{ "ticker": { "uuid": "a92d259b-1c01-4153-990c-e83cc99714d2", "symbol": "FTI", "name": "TechnipFMC PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/a92d259b-1c01-4153-990c-e83cc99714d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a92d259b-1c01-4153-990c-e83cc99714d2/" }, "latest_snapshot": { "ticker": { "uuid": "a92d259b-1c01-4153-990c-e83cc99714d2", "symbol": "FTI", "name": "TechnipFMC PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/a92d259b-1c01-4153-990c-e83cc99714d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a92d259b-1c01-4153-990c-e83cc99714d2/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.62, "value": 0.16, "quality": 0.92, "momentum": 0.94, "coverage": 1, "confidence": 0.969, "delta": -2 }, "headline_factors": { "price": 72.07, "market_cap": 28734445716.79, "pe_ratio": 26.547, "earnings_yield": 0.0506, "ebitda_to_ev": 0.0648, "shareholder_yield": 0.0352, "roe": 0.3219, "piotroski_f_score": 8, "momentum_12_1": 0.9985, "volatility_252d": 0.2944 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 26.547, "ev_ebitda": 15.4276, "earnings_yield": 0.0506, "fcf_yield": 0.0676, "shareholder_yield": 0.0352 }, "quality": { "roe": 0.3219, "roic": 0.3083, "gross_margin": 0.2244, "fcf_margin": 0.1931, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0946, "eps_growth_1y": 0.2667, "fcf_growth_1y": 0.08 }, "momentum": { "price_return_12m": 1.2101, "momentum_12_1": 0.9985, "relative_strength": 1.0612 }, "scores": { "value_percentile": 0.16, "quality_percentile": 0.92, "momentum_percentile": 0.94, "growth_composite": 26, "yield_composite": 68, "overall_composite": 38, "os_score": 0.62, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 66.82, "os": 0.64, "value": 0.18, "quality": 0.92, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 24.6131, "earnings_yield": 0.0545, "shareholder_yield": 0.038, "roe": 0.3219, "momentum_12_1": 1.1644 }, { "week_end_date": "2026-06-14", "price": 70.79, "os": 0.63, "value": 0.16, "quality": 0.92, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 26.0755, "earnings_yield": 0.0515, "shareholder_yield": 0.0359, "roe": 0.3219, "momentum_12_1": 1.0718 }, { "week_end_date": "2026-06-21", "price": 65.17, "os": 0.65, "value": 0.2, "quality": 0.92, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 24.0054, "earnings_yield": 0.0559, "shareholder_yield": 0.039, "roe": 0.3219, "momentum_12_1": 1.0278 }, { "week_end_date": "2026-06-28", "price": 64.44, "os": 0.7, "value": 0.23, "quality": 0.92, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 23.7365, "earnings_yield": 0.0565, "shareholder_yield": 0.0394, "roe": 0.3219, "momentum_12_1": 0.9889 }, { "week_end_date": "2026-07-05", "price": 66.75, "os": 0.66, "value": 0.21, "quality": 0.92, "momentum": 0.92, "confidence": 0.991, "coverage": 1, "pe_ratio": 24.5874, "earnings_yield": 0.0546, "shareholder_yield": 0.0381, "roe": 0.3219, "momentum_12_1": 0.9223 }, { "week_end_date": "2026-07-12", "price": 71.85, "os": 0.6, "value": 0.16, "quality": 0.92, "momentum": 0.89, "confidence": 0.98, "coverage": 1, "pe_ratio": 26.4659, "earnings_yield": 0.0507, "shareholder_yield": 0.0354, "roe": 0.3219, "momentum_12_1": 0.9931 }, { "week_end_date": "2026-07-19", "price": 72.07, "os": 0.62, "value": 0.16, "quality": 0.92, "momentum": 0.94, "confidence": 0.969, "coverage": 1, "pe_ratio": 26.547, "earnings_yield": 0.0506, "shareholder_yield": 0.0352, "roe": 0.3219, "momentum_12_1": 0.9985 } ], "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": 9932600000, "cost_of_revenue": 8209600000, "gross_profit": 1723000000, "ebit": 1037000000, "ebitda": 1478800000, "pretax_income": 940000000, "tax_provision": -23900000, "net_income": 963900000, "net_income_to_common": 963900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 419000000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 1764600000, "capital_expenditure": 317200000, "free_cash_flow": 2081800000, "dividends_paid": 82300000, "share_repurchases": -918300000, "shares_issued": null, "net_debt_issued": -503300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9932600000, "cost_of_revenue": 8209600000, "gross_profit": 1723000000, "ebit": 1037000000, "ebitda": 1478800000, "pretax_income": 940000000, "tax_provision": -23900000, "net_income": 963900000, "net_income_to_common": 963900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 419000000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 1764600000, "capital_expenditure": 317200000, "free_cash_flow": 2081800000, "dividends_paid": 82300000, "share_repurchases": -918300000, "shares_issued": null, "net_debt_issued": -503300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9932600000, "cost_of_revenue": 8209600000, "gross_profit": 1723000000, "ebit": 1037000000, "ebitda": 1478800000, "pretax_income": 940000000, "tax_provision": -23900000, "net_income": 963900000, "net_income_to_common": 963900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 419000000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 1764600000, "capital_expenditure": 317200000, "free_cash_flow": 2081800000, "dividends_paid": 82300000, "share_repurchases": -918300000, "shares_issued": null, "net_debt_issued": -503300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9932600000, "cost_of_revenue": 8209600000, "gross_profit": 1723000000, "ebit": 1037000000, "ebitda": 1478800000, "pretax_income": 940000000, "tax_provision": -23900000, "net_income": 963900000, "net_income_to_common": 963900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 419000000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 1764600000, "capital_expenditure": 317200000, "free_cash_flow": 2081800000, "dividends_paid": 82300000, "share_repurchases": -918300000, "shares_issued": null, "net_debt_issued": -503300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9932600000, "cost_of_revenue": 8209600000, "gross_profit": 1723000000, "ebit": 1037000000, "ebitda": 1478800000, "pretax_income": 940000000, "tax_provision": -23900000, "net_income": 963900000, "net_income_to_common": 963900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 419000000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 1764600000, "capital_expenditure": 317200000, "free_cash_flow": 2081800000, "dividends_paid": 82300000, "share_repurchases": -918300000, "shares_issued": null, "net_debt_issued": -503300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9932600000, "cost_of_revenue": 8209600000, "gross_profit": 1723000000, "ebit": 1037000000, "ebitda": 1478800000, "pretax_income": 940000000, "tax_provision": -23900000, "net_income": 963900000, "net_income_to_common": 963900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 419000000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 1764600000, "capital_expenditure": 317200000, "free_cash_flow": 2081800000, "dividends_paid": 82300000, "share_repurchases": -918300000, "shares_issued": null, "net_debt_issued": -503300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9081300000, "cost_of_revenue": 7372300000, "gross_profit": 1709000000, "ebit": 1037800000, "ebitda": 1412700000, "pretax_income": 940400000, "tax_provision": 85100000, "net_income": 842900000, "net_income_to_common": 842900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1157700000, "total_current_assets": 5467600000, "total_assets": 9869200000, "short_term_debt": 470800000, "long_term_debt": 607300000, "total_debt": 1791400000, "total_liabilities": 6730800000, "total_equity": 3093800000, "shares_outstanding": 440500000, "goodwill_and_intangibles": 508300000 }, "cash_flow": { "operating_cash_flow": 961000000, "capital_expenditure": 281600000, "free_cash_flow": 1242600000, "dividends_paid": 85900000, "share_repurchases": -400100000, "shares_issued": null, "net_debt_issued": -121300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9081300000, "cost_of_revenue": 7372300000, "gross_profit": 1709000000, "ebit": 1037800000, "ebitda": 1412700000, "pretax_income": 940400000, "tax_provision": 85100000, "net_income": 842900000, "net_income_to_common": 842900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1157700000, "total_current_assets": 5467600000, "total_assets": 9869200000, "short_term_debt": 470800000, "long_term_debt": 607300000, "total_debt": 1791400000, "total_liabilities": 6730800000, "total_equity": 3093800000, "shares_outstanding": 440500000, "goodwill_and_intangibles": 508300000 }, "cash_flow": { "operating_cash_flow": 961000000, "capital_expenditure": 281600000, "free_cash_flow": 1242600000, "dividends_paid": 85900000, "share_repurchases": -400100000, "shares_issued": null, "net_debt_issued": -121300000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2492700000, "cost_of_revenue": 1907400000, "gross_profit": 585300000, "ebit": 372900000, "ebitda": 476500000, "pretax_income": 355800000, "tax_provision": 95900000, "net_income": 260500000, "net_income_to_common": 260500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_assets": 10086100000, "short_term_debt": 218100000, "long_term_debt": 384000000, "total_debt": 1304100000, "total_liabilities": 6715300000, "total_equity": 3362900000, "shares_outstanding": 409900000, "goodwill_and_intangibles": 402800000 }, "cash_flow": { "operating_cash_flow": 332500000, "capital_expenditure": 55600000, "free_cash_flow": 388100000, "dividends_paid": 19900000, "share_repurchases": -264800000, "shares_issued": null, "net_debt_issued": -4500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2492700000, "cost_of_revenue": 1907400000, "gross_profit": 585300000, "ebit": 372900000, "ebitda": 476500000, "pretax_income": 355800000, "tax_provision": 95900000, "net_income": 260500000, "net_income_to_common": 260500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_assets": 10086100000, "short_term_debt": 218100000, "long_term_debt": 384000000, "total_debt": 1304100000, "total_liabilities": 6715300000, "total_equity": 3362900000, "shares_outstanding": 409900000, "goodwill_and_intangibles": 402800000 }, "cash_flow": { "operating_cash_flow": 332500000, "capital_expenditure": 55600000, "free_cash_flow": 388100000, "dividends_paid": 19900000, "share_repurchases": -264800000, "shares_issued": null, "net_debt_issued": -4500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2492700000, "cost_of_revenue": 1907400000, "gross_profit": 585300000, "ebit": 372900000, "ebitda": 476500000, "pretax_income": 355800000, "tax_provision": 95900000, "net_income": 260500000, "net_income_to_common": 260500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_assets": 10086100000, "short_term_debt": 218100000, "long_term_debt": 384000000, "total_debt": 1304100000, "total_liabilities": 6715300000, "total_equity": 3362900000, "shares_outstanding": 409900000, "goodwill_and_intangibles": 402800000 }, "cash_flow": { "operating_cash_flow": 332500000, "capital_expenditure": 55600000, "free_cash_flow": 388100000, "dividends_paid": 19900000, "share_repurchases": -264800000, "shares_issued": null, "net_debt_issued": -4500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2492700000, "cost_of_revenue": 1907400000, "gross_profit": 585300000, "ebit": 372900000, "ebitda": 476500000, "pretax_income": 355800000, "tax_provision": 95900000, "net_income": 260500000, "net_income_to_common": 260500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_assets": 10086100000, "short_term_debt": 218100000, "long_term_debt": 384000000, "total_debt": 1304100000, "total_liabilities": 6715300000, "total_equity": 3362900000, "shares_outstanding": 409900000, "goodwill_and_intangibles": 402800000 }, "cash_flow": { "operating_cash_flow": 332500000, "capital_expenditure": 55600000, "free_cash_flow": 388100000, "dividends_paid": 19900000, "share_repurchases": -264800000, "shares_issued": null, "net_debt_issued": -4500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2492700000, "cost_of_revenue": 1907400000, "gross_profit": 585300000, "ebit": 372900000, "ebitda": 476500000, "pretax_income": 355800000, "tax_provision": 95900000, "net_income": 260500000, "net_income_to_common": 260500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_assets": 10086100000, "short_term_debt": 218100000, "long_term_debt": 384000000, "total_debt": 1304100000, "total_liabilities": 6715300000, "total_equity": 3362900000, "shares_outstanding": 409900000, "goodwill_and_intangibles": 402800000 }, "cash_flow": { "operating_cash_flow": 332500000, "capital_expenditure": 55600000, "free_cash_flow": 388100000, "dividends_paid": 19900000, "share_repurchases": -264800000, "shares_issued": null, "net_debt_issued": -4500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2492700000, "cost_of_revenue": 1907400000, "gross_profit": 585300000, "ebit": 351000000, "ebitda": 454600000, "pretax_income": 355800000, "tax_provision": 95900000, "net_income": 260500000, "net_income_to_common": 260500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960800000, "total_current_assets": 5530000000, "total_assets": 10086100000, "short_term_debt": 218100000, "long_term_debt": 384000000, "total_debt": 1304100000, "total_liabilities": 6715300000, "total_equity": 3362900000, "shares_outstanding": 409900000, "goodwill_and_intangibles": 402800000 }, "cash_flow": { "operating_cash_flow": 332500000, "capital_expenditure": 55600000, "free_cash_flow": 388100000, "dividends_paid": 19900000, "share_repurchases": -264800000, "shares_issued": null, "net_debt_issued": -4500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2505300000, "cost_of_revenue": 1992100000, "gross_profit": 513200000, "ebit": 295600000, "ebitda": 372500000, "pretax_income": 277900000, "tax_provision": 33299999, "net_income": 242700000, "net_income_to_common": 242700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 409700000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 453600000, "capital_expenditure": 94500000, "free_cash_flow": 548100000, "dividends_paid": 20200000, "share_repurchases": -168100000, "shares_issued": null, "net_debt_issued": -6900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2505300000, "cost_of_revenue": 1992100000, "gross_profit": 513200000, "ebit": 295600000, "ebitda": 372500000, "pretax_income": 277900000, "tax_provision": 33299999, "net_income": 242700000, "net_income_to_common": 242700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 409700000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 453600000, "capital_expenditure": 94500000, "free_cash_flow": 548100000, "dividends_paid": 20200000, "share_repurchases": -168100000, "shares_issued": null, "net_debt_issued": -6900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2505300000, "cost_of_revenue": 1992100000, "gross_profit": 513200000, "ebit": 295600000, "ebitda": 372500000, "pretax_income": 277900000, "tax_provision": 33299999, "net_income": 242700000, "net_income_to_common": 242700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 409700000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 453600000, "capital_expenditure": 94500000, "free_cash_flow": 548100000, "dividends_paid": 20200000, "share_repurchases": -168100000, "shares_issued": null, "net_debt_issued": -6900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2505300000, "cost_of_revenue": 1992100000, "gross_profit": 513200000, "ebit": 295600000, "ebitda": 372500000, "pretax_income": 277900000, "tax_provision": 33299999, "net_income": 242700000, "net_income_to_common": 242700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 409700000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 453600000, "capital_expenditure": 94500000, "free_cash_flow": 548100000, "dividends_paid": 20200000, "share_repurchases": -168100000, "shares_issued": null, "net_debt_issued": -6900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2505300000, "cost_of_revenue": 1992100000, "gross_profit": 513200000, "ebit": 295600000, "ebitda": 372500000, "pretax_income": 277900000, "tax_provision": 33299999, "net_income": 242700000, "net_income_to_common": 242700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 409700000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 453600000, "capital_expenditure": 94500000, "free_cash_flow": 548100000, "dividends_paid": 20200000, "share_repurchases": -168100000, "shares_issued": null, "net_debt_issued": -6900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2505300000, "cost_of_revenue": 1992100000, "gross_profit": 513200000, "ebit": 311100000, "ebitda": 388000000, "pretax_income": 277900000, "tax_provision": 33299999, "net_income": 242700000, "net_income_to_common": 242700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1031900000, "total_current_assets": 5545300000, "total_assets": 10118200000, "short_term_debt": 212000000, "long_term_debt": 395700000, "total_debt": 2016300000, "total_liabilities": 6712900000, "total_equity": 3363800000, "shares_outstanding": 409700000, "goodwill_and_intangibles": 425700000 }, "cash_flow": { "operating_cash_flow": 453600000, "capital_expenditure": 94500000, "free_cash_flow": 548100000, "dividends_paid": 20200000, "share_repurchases": -168100000, "shares_issued": null, "net_debt_issued": -6900000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }