{ "ticker": { "uuid": "bb4e07ec-5085-4934-bc37-bfe6d6014922", "symbol": "GGG", "name": "Graco Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/bb4e07ec-5085-4934-bc37-bfe6d6014922/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb4e07ec-5085-4934-bc37-bfe6d6014922/" }, "latest_snapshot": { "ticker": { "uuid": "bb4e07ec-5085-4934-bc37-bfe6d6014922", "symbol": "GGG", "name": "Graco Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/bb4e07ec-5085-4934-bc37-bfe6d6014922/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb4e07ec-5085-4934-bc37-bfe6d6014922/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.13, "quality": 0.92, "momentum": 0.22, "coverage": 1, "confidence": 1, "delta": 3 }, "headline_factors": { "price": 79.5, "market_cap": 12875329008, "pe_ratio": 24.1316, "earnings_yield": 0.0523, "ebitda_to_ev": 0.0591, "shareholder_yield": 0.0401, "roe": 0.2115, "piotroski_f_score": 6, "momentum_12_1": -0.0911, "volatility_252d": 0.184 }, "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": 24.1316, "ev_ebitda": 16.9287, "earnings_yield": 0.0523, "fcf_yield": 0.0568, "shareholder_yield": 0.0401 }, "quality": { "roe": 0.2115, "roic": 0.2574, "gross_margin": 0.5264, "fcf_margin": 0.3111, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0458, "eps_growth_1y": 0.1055, "fcf_growth_1y": -0.041 }, "momentum": { "price_return_12m": -0.0507, "momentum_12_1": -0.0911, "relative_strength": -0.219 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0.92, "momentum_percentile": 0.22, "growth_composite": 71, "yield_composite": 33, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 74.34, "os": 0.23, "value": 0.16, "quality": 0.94, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 23.8997, "earnings_yield": 0.0542, "shareholder_yield": 0.0278, "roe": 0.1882, "momentum_12_1": -0.0754 }, { "week_end_date": "2026-06-14", "price": 74.6, "os": 0.24, "value": 0.16, "quality": 0.93, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 23.9833, "earnings_yield": 0.054, "shareholder_yield": 0.0277, "roe": 0.1882, "momentum_12_1": -0.0816 }, { "week_end_date": "2026-06-21", "price": 76.03, "os": 0.21, "value": 0.15, "quality": 0.94, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 24.443, "earnings_yield": 0.0529, "shareholder_yield": 0.0272, "roe": 0.1882, "momentum_12_1": -0.0877 }, { "week_end_date": "2026-06-28", "price": 76.42, "os": 0.22, "value": 0.15, "quality": 0.92, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 24.5684, "earnings_yield": 0.0526, "shareholder_yield": 0.027, "roe": 0.1882, "momentum_12_1": -0.1126 }, { "week_end_date": "2026-07-05", "price": 75.24, "os": 0.21, "value": 0.17, "quality": 0.93, "momentum": 0.18, "confidence": 0.991, "coverage": 1, "pe_ratio": 24.189, "earnings_yield": 0.0535, "shareholder_yield": 0.0275, "roe": 0.1882, "momentum_12_1": -0.1516 }, { "week_end_date": "2026-07-12", "price": 74, "os": 0.19, "value": 0.18, "quality": 0.92, "momentum": 0.1, "confidence": 0.98, "coverage": 1, "pe_ratio": 23.7904, "earnings_yield": 0.0544, "shareholder_yield": 0.0279, "roe": 0.1882, "momentum_12_1": -0.1378 }, { "week_end_date": "2026-07-19", "price": 74.59, "os": 0.22, "value": 0.17, "quality": 0.93, "momentum": 0.18, "confidence": 0.969, "coverage": 1, "pe_ratio": 23.9801, "earnings_yield": 0.054, "shareholder_yield": 0.0277, "roe": 0.1882, "momentum_12_1": -0.1125 }, { "week_end_date": "2026-07-26", "price": 79.5, "os": 0.19, "value": 0.13, "quality": 0.92, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 24.1316, "earnings_yield": 0.0523, "shareholder_yield": 0.0401, "roe": 0.2115, "momentum_12_1": -0.0911 } ], "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": 2236604000, "cost_of_revenue": 1063421000, "gross_profit": 1173183000, "ebit": 644093000, "ebitda": 751526000, "pretax_income": 641200000, "tax_provision": 119361000, "net_income": 521839000, "net_income_to_common": 521839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": null, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 169219000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 683591000, "capital_expenditure": 45669000, "free_cash_flow": 729260000, "dividends_paid": 183352000, "share_repurchases": -423108000, "shares_issued": 43023000, "net_debt_issued": 25000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2236604000, "cost_of_revenue": 1063421000, "gross_profit": 1173183000, "ebit": 644093000, "ebitda": 751526000, "pretax_income": 641200000, "tax_provision": 119361000, "net_income": 521839000, "net_income_to_common": 521839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": null, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 169219000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 683591000, "capital_expenditure": 45669000, "free_cash_flow": 729260000, "dividends_paid": 183352000, "share_repurchases": -423108000, "shares_issued": 43023000, "net_debt_issued": 25000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2236604000, "cost_of_revenue": 1063421000, "gross_profit": 1173183000, "ebit": 644093000, "ebitda": 751526000, "pretax_income": 641200000, "tax_provision": 119361000, "net_income": 521839000, "net_income_to_common": 521839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": null, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 169219000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 683591000, "capital_expenditure": 45669000, "free_cash_flow": 729260000, "dividends_paid": 183352000, "share_repurchases": -423108000, "shares_issued": 43023000, "net_debt_issued": 25000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2236604000, "cost_of_revenue": 1063421000, "gross_profit": 1173183000, "ebit": 644093000, "ebitda": 751526000, "pretax_income": 641200000, "tax_provision": 119361000, "net_income": 521839000, "net_income_to_common": 521839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": null, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 169219000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 683591000, "capital_expenditure": 45669000, "free_cash_flow": 729260000, "dividends_paid": 183352000, "share_repurchases": -423108000, "shares_issued": 43023000, "net_debt_issued": 25000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2236604000, "cost_of_revenue": 1063421000, "gross_profit": 1173183000, "ebit": 644093000, "ebitda": 751526000, "pretax_income": 641200000, "tax_provision": 119361000, "net_income": 521839000, "net_income_to_common": 521839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": null, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 169219000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 683591000, "capital_expenditure": 45669000, "free_cash_flow": 729260000, "dividends_paid": 183352000, "share_repurchases": -423108000, "shares_issued": 43023000, "net_debt_issued": 25000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2236604000, "cost_of_revenue": 1063421000, "gross_profit": 1173183000, "ebit": 644093000, "ebitda": 751526000, "pretax_income": 641200000, "tax_provision": 119361000, "net_income": 521839000, "net_income_to_common": 521839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": null, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 169219000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 683591000, "capital_expenditure": 45669000, "free_cash_flow": 729260000, "dividends_paid": 183352000, "share_repurchases": -423108000, "shares_issued": 43023000, "net_debt_issued": 25000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2236604000, "cost_of_revenue": 1063421000, "gross_profit": 1173183000, "ebit": 644093000, "ebitda": 751526000, "pretax_income": 641200000, "tax_provision": 119361000, "net_income": 521839000, "net_income_to_common": 521839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": null, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 169219000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 683591000, "capital_expenditure": 45669000, "free_cash_flow": 729260000, "dividends_paid": 183352000, "share_repurchases": -423108000, "shares_issued": 43023000, "net_debt_issued": 25000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2113316000, "cost_of_revenue": 990855000, "gross_profit": 1122461000, "ebit": 592111000, "ebitda": 678860000, "pretax_income": 589283000, "tax_provision": 103199000, "net_income": 486084000, "net_income_to_common": 486084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675336000, "total_current_assets": 1497441000, "total_assets": 3139212000, "short_term_debt": 36375000, "long_term_debt": null, "total_debt": 48653000, "total_liabilities": 555077000, "total_equity": 2584135000, "shares_outstanding": 172405000, "goodwill_and_intangibles": 723627000 }, "cash_flow": { "operating_cash_flow": 621700000, "capital_expenditure": 106737000, "free_cash_flow": 728437000, "dividends_paid": 172088000, "share_repurchases": -31350000, "shares_issued": 70659000, "net_debt_issued": null } } ], "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": 590552000, "cost_of_revenue": 273608000, "gross_profit": 316944000, "ebit": 175093000, "ebitda": 175093000, "pretax_income": 181454000, "tax_provision": 36528000, "net_income": 144926000, "net_income_to_common": 144926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507575000, "total_current_assets": 1374550000, "total_assets": 3130453000, "short_term_debt": 29232000, "long_term_debt": 15998000, "total_debt": 45230000, "total_liabilities": 607765000, "total_equity": 2522688000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 859131000 }, "cash_flow": { "operating_cash_flow": 165487000, "capital_expenditure": 16375000, "free_cash_flow": 181862000, "dividends_paid": 48898000, "share_repurchases": -319379000, "shares_issued": 3504000, "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": 540144000, "cost_of_revenue": 259503000, "gross_profit": 280641000, "ebit": 140924000, "ebitda": 169526000, "pretax_income": 140088000, "tax_provision": 21582000, "net_income": 118506000, "net_income_to_common": 118506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 712171000, "total_current_assets": 1566565000, "total_assets": 3334768000, "short_term_debt": 35385000, "long_term_debt": 17505000, "total_debt": 52890000, "total_liabilities": 592370000, "total_equity": 2742398000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 873594000 }, "cash_flow": { "operating_cash_flow": 120248000, "capital_expenditure": 12141000, "free_cash_flow": 132389000, "dividends_paid": 48767000, "share_repurchases": -11755000, "shares_issued": 47350000, "net_debt_issued": -476000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 540144000, "cost_of_revenue": 259503000, "gross_profit": 280641000, "ebit": 140924000, "ebitda": 169526000, "pretax_income": 140088000, "tax_provision": 21582000, "net_income": 118506000, "net_income_to_common": 118506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 712171000, "total_current_assets": 1566565000, "total_assets": 3334768000, "short_term_debt": 35385000, "long_term_debt": 17505000, "total_debt": 52890000, "total_liabilities": 592370000, "total_equity": 2742398000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 873594000 }, "cash_flow": { "operating_cash_flow": 120248000, "capital_expenditure": 12141000, "free_cash_flow": 132389000, "dividends_paid": 48767000, "share_repurchases": -11755000, "shares_issued": 47350000, "net_debt_issued": -476000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 540144000, "cost_of_revenue": 259503000, "gross_profit": 280641000, "ebit": 140924000, "ebitda": 169526000, "pretax_income": 140088000, "tax_provision": 21582000, "net_income": 118506000, "net_income_to_common": 118506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 712171000, "total_current_assets": 1566565000, "total_assets": 3334768000, "short_term_debt": 35385000, "long_term_debt": 17505000, "total_debt": 52890000, "total_liabilities": 592370000, "total_equity": 2742398000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 873594000 }, "cash_flow": { "operating_cash_flow": 120248000, "capital_expenditure": 12141000, "free_cash_flow": 132389000, "dividends_paid": 48767000, "share_repurchases": -11755000, "shares_issued": 47350000, "net_debt_issued": -476000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 540144000, "cost_of_revenue": 259503000, "gross_profit": 280641000, "ebit": 140924000, "ebitda": 169526000, "pretax_income": 140088000, "tax_provision": 21582000, "net_income": 118506000, "net_income_to_common": 118506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 712171000, "total_current_assets": 1566565000, "total_assets": 3334768000, "short_term_debt": 35385000, "long_term_debt": 17505000, "total_debt": 52890000, "total_liabilities": 592370000, "total_equity": 2742398000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 873594000 }, "cash_flow": { "operating_cash_flow": 120248000, "capital_expenditure": 12141000, "free_cash_flow": 132389000, "dividends_paid": 48767000, "share_repurchases": -11755000, "shares_issued": 47350000, "net_debt_issued": -476000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 540144000, "cost_of_revenue": 259503000, "gross_profit": 280641000, "ebit": 140924000, "ebitda": 169526000, "pretax_income": 140088000, "tax_provision": 21582000, "net_income": 118506000, "net_income_to_common": 118506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 712171000, "total_current_assets": 1566565000, "total_assets": 3334768000, "short_term_debt": 35385000, "long_term_debt": 17505000, "total_debt": 52890000, "total_liabilities": 592370000, "total_equity": 2742398000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 873594000 }, "cash_flow": { "operating_cash_flow": 120248000, "capital_expenditure": 12141000, "free_cash_flow": 132389000, "dividends_paid": 48767000, "share_repurchases": -11755000, "shares_issued": 47350000, "net_debt_issued": -476000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 540144000, "cost_of_revenue": 259503000, "gross_profit": 280641000, "ebit": 140924000, "ebitda": 169526000, "pretax_income": 140088000, "tax_provision": 21582000, "net_income": 118506000, "net_income_to_common": 118506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 712171000, "total_current_assets": 1566565000, "total_assets": 3334768000, "short_term_debt": 35385000, "long_term_debt": 17505000, "total_debt": 52890000, "total_liabilities": 592370000, "total_equity": 2742398000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 873594000 }, "cash_flow": { "operating_cash_flow": 120248000, "capital_expenditure": 12141000, "free_cash_flow": 132389000, "dividends_paid": 48767000, "share_repurchases": -11755000, "shares_issued": 47350000, "net_debt_issued": -476000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 540144000, "cost_of_revenue": 259503000, "gross_profit": 280641000, "ebit": 137775000, "ebitda": 140924000, "pretax_income": 140088000, "tax_provision": 21582000, "net_income": 118506000, "net_income_to_common": 118506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 712171000, "total_current_assets": 1566565000, "total_assets": 3334768000, "short_term_debt": 27311000, "long_term_debt": 17505000, "total_debt": 44816000, "total_liabilities": 592370000, "total_equity": 2742398000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 873594000 }, "cash_flow": { "operating_cash_flow": 120248000, "capital_expenditure": 12141000, "free_cash_flow": 132389000, "dividends_paid": 48767000, "share_repurchases": -11755000, "shares_issued": 47350000, "net_debt_issued": -476000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 593156000, "cost_of_revenue": 286461000, "gross_profit": 306695000, "ebit": 163872000, "ebitda": 195561000, "pretax_income": 163058000, "tax_provision": 30571000, "net_income": 132487000, "net_income_to_common": 132487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": 18131000, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 196329000, "capital_expenditure": 12023000, "free_cash_flow": 208352000, "dividends_paid": 45588000, "share_repurchases": -62156000, "shares_issued": 7405000, "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": 593156000, "cost_of_revenue": 286461000, "gross_profit": 306695000, "ebit": 163872000, "ebitda": 195561000, "pretax_income": 163058000, "tax_provision": 30571000, "net_income": 132487000, "net_income_to_common": 132487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": 18131000, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 196329000, "capital_expenditure": 12023000, "free_cash_flow": 208352000, "dividends_paid": 45588000, "share_repurchases": -62156000, "shares_issued": 7405000, "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": 593156000, "cost_of_revenue": 286461000, "gross_profit": 306695000, "ebit": 163872000, "ebitda": 195561000, "pretax_income": 163058000, "tax_provision": 30571000, "net_income": 132487000, "net_income_to_common": 132487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": 18131000, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 196329000, "capital_expenditure": 12023000, "free_cash_flow": 208352000, "dividends_paid": 45588000, "share_repurchases": -62156000, "shares_issued": 7405000, "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": 593156000, "cost_of_revenue": 286461000, "gross_profit": 306695000, "ebit": 163872000, "ebitda": 195561000, "pretax_income": 163058000, "tax_provision": 30571000, "net_income": 132487000, "net_income_to_common": 132487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 624083000, "total_current_assets": 1471881000, "total_assets": 3274270000, "short_term_debt": 24696000, "long_term_debt": 18131000, "total_debt": 60958000, "total_liabilities": 620339000, "total_equity": 2653931000, "shares_outstanding": 168108000, "goodwill_and_intangibles": 889155000 }, "cash_flow": { "operating_cash_flow": 196329000, "capital_expenditure": 12023000, "free_cash_flow": 208352000, "dividends_paid": 45588000, "share_repurchases": -62156000, "shares_issued": 7405000, "net_debt_issued": null } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }