_income": 75335000, "net_income_to_common": 75335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229770000, "total_current_assets": 229770000, "total_assets": 24912896000, "short_term_debt": 49953000, "long_term_debt": 775894000, "total_debt": 825847000, "total_liabilities": 21347168000, "total_equity": 3565728000, "shares_outstanding": 49476340, "goodwill_and_intangibles": 1224186000 }, "cash_flow": { "operating_cash_flow": 78935000, "capital_expenditure": 3405000, "free_cash_flow": 82340000, "dividends_paid": 29387000, "share_repurchases": -36765000, "shares_issued": null, "net_debt_issued": 49599000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }