{ "ticker": { "uuid": "aa1a9231-fc40-46a0-b808-5ef510acf9a1", "symbol": "SHW", "name": "Sherwin-Williams Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/aa1a9231-fc40-46a0-b808-5ef510acf9a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/aa1a9231-fc40-46a0-b808-5ef510acf9a1/" }, "latest_snapshot": { "ticker": { "uuid": "aa1a9231-fc40-46a0-b808-5ef510acf9a1", "symbol": "SHW", "name": "Sherwin-Williams Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/aa1a9231-fc40-46a0-b808-5ef510acf9a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/aa1a9231-fc40-46a0-b808-5ef510acf9a1/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.15, "value": 0.09, "quality": 0.88, "momentum": 0.23, "coverage": 0.97, "confidence": 0.94, "delta": -1 }, "headline_factors": { "price": 331.32, "market_cap": 81715313949.72, "pe_ratio": 31.4374, "earnings_yield": 0.0405, "ebitda_to_ev": 0.0469, "shareholder_yield": 0.0306, "roe": 0.5866, "piotroski_f_score": 6, "momentum_12_1": -0.0478, "volatility_252d": 0.2414 }, "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": 31.4374, "ev_ebitda": 21.3047, "earnings_yield": 0.0405, "fcf_yield": 0.0462, "shareholder_yield": 0.0306 }, "quality": { "roe": 0.5866, "roic": 0.1655, "gross_margin": 0.4912, "fcf_margin": 0.1838, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.039, "eps_growth_1y": -0.0301, "fcf_growth_1y": 0.0659 }, "momentum": { "price_return_12m": -0.0166, "momentum_12_1": -0.0478, "relative_strength": -0.1655 }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.88, "momentum_percentile": 0.23, "growth_composite": 87, "yield_composite": 70, "overall_composite": 85, "os_score": 0.15, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 305.3, "os": 0.16, "value": 0.11, "quality": 0.89, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.9685, "earnings_yield": 0.0434, "shareholder_yield": 0.0332, "roe": 0.5866, "momentum_12_1": -0.1077 }, { "week_end_date": "2026-06-14", "price": 317.3, "os": 0.17, "value": 0.1, "quality": 0.88, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.1071, "earnings_yield": 0.042, "shareholder_yield": 0.032, "roe": 0.5866, "momentum_12_1": -0.1004 }, { "week_end_date": "2026-06-21", "price": 320.79, "os": 0.16, "value": 0.1, "quality": 0.9, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.4383, "earnings_yield": 0.0416, "shareholder_yield": 0.0316, "roe": 0.5866, "momentum_12_1": -0.0645 }, { "week_end_date": "2026-06-28", "price": 344.07, "os": 0.17, "value": 0.09, "quality": 0.88, "momentum": 0.27, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 32.6472, "earnings_yield": 0.0392, "shareholder_yield": 0.0295, "roe": 0.5866, "momentum_12_1": -0.1129 }, { "week_end_date": "2026-07-05", "price": 352.48, "os": 0.17, "value": 0.08, "quality": 0.91, "momentum": 0.24, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 33.4452, "earnings_yield": 0.0384, "shareholder_yield": 0.0288, "roe": 0.5866, "momentum_12_1": -0.1295 }, { "week_end_date": "2026-07-12", "price": 333.99, "os": 0.14, "value": 0.09, "quality": 0.9, "momentum": 0.16, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 31.6908, "earnings_yield": 0.0402, "shareholder_yield": 0.0304, "roe": 0.5866, "momentum_12_1": -0.0741 }, { "week_end_date": "2026-07-19", "price": 331.32, "os": 0.15, "value": 0.09, "quality": 0.88, "momentum": 0.23, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 31.4374, "earnings_yield": 0.0405, "shareholder_yield": 0.0306, "roe": 0.5866, "momentum_12_1": -0.0478 } ], "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": 23574300000, "cost_of_revenue": 12038100000, "gross_profit": 11536200000, "ebit": 3807100000, "ebitda": 4395900000, "pretax_income": 3338200000, "tax_provision": 769700000, "net_income": 2568500000, "net_income_to_common": 2568500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 3451600000, "capital_expenditure": 797600000, "free_cash_flow": 4249200000, "dividends_paid": 789800000, "share_repurchases": -1656400000, "shares_issued": null, "net_debt_issued": 1013800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23574300000, "cost_of_revenue": 12038100000, "gross_profit": 11536200000, "ebit": 3807100000, "ebitda": 4395900000, "pretax_income": 3338200000, "tax_provision": 769700000, "net_income": 2568500000, "net_income_to_common": 2568500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 3451600000, "capital_expenditure": 797600000, "free_cash_flow": 4249200000, "dividends_paid": 789800000, "share_repurchases": -1656400000, "shares_issued": null, "net_debt_issued": 1013800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23574300000, "cost_of_revenue": 12038100000, "gross_profit": 11536200000, "ebit": 3807100000, "ebitda": 4395900000, "pretax_income": 3338200000, "tax_provision": 769700000, "net_income": 2568500000, "net_income_to_common": 2568500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 3451600000, "capital_expenditure": 797600000, "free_cash_flow": 4249200000, "dividends_paid": 789800000, "share_repurchases": -1656400000, "shares_issued": null, "net_debt_issued": 1013800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23574300000, "cost_of_revenue": 12038100000, "gross_profit": 11536200000, "ebit": 3807100000, "ebitda": 4395900000, "pretax_income": 3338200000, "tax_provision": 769700000, "net_income": 2568500000, "net_income_to_common": 2568500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 3451600000, "capital_expenditure": 797600000, "free_cash_flow": 4249200000, "dividends_paid": 789800000, "share_repurchases": -1656400000, "shares_issued": null, "net_debt_issued": 1013800000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23574300000, "cost_of_revenue": 12038100000, "gross_profit": 11536200000, "ebit": 3807100000, "ebitda": 4395900000, "pretax_income": 3338200000, "tax_provision": 769700000, "net_income": 2568500000, "net_income_to_common": 2568500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 3451600000, "capital_expenditure": 797600000, "free_cash_flow": 4249200000, "dividends_paid": 789800000, "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": 23574300000, "cost_of_revenue": 12038100000, "gross_profit": 11536200000, "ebit": 3807100000, "ebitda": 4395900000, "pretax_income": 3338200000, "tax_provision": 769700000, "net_income": 2568500000, "net_income_to_common": 2568500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 3451600000, "capital_expenditure": 797600000, "free_cash_flow": 4249200000, "dividends_paid": 789800000, "share_repurchases": -1656400000, "shares_issued": null, "net_debt_issued": 1013800000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23098500000, "cost_of_revenue": 11903400000, "gross_profit": 11195100000, "ebit": 3867500000, "ebitda": 4491500000, "pretax_income": 3451800000, "tax_provision": 770400000, "net_income": 2681400000, "net_income_to_common": 2681400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210400000, "total_current_assets": 5400800000, "total_assets": 23632600000, "short_term_debt": 2178200000, "long_term_debt": 8176800000, "total_debt": 11913300000, "total_liabilities": 19581400000, "total_equity": 4051200000, "shares_outstanding": 254100000, "goodwill_and_intangibles": 11113300000 }, "cash_flow": { "operating_cash_flow": 3153200000, "capital_expenditure": 1070000000, "free_cash_flow": 4223200000, "dividends_paid": 723400000, "share_repurchases": -1738800000, "shares_issued": 0, "net_debt_issued": 272900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23098500000, "cost_of_revenue": 11903400000, "gross_profit": 11195100000, "ebit": 3867500000, "ebitda": 4491500000, "pretax_income": 3451800000, "tax_provision": 770400000, "net_income": 2681400000, "net_income_to_common": 2681400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210400000, "total_current_assets": 5400800000, "total_assets": 23632600000, "short_term_debt": 2178200000, "long_term_debt": 8176800000, "total_debt": 11913300000, "total_liabilities": 19581400000, "total_equity": 4051200000, "shares_outstanding": 254100000, "goodwill_and_intangibles": 11113300000 }, "cash_flow": { "operating_cash_flow": 3153200000, "capital_expenditure": 1070000000, "free_cash_flow": 4223200000, "dividends_paid": 723400000, "share_repurchases": -1738800000, "shares_issued": 0, "net_debt_issued": 272900000 } } ], "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": 5666900000, "cost_of_revenue": 2886400000, "gross_profit": 2780500000, "ebit": 811400000, "ebitda": 998200000, "pretax_income": 679800000, "tax_provision": 145099999, "net_income": 534700000, "net_income_to_common": 534700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216900000, "total_current_assets": 6499700000, "total_assets": 26378700000, "short_term_debt": 2861400000, "long_term_debt": 9323100000, "total_debt": 13786700000, "total_liabilities": 21947600000, "total_equity": 4431100000, "shares_outstanding": 248100000, "goodwill_and_intangibles": 11889000000 }, "cash_flow": { "operating_cash_flow": 139100000, "capital_expenditure": 138300000, "free_cash_flow": 277400000, "dividends_paid": 197100000, "share_repurchases": -575600000, "shares_issued": 47600000, "net_debt_issued": 830900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5666900000, "cost_of_revenue": 2886400000, "gross_profit": 2780500000, "ebit": 811400000, "ebitda": 998200000, "pretax_income": 679800000, "tax_provision": 145099999, "net_income": 534700000, "net_income_to_common": 534700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216900000, "total_current_assets": 6499700000, "total_assets": 26378700000, "short_term_debt": 2861400000, "long_term_debt": 9323100000, "total_debt": 13786700000, "total_liabilities": 21947600000, "total_equity": 4431100000, "shares_outstanding": 248100000, "goodwill_and_intangibles": 11889000000 }, "cash_flow": { "operating_cash_flow": 139100000, "capital_expenditure": 138300000, "free_cash_flow": 277400000, "dividends_paid": 197100000, "share_repurchases": -575600000, "shares_issued": 47600000, "net_debt_issued": 830900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5666900000, "cost_of_revenue": 2886400000, "gross_profit": 2780500000, "ebit": 811400000, "ebitda": 998200000, "pretax_income": 679800000, "tax_provision": 145099999, "net_income": 534700000, "net_income_to_common": 534700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216900000, "total_current_assets": 6499700000, "total_assets": 26378700000, "short_term_debt": 2861400000, "long_term_debt": 9323100000, "total_debt": 13786700000, "total_liabilities": 21947600000, "total_equity": 4431100000, "shares_outstanding": 248100000, "goodwill_and_intangibles": 11889000000 }, "cash_flow": { "operating_cash_flow": 139100000, "capital_expenditure": 138300000, "free_cash_flow": 277400000, "dividends_paid": 197100000, "share_repurchases": -575600000, "shares_issued": 47600000, "net_debt_issued": 830900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5666900000, "cost_of_revenue": 2886400000, "gross_profit": 2780500000, "ebit": 811400000, "ebitda": 998200000, "pretax_income": 679800000, "tax_provision": 145099999, "net_income": 534700000, "net_income_to_common": 534700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216900000, "total_current_assets": 6499700000, "total_assets": 26378700000, "short_term_debt": 2861400000, "long_term_debt": 9323100000, "total_debt": 13786700000, "total_liabilities": 21947600000, "total_equity": 4431100000, "shares_outstanding": 248100000, "goodwill_and_intangibles": 11889000000 }, "cash_flow": { "operating_cash_flow": 139100000, "capital_expenditure": 138300000, "free_cash_flow": 277400000, "dividends_paid": 197100000, "share_repurchases": -575600000, "shares_issued": 47600000, "net_debt_issued": 830900000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5666900000, "cost_of_revenue": 2886400000, "gross_profit": 2780500000, "ebit": 811400000, "ebitda": 998200000, "pretax_income": 679800000, "tax_provision": 145099999, "net_income": 534700000, "net_income_to_common": 534700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216900000, "total_current_assets": 6499700000, "total_assets": 26378700000, "short_term_debt": 2861400000, "long_term_debt": 9323100000, "total_debt": 13786700000, "total_liabilities": 21947600000, "total_equity": 4431100000, "shares_outstanding": 248100000, "goodwill_and_intangibles": 11889000000 }, "cash_flow": { "operating_cash_flow": 139100000, "capital_expenditure": 138300000, "free_cash_flow": 277400000, "dividends_paid": 197100000, "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": 5666900000, "cost_of_revenue": 2886400000, "gross_profit": 2780500000, "ebit": 810900000, "ebitda": 997700000, "pretax_income": 679800000, "tax_provision": 145099999, "net_income": 534700000, "net_income_to_common": 534700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216900000, "total_current_assets": 6499700000, "total_assets": 26378700000, "short_term_debt": 2861400000, "long_term_debt": 9323100000, "total_debt": 13786700000, "total_liabilities": 21947600000, "total_equity": 4431100000, "shares_outstanding": 248100000, "goodwill_and_intangibles": 11889000000 }, "cash_flow": { "operating_cash_flow": 139100000, "capital_expenditure": 138300000, "free_cash_flow": 277400000, "dividends_paid": 197100000, "share_repurchases": -575600000, "shares_issued": 47600000, "net_debt_issued": 830900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5595900000, "cost_of_revenue": 2862600000, "gross_profit": 2733300000, "ebit": 770600000, "ebitda": 868900000, "pretax_income": 639000000, "tax_provision": 162200000, "net_income": 476800000, "net_income_to_common": 476800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 1092500000, "capital_expenditure": 230400000, "free_cash_flow": 1322900000, "dividends_paid": 195800000, "share_repurchases": -118000000, "shares_issued": 22100000, "net_debt_issued": -646800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5595900000, "cost_of_revenue": 2862600000, "gross_profit": 2733300000, "ebit": 770600000, "ebitda": 868900000, "pretax_income": 639000000, "tax_provision": 162200000, "net_income": 476800000, "net_income_to_common": 476800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 1092500000, "capital_expenditure": 230400000, "free_cash_flow": 1322900000, "dividends_paid": 195800000, "share_repurchases": -118000000, "shares_issued": 22100000, "net_debt_issued": -646800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5595900000, "cost_of_revenue": 2862600000, "gross_profit": 2733300000, "ebit": 770600000, "ebitda": 868900000, "pretax_income": 639000000, "tax_provision": 162200000, "net_income": 476800000, "net_income_to_common": 476800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 1092500000, "capital_expenditure": 230400000, "free_cash_flow": 1322900000, "dividends_paid": 195800000, "share_repurchases": -118000000, "shares_issued": 22100000, "net_debt_issued": -646800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5595900000, "cost_of_revenue": 2862600000, "gross_profit": 2733300000, "ebit": 770600000, "ebitda": 868900000, "pretax_income": 639000000, "tax_provision": 162200000, "net_income": 476800000, "net_income_to_common": 476800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 1092500000, "capital_expenditure": 230400000, "free_cash_flow": 1322900000, "dividends_paid": 195800000, "share_repurchases": -118000000, "shares_issued": 22100000, "net_debt_issued": -646800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5595900000, "cost_of_revenue": 2862600000, "gross_profit": 2733300000, "ebit": 770600000, "ebitda": 868900000, "pretax_income": 639000000, "tax_provision": 162200000, "net_income": 476800000, "net_income_to_common": 476800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 1092500000, "capital_expenditure": 230400000, "free_cash_flow": 1322900000, "dividends_paid": 195800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5595900000, "cost_of_revenue": 2862600000, "gross_profit": 2733300000, "ebit": 770600000, "ebitda": 868900000, "pretax_income": 639000000, "tax_provision": 162200000, "net_income": 476800000, "net_income_to_common": 476800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207200000, "total_current_assets": 6007400000, "total_assets": 25901700000, "short_term_debt": 2030400000, "long_term_debt": 9320700000, "total_debt": 14534100000, "total_liabilities": 21303400000, "total_equity": 4598300000, "shares_outstanding": 248800000, "goodwill_and_intangibles": 12002700000 }, "cash_flow": { "operating_cash_flow": 1092500000, "capital_expenditure": 230400000, "free_cash_flow": 1322900000, "dividends_paid": 195800000, "share_repurchases": -118000000, "shares_issued": 22100000, "net_debt_issued": -646800000 } } ] }, "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": 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 } }