{ "ticker": { "uuid": "aea882e6-fbff-48fc-8321-099368918492", "symbol": "AER", "name": "AerCap Holdings NV", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/aea882e6-fbff-48fc-8321-099368918492/", "api_url": "https://sharemaestro.com/factors/api/tickers/aea882e6-fbff-48fc-8321-099368918492/" }, "latest_snapshot": { "ticker": { "uuid": "aea882e6-fbff-48fc-8321-099368918492", "symbol": "AER", "name": "AerCap Holdings NV", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/aea882e6-fbff-48fc-8321-099368918492/", "api_url": "https://sharemaestro.com/factors/api/tickers/aea882e6-fbff-48fc-8321-099368918492/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.97, "value": 0.92, "quality": 0.91, "momentum": 0.77, "coverage": 1, "confidence": 0.969, "delta": -1 }, "headline_factors": { "price": 146.97, "market_cap": 23174979293.97, "pe_ratio": 5.9031, "earnings_yield": 0.0987, "ebitda_to_ev": 0.1294, "shareholder_yield": 0.1247, "roe": 0.2134, "piotroski_f_score": 8, "momentum_12_1": 0.3069, "volatility_252d": 0.2387 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 5.9031, "ev_ebitda": 7.7264, "earnings_yield": 0.0987, "fcf_yield": 0.1656, "shareholder_yield": 0.1247 }, "quality": { "roe": 0.2134, "roic": 0.0928, "gross_margin": 0.5287, "fcf_margin": 1.3202, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0067, "eps_growth_1y": 0.8369, "fcf_growth_1y": -0.1689 }, "momentum": { "price_return_12m": 0.3241, "momentum_12_1": 0.3069, "relative_strength": 0.1751 }, "scores": { "value_percentile": 0.92, "quality_percentile": 0.91, "momentum_percentile": 0.77, "growth_composite": 30, "yield_composite": 16, "overall_composite": 3, "os_score": 0.97, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 136.94, "os": 0.97, "value": 0.92, "quality": 0.91, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 5.5003, "earnings_yield": 0.1011, "shareholder_yield": 0.1338, "roe": 0.2134, "momentum_12_1": 0.2927 }, { "week_end_date": "2026-06-14", "price": 140, "os": 0.97, "value": 0.93, "quality": 0.91, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 5.6232, "earnings_yield": 0.1004, "shareholder_yield": 0.1309, "roe": 0.2134, "momentum_12_1": 0.2184 }, { "week_end_date": "2026-06-21", "price": 145.06, "os": 0.97, "value": 0.92, "quality": 0.91, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 5.8264, "earnings_yield": 0.0991, "shareholder_yield": 0.1263, "roe": 0.2134, "momentum_12_1": 0.2135 }, { "week_end_date": "2026-06-28", "price": 148.81, "os": 0.97, "value": 0.92, "quality": 0.91, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 5.977, "earnings_yield": 0.0982, "shareholder_yield": 0.1231, "roe": 0.2134, "momentum_12_1": 0.2006 }, { "week_end_date": "2026-07-05", "price": 147.84, "os": 0.97, "value": 0.92, "quality": 0.91, "momentum": 0.74, "confidence": 0.991, "coverage": 1, "pe_ratio": 5.9381, "earnings_yield": 0.0984, "shareholder_yield": 0.1239, "roe": 0.2134, "momentum_12_1": 0.1933 }, { "week_end_date": "2026-07-12", "price": 149.87, "os": 0.96, "value": 0.92, "quality": 0.91, "momentum": 0.69, "confidence": 0.98, "coverage": 1, "pe_ratio": 6.0196, "earnings_yield": 0.098, "shareholder_yield": 0.1222, "roe": 0.2134, "momentum_12_1": 0.2345 }, { "week_end_date": "2026-07-19", "price": 146.97, "os": 0.97, "value": 0.92, "quality": 0.91, "momentum": 0.77, "confidence": 0.969, "coverage": 1, "pe_ratio": 5.9031, "earnings_yield": 0.0987, "shareholder_yield": 0.1247, "roe": 0.2134, "momentum_12_1": 0.3069 } ], "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": 8188951999, "cost_of_revenue": 3294739000, "gross_profit": 4894212999, "ebit": 6073939999, "ebitda": 8721107999, "pretax_income": 4305860000, "tax_provision": 555245999, "net_income": 3750616000, "net_income_to_common": 3750616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 176115641, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 5393123999, "capital_expenditure": 6074297999, "free_cash_flow": 11467421998, "dividends_paid": 192437000, "share_repurchases": -2538200000, "shares_issued": null, "net_debt_issued": -1730878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8188951999, "cost_of_revenue": 3294739000, "gross_profit": 4894212999, "ebit": 6073939999, "ebitda": 8721107999, "pretax_income": 4305860000, "tax_provision": 555245999, "net_income": 3750616000, "net_income_to_common": 3750616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 176115641, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 5393123999, "capital_expenditure": 6074297999, "free_cash_flow": 11467421998, "dividends_paid": 192437000, "share_repurchases": -2538200000, "shares_issued": null, "net_debt_issued": -1730878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8188951999, "cost_of_revenue": 3294739000, "gross_profit": 4894212999, "ebit": 6073939999, "ebitda": 8721107999, "pretax_income": 4305860000, "tax_provision": 555245999, "net_income": 3750616000, "net_income_to_common": 3750616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 176115641, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 5393123999, "capital_expenditure": 6074297999, "free_cash_flow": 11467421998, "dividends_paid": 192437000, "share_repurchases": -2538200000, "shares_issued": null, "net_debt_issued": -1730878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8188951999, "cost_of_revenue": 3294739000, "gross_profit": 4894212999, "ebit": 6073939999, "ebitda": 8721107999, "pretax_income": 4305860000, "tax_provision": 555245999, "net_income": 3750616000, "net_income_to_common": 3750616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 176115641, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 5393123999, "capital_expenditure": 6074297999, "free_cash_flow": 11467421998, "dividends_paid": 192437000, "share_repurchases": -2538200000, "shares_issued": null, "net_debt_issued": -1730878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8188951999, "cost_of_revenue": 3294739000, "gross_profit": 4894212999, "ebit": 6073939999, "ebitda": 8721107999, "pretax_income": 4305860000, "tax_provision": 555245999, "net_income": 3750616000, "net_income_to_common": 3750616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 176115641, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 5393123999, "capital_expenditure": 6074297999, "free_cash_flow": 11467421998, "dividends_paid": 192437000, "share_repurchases": -2538200000, "shares_issued": null, "net_debt_issued": -1730878000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8188951999, "cost_of_revenue": 3294739000, "gross_profit": 4894212999, "ebit": 6073939999, "ebitda": 8721107999, "pretax_income": 4305860000, "tax_provision": 555245999, "net_income": 3750616000, "net_income_to_common": 3750616000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 176115641, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 5393123999, "capital_expenditure": 6074297999, "free_cash_flow": 11467421998, "dividends_paid": 192437000, "share_repurchases": -2538200000, "shares_issued": null, "net_debt_issued": -1730878000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7996644000, "cost_of_revenue": 3390395000, "gross_profit": 4606249000, "ebit": 4488115000, "ebitda": 4519933000, "pretax_income": 2422329000, "tax_provision": 323704000, "net_income": 2098632000, "net_income_to_common": 2098632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1209226000, "total_current_assets": 5408295000, "total_assets": 71441976000, "short_term_debt": 15440000, "long_term_debt": 45294511000, "total_debt": 45350288000, "total_liabilities": 54257144000, "total_equity": 17184623000, "shares_outstanding": 194489000, "goodwill_and_intangibles": 2269659000 }, "cash_flow": { "operating_cash_flow": 5436643000, "capital_expenditure": 6616358000, "free_cash_flow": 12053001000, "dividends_paid": 139991000, "share_repurchases": -1520320000, "shares_issued": null, "net_debt_issued": -1158571000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7996644000, "cost_of_revenue": 3390395000, "gross_profit": 4606249000, "ebit": 4488115000, "ebitda": 4519933000, "pretax_income": 2422329000, "tax_provision": 323704000, "net_income": 2098632000, "net_income_to_common": 2098632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1209226000, "total_current_assets": 5408295000, "total_assets": 71441976000, "short_term_debt": 15440000, "long_term_debt": 45294511000, "total_debt": 45350288000, "total_liabilities": 54257144000, "total_equity": 17184623000, "shares_outstanding": 194489000, "goodwill_and_intangibles": 2269659000 }, "cash_flow": { "operating_cash_flow": 5436643000, "capital_expenditure": 6616358000, "free_cash_flow": 12053001000, "dividends_paid": 139991000, "share_repurchases": -1520320000, "shares_issued": null, "net_debt_issued": -1158571000 } } ], "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": 2163011999, "cost_of_revenue": 749247999, "gross_profit": 1413763999, "ebit": 1423832997, "ebitda": 2062851996, "pretax_income": 956744998, "tax_provision": 138617999, "net_income": 818124999, "net_income_to_common": 818124999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_assets": 71421413000, "short_term_debt": null, "long_term_debt": 43041681000, "total_debt": 43041681000, "total_liabilities": 53023680000, "total_equity": 18397524000, "shares_outstanding": 164895113, "goodwill_and_intangibles": 3390704000 }, "cash_flow": { "operating_cash_flow": 1431727000, "capital_expenditure": 1501632000, "free_cash_flow": 2933359000, "dividends_paid": 64904000, "share_repurchases": -744211000, "shares_issued": null, "net_debt_issued": -519666000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2163011999, "cost_of_revenue": 749247999, "gross_profit": 1413763999, "ebit": 1423832997, "ebitda": 2062851996, "pretax_income": 956744998, "tax_provision": 138617999, "net_income": 818124999, "net_income_to_common": 818124999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_assets": 71421413000, "short_term_debt": null, "long_term_debt": 43041681000, "total_debt": 43041681000, "total_liabilities": 53023680000, "total_equity": 18397524000, "shares_outstanding": 164895113, "goodwill_and_intangibles": 3390704000 }, "cash_flow": { "operating_cash_flow": 1431727000, "capital_expenditure": 1501632000, "free_cash_flow": 2933359000, "dividends_paid": 64904000, "share_repurchases": -744211000, "shares_issued": null, "net_debt_issued": -519666000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2163011999, "cost_of_revenue": 749247999, "gross_profit": 1413763999, "ebit": 1423832997, "ebitda": 2062851996, "pretax_income": 956744998, "tax_provision": 138617999, "net_income": 818124999, "net_income_to_common": 818124999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_assets": 71421413000, "short_term_debt": null, "long_term_debt": 43041681000, "total_debt": 43041681000, "total_liabilities": 53023680000, "total_equity": 18397524000, "shares_outstanding": 164895113, "goodwill_and_intangibles": 3390704000 }, "cash_flow": { "operating_cash_flow": 1431727000, "capital_expenditure": 1501632000, "free_cash_flow": 2933359000, "dividends_paid": 64904000, "share_repurchases": -744211000, "shares_issued": null, "net_debt_issued": -519666000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2163011999, "cost_of_revenue": 749247999, "gross_profit": 1413763999, "ebit": 1423832997, "ebitda": 2062851996, "pretax_income": 956744998, "tax_provision": 138617999, "net_income": 818124999, "net_income_to_common": 818124999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_assets": 71421413000, "short_term_debt": null, "long_term_debt": 43041681000, "total_debt": 43041681000, "total_liabilities": 53023680000, "total_equity": 18397524000, "shares_outstanding": 164895113, "goodwill_and_intangibles": 3390704000 }, "cash_flow": { "operating_cash_flow": 1431727000, "capital_expenditure": 1501632000, "free_cash_flow": 2933359000, "dividends_paid": 64904000, "share_repurchases": -744211000, "shares_issued": null, "net_debt_issued": -519666000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2163011999, "cost_of_revenue": 749247999, "gross_profit": 1413763999, "ebit": 1423832997, "ebitda": 2062851996, "pretax_income": 956744998, "tax_provision": 138617999, "net_income": 818124999, "net_income_to_common": 818124999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_assets": 71421413000, "short_term_debt": null, "long_term_debt": 43041681000, "total_debt": 43041681000, "total_liabilities": 53023680000, "total_equity": 18397524000, "shares_outstanding": 164895113, "goodwill_and_intangibles": 3390704000 }, "cash_flow": { "operating_cash_flow": 1431727000, "capital_expenditure": 1501632000, "free_cash_flow": 2933359000, "dividends_paid": 64904000, "share_repurchases": -744211000, "shares_issued": null, "net_debt_issued": -519666000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2163011999, "cost_of_revenue": 749247999, "gross_profit": 1413763999, "ebit": 1281600000, "ebitda": 1920618999, "pretax_income": 956744998, "tax_provision": 138617999, "net_income": 818124999, "net_income_to_common": 818124999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1582319000, "total_current_assets": 3423444000, "total_assets": 71421413000, "short_term_debt": null, "long_term_debt": 43041681000, "total_debt": 43041681000, "total_liabilities": 53023680000, "total_equity": 18397524000, "shares_outstanding": 164895113, "goodwill_and_intangibles": 3390704000 }, "cash_flow": { "operating_cash_flow": 1431727000, "capital_expenditure": 1501632000, "free_cash_flow": 2933359000, "dividends_paid": 64904000, "share_repurchases": -744211000, "shares_issued": null, "net_debt_issued": -519666000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2166208000, "cost_of_revenue": 1032762000, "gross_profit": 1133446000, "ebit": 1104316000, "ebitda": 1757338000, "pretax_income": 710467000, "tax_provision": 77660999, "net_income": 632805999, "net_income_to_common": 632805999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 166851436, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 1197186397, "capital_expenditure": 2088275707, "free_cash_flow": 3285462104, "dividends_paid": 50151236, "share_repurchases": -466368000, "shares_issued": null, "net_debt_issued": -452188000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2166208000, "cost_of_revenue": 1032762000, "gross_profit": 1133446000, "ebit": 1104316000, "ebitda": 1757338000, "pretax_income": 710467000, "tax_provision": 77660999, "net_income": 632805999, "net_income_to_common": 632805999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 166851436, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 1197186397, "capital_expenditure": 2088275707, "free_cash_flow": 3285462104, "dividends_paid": 50151236, "share_repurchases": -466368000, "shares_issued": null, "net_debt_issued": -452188000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2166208000, "cost_of_revenue": 1032762000, "gross_profit": 1133446000, "ebit": 1104316000, "ebitda": 1757338000, "pretax_income": 710467000, "tax_provision": 77660999, "net_income": 632805999, "net_income_to_common": 632805999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 166851436, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 1197186397, "capital_expenditure": 2088275707, "free_cash_flow": 3285462104, "dividends_paid": 50151236, "share_repurchases": -466368000, "shares_issued": null, "net_debt_issued": -452188000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2166208000, "cost_of_revenue": 1032762000, "gross_profit": 1133446000, "ebit": 1104316000, "ebitda": 1757338000, "pretax_income": 710467000, "tax_provision": 77660999, "net_income": 632805999, "net_income_to_common": 632805999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 166851436, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 1197186397, "capital_expenditure": 2088275707, "free_cash_flow": 3285462104, "dividends_paid": 50151236, "share_repurchases": -466368000, "shares_issued": null, "net_debt_issued": -452188000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2166208000, "cost_of_revenue": 1032762000, "gross_profit": 1133446000, "ebit": 1104316000, "ebitda": 1757338000, "pretax_income": 710467000, "tax_provision": 77660999, "net_income": 632805999, "net_income_to_common": 632805999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 166851436, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 1197186397, "capital_expenditure": 2088275707, "free_cash_flow": 3285462104, "dividends_paid": 50151236, "share_repurchases": -466368000, "shares_issued": null, "net_debt_issued": -452188000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2166208000, "cost_of_revenue": 1032762000, "gross_profit": 1133446000, "ebit": 1104316000, "ebitda": 1757338000, "pretax_income": 710467000, "tax_provision": 77660999, "net_income": 632805999, "net_income_to_common": 632805999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1479744000, "total_current_assets": 3335737000, "total_assets": 71671790000, "short_term_debt": 0, "long_term_debt": 43565321000, "total_debt": 43565321000, "total_liabilities": 53348299000, "total_equity": 18323280000, "shares_outstanding": 166851436, "goodwill_and_intangibles": 3590392000 }, "cash_flow": { "operating_cash_flow": 1197186397, "capital_expenditure": 2088275707, "free_cash_flow": 3285462104, "dividends_paid": 50151236, "share_repurchases": -466368000, "shares_issued": null, "net_debt_issued": -452188000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }