{ "ticker": { "uuid": "bc454156-cf6a-4330-8e23-013562fc8248", "symbol": "DVA", "name": "DaVita HealthCare Partners Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/bc454156-cf6a-4330-8e23-013562fc8248/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc454156-cf6a-4330-8e23-013562fc8248/" }, "latest_snapshot": { "ticker": { "uuid": "bc454156-cf6a-4330-8e23-013562fc8248", "symbol": "DVA", "name": "DaVita HealthCare Partners Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/bc454156-cf6a-4330-8e23-013562fc8248/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc454156-cf6a-4330-8e23-013562fc8248/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.83, "value": 0.77, "quality": 0.3, "momentum": 0.87, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 235.44, "market_cap": 15111716400, "pe_ratio": 19.3389, "earnings_yield": 0.0674, "ebitda_to_ev": 0.0918, "shareholder_yield": 0.1076, "roe": -1.0343, "piotroski_f_score": 5, "momentum_12_1": 0.4951, "volatility_252d": 0.4914 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 19.3389, "ev_ebitda": 10.8945, "earnings_yield": 0.0674, "fcf_yield": 0.0871, "shareholder_yield": 0.1076 }, "quality": { "roe": -1.0343, "roic": 0.1321, "gross_margin": 0.311, "fcf_margin": 0.1852, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0668, "eps_growth_1y": -0.091, "fcf_growth_1y": -0.121 }, "momentum": { "price_return_12m": 0.6218, "momentum_12_1": 0.4951, "relative_strength": 0.4535 }, "scores": { "value_percentile": 0.77, "quality_percentile": 0.3, "momentum_percentile": 0.87, "growth_composite": 91, "yield_composite": 13, "overall_composite": 17, "os_score": 0.83, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 192.16, "os": 0.84, "value": 0.81, "quality": 0.35, "momentum": 0.81, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.7839, "earnings_yield": 0.0745, "shareholder_yield": 0.1319, "roe": -1.0343, "momentum_12_1": 0.4405 }, { "week_end_date": "2026-06-14", "price": 208.66, "os": 0.84, "value": 0.8, "quality": 0.33, "momentum": 0.87, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 17.1392, "earnings_yield": 0.0716, "shareholder_yield": 0.1215, "roe": -1.0343, "momentum_12_1": 0.4674 }, { "week_end_date": "2026-06-21", "price": 207.91, "os": 0.83, "value": 0.79, "quality": 0.3, "momentum": 0.82, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 17.0776, "earnings_yield": 0.0717, "shareholder_yield": 0.1219, "roe": -1.0343, "momentum_12_1": 0.4497 }, { "week_end_date": "2026-06-28", "price": 217.04, "os": 0.84, "value": 0.78, "quality": 0.33, "momentum": 0.9, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 17.8275, "earnings_yield": 0.0702, "shareholder_yield": 0.1168, "roe": -1.0343, "momentum_12_1": 0.3719 }, { "week_end_date": "2026-07-05", "price": 234.91, "os": 0.83, "value": 0.76, "quality": 0.33, "momentum": 0.86, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 19.2954, "earnings_yield": 0.0675, "shareholder_yield": 0.1079, "roe": -1.0343, "momentum_12_1": 0.3479 }, { "week_end_date": "2026-07-12", "price": 232.8, "os": 0.82, "value": 0.76, "quality": 0.32, "momentum": 0.8, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 19.122, "earnings_yield": 0.0678, "shareholder_yield": 0.1089, "roe": -1.0343, "momentum_12_1": 0.4638 }, { "week_end_date": "2026-07-19", "price": 236.97, "os": 0.83, "value": 0.76, "quality": 0.3, "momentum": 0.88, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 19.4646, "earnings_yield": 0.0672, "shareholder_yield": 0.107, "roe": -1.0343, "momentum_12_1": 0.4729 }, { "week_end_date": "2026-07-26", "price": 235.44, "os": 0.83, "value": 0.77, "quality": 0.3, "momentum": 0.87, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 19.3389, "earnings_yield": 0.0674, "shareholder_yield": 0.1076, "roe": -1.0343, "momentum_12_1": 0.4951 } ], "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": 13643069000, "cost_of_revenue": 9958824000, "gross_profit": 3684245000, "ebit": 1926749000, "ebitda": 2642097000, "pretax_income": 1346823000, "tax_provision": 293107000, "net_income": 746803000, "net_income_to_common": 746803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321664999, "total_equity": 1158438001, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 1886500000, "capital_expenditure": 575864000, "free_cash_flow": 2462364000, "dividends_paid": null, "share_repurchases": -1792999000, "shares_issued": null, "net_debt_issued": 823435000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13643069000, "cost_of_revenue": 9958824000, "gross_profit": 3684245000, "ebit": 1926749000, "ebitda": 2642097000, "pretax_income": 1346823000, "tax_provision": 293107000, "net_income": 746803000, "net_income_to_common": 746803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321664999, "total_equity": 1158438001, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 1886500000, "capital_expenditure": 575864000, "free_cash_flow": 2462364000, "dividends_paid": null, "share_repurchases": -1792999000, "shares_issued": null, "net_debt_issued": 823435000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13643069000, "cost_of_revenue": 9958824000, "gross_profit": 3684245000, "ebit": 1926749000, "ebitda": 2642097000, "pretax_income": 1346823000, "tax_provision": 293107000, "net_income": 746803000, "net_income_to_common": 746803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321664999, "total_equity": 1158438001, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 1886500000, "capital_expenditure": 575864000, "free_cash_flow": 2462364000, "dividends_paid": null, "share_repurchases": -1792999000, "shares_issued": null, "net_debt_issued": 823435000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13643069000, "cost_of_revenue": 9958824000, "gross_profit": 3684245000, "ebit": 1926749000, "ebitda": 2642097000, "pretax_income": 1346823000, "tax_provision": 293107000, "net_income": 746803000, "net_income_to_common": 746803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321664999, "total_equity": 1158438001, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 1886500000, "capital_expenditure": 575864000, "free_cash_flow": 2462364000, "dividends_paid": null, "share_repurchases": -1792999000, "shares_issued": null, "net_debt_issued": 823435000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13643069000, "cost_of_revenue": 9958824000, "gross_profit": 3684245000, "ebit": 1926749000, "ebitda": 2642097000, "pretax_income": 1346823000, "tax_provision": 293107000, "net_income": 746803000, "net_income_to_common": 746803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321664999, "total_equity": 1158438001, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 1886500000, "capital_expenditure": 575864000, "free_cash_flow": 2462364000, "dividends_paid": null, "share_repurchases": -1792999000, "shares_issued": null, "net_debt_issued": 823435000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13643069000, "cost_of_revenue": 9958824000, "gross_profit": 3684245000, "ebit": 1926749000, "ebitda": 2642097000, "pretax_income": 1346823000, "tax_provision": 293107000, "net_income": 746803000, "net_income_to_common": 746803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321664999, "total_equity": 1158438001, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 1886500000, "capital_expenditure": 575864000, "free_cash_flow": 2462364000, "dividends_paid": null, "share_repurchases": -1792999000, "shares_issued": null, "net_debt_issued": 823435000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13643069000, "cost_of_revenue": 9958824000, "gross_profit": 3684245000, "ebit": 1926749000, "ebitda": 2642097000, "pretax_income": 1346823000, "tax_provision": 293107000, "net_income": 746803000, "net_income_to_common": 746803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321664999, "total_equity": 1158438001, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 1886500000, "capital_expenditure": 575864000, "free_cash_flow": 2462364000, "dividends_paid": null, "share_repurchases": -1792999000, "shares_issued": null, "net_debt_issued": 823435000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12815550000, "cost_of_revenue": 8598521000, "gross_profit": 4217029000, "ebit": 2000862000, "ebitda": 2724722000, "pretax_income": 1530393000, "tax_provision": 279656000, "net_income": 936342000, "net_income_to_common": 936342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 794933000, "total_current_assets": 3746072000, "total_assets": 17285268000, "short_term_debt": 681278000, "long_term_debt": 9175903000, "total_debt": 12066836000, "total_liabilities": 15193917000, "total_equity": 2091351000, "shares_outstanding": 87274000, "goodwill_and_intangibles": 7572647000 }, "cash_flow": { "operating_cash_flow": 2022038000, "capital_expenditure": 555443000, "free_cash_flow": 2577481000, "dividends_paid": null, "share_repurchases": -1385932000, "shares_issued": 20453000, "net_debt_issued": 1109097000 } } ], "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": 3415548000, "cost_of_revenue": 2342257000, "gross_profit": 1073291000, "ebit": 477419000, "ebitda": 655248000, "pretax_income": 341234000, "tax_provision": 66199000, "net_income": 197530000, "net_income_to_common": 197530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726403000, "total_current_assets": 4062683000, "total_assets": 17499365000, "short_term_debt": 544872000, "long_term_debt": 10513597000, "total_debt": 13220841000, "total_liabilities": 16451199000, "total_equity": -755496000, "shares_outstanding": 68875000, "goodwill_and_intangibles": 7811333000 }, "cash_flow": { "operating_cash_flow": 320831000, "capital_expenditure": 102018000, "free_cash_flow": 422849000, "dividends_paid": null, "share_repurchases": -396311000, "shares_issued": 2386000, "net_debt_issued": 346092000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3415548000, "cost_of_revenue": 2342257000, "gross_profit": 1073291000, "ebit": 477419000, "ebitda": 655248000, "pretax_income": 341234000, "tax_provision": 66199000, "net_income": 197530000, "net_income_to_common": 197530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726403000, "total_current_assets": 4062683000, "total_assets": 17499365000, "short_term_debt": 544872000, "long_term_debt": 10513597000, "total_debt": 13220841000, "total_liabilities": 16451199000, "total_equity": -755496000, "shares_outstanding": 68875000, "goodwill_and_intangibles": 7811333000 }, "cash_flow": { "operating_cash_flow": 320831000, "capital_expenditure": 102018000, "free_cash_flow": 422849000, "dividends_paid": null, "share_repurchases": -396311000, "shares_issued": 2386000, "net_debt_issued": 346092000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3415548000, "cost_of_revenue": 2342257000, "gross_profit": 1073291000, "ebit": 477419000, "ebitda": 655248000, "pretax_income": 341234000, "tax_provision": 66199000, "net_income": 197530000, "net_income_to_common": 197530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726403000, "total_current_assets": 4062683000, "total_assets": 17499365000, "short_term_debt": 544872000, "long_term_debt": 10513597000, "total_debt": 13220841000, "total_liabilities": 16451199000, "total_equity": -755496000, "shares_outstanding": 68875000, "goodwill_and_intangibles": 7811333000 }, "cash_flow": { "operating_cash_flow": 320831000, "capital_expenditure": 102018000, "free_cash_flow": 422849000, "dividends_paid": null, "share_repurchases": -396311000, "shares_issued": 2386000, "net_debt_issued": 346092000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3415548000, "cost_of_revenue": 2342257000, "gross_profit": 1073291000, "ebit": 477419000, "ebitda": 655248000, "pretax_income": 341234000, "tax_provision": 66199000, "net_income": 197530000, "net_income_to_common": 197530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726403000, "total_current_assets": 4062683000, "total_assets": 17499365000, "short_term_debt": 544872000, "long_term_debt": 10513597000, "total_debt": 13220841000, "total_liabilities": 16451199000, "total_equity": -755496000, "shares_outstanding": 68875000, "goodwill_and_intangibles": 7811333000 }, "cash_flow": { "operating_cash_flow": 320831000, "capital_expenditure": 102018000, "free_cash_flow": 422849000, "dividends_paid": null, "share_repurchases": -396311000, "shares_issued": 2386000, "net_debt_issued": 346092000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3415548000, "cost_of_revenue": 2342257000, "gross_profit": 1073291000, "ebit": 477419000, "ebitda": 655248000, "pretax_income": 341234000, "tax_provision": 66199000, "net_income": 197530000, "net_income_to_common": 197530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726403000, "total_current_assets": 4062683000, "total_assets": 17499365000, "short_term_debt": 544872000, "long_term_debt": 10513597000, "total_debt": 13220841000, "total_liabilities": 16451199000, "total_equity": -755496000, "shares_outstanding": 68875000, "goodwill_and_intangibles": 7811333000 }, "cash_flow": { "operating_cash_flow": 320831000, "capital_expenditure": 102018000, "free_cash_flow": 422849000, "dividends_paid": null, "share_repurchases": -396311000, "shares_issued": 2386000, "net_debt_issued": 346092000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3415548000, "cost_of_revenue": 2342257000, "gross_profit": 1073291000, "ebit": 477419000, "ebitda": 655248000, "pretax_income": 341234000, "tax_provision": 66199000, "net_income": 197530000, "net_income_to_common": 197530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726403000, "total_current_assets": 4062683000, "total_assets": 17499365000, "short_term_debt": 544872000, "long_term_debt": 10513597000, "total_debt": 13220841000, "total_liabilities": 16451199000, "total_equity": -755496000, "shares_outstanding": 68875000, "goodwill_and_intangibles": 7811333000 }, "cash_flow": { "operating_cash_flow": 320831000, "capital_expenditure": 102018000, "free_cash_flow": 422849000, "dividends_paid": null, "share_repurchases": -396311000, "shares_issued": 2386000, "net_debt_issued": 346092000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3415548000, "cost_of_revenue": 2342257000, "gross_profit": 1073291000, "ebit": 477419000, "ebitda": 655248000, "pretax_income": 341234000, "tax_provision": 66199000, "net_income": 197530000, "net_income_to_common": 197530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726403000, "total_current_assets": 4062683000, "total_assets": 17499365000, "short_term_debt": 544872000, "long_term_debt": 10513597000, "total_debt": 13220841000, "total_liabilities": 16451199000, "total_equity": -755496000, "shares_outstanding": 68875000, "goodwill_and_intangibles": 7811333000 }, "cash_flow": { "operating_cash_flow": 320831000, "capital_expenditure": 102018000, "free_cash_flow": 422849000, "dividends_paid": null, "share_repurchases": -396311000, "shares_issued": 2386000, "net_debt_issued": 346092000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3619787000, "cost_of_revenue": 2596220000, "gross_profit": 1023567000, "ebit": 531011000, "ebitda": 717714000, "pretax_income": 382759000, "tax_provision": 76728000, "net_income": 234217000, "net_income_to_common": 234217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321665000, "total_equity": 1158438000, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 540726000, "capital_expenditure": 145430000, "free_cash_flow": 686156000, "dividends_paid": null, "share_repurchases": -328826000, "shares_issued": 5707000, "net_debt_issued": 31986000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3619787000, "cost_of_revenue": 2596220000, "gross_profit": 1023567000, "ebit": 531011000, "ebitda": 717714000, "pretax_income": 382759000, "tax_provision": 76728000, "net_income": 234217000, "net_income_to_common": 234217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321665000, "total_equity": 1158438000, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 540726000, "capital_expenditure": 145430000, "free_cash_flow": 686156000, "dividends_paid": null, "share_repurchases": -328826000, "shares_issued": 5707000, "net_debt_issued": 31986000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3619787000, "cost_of_revenue": 2596220000, "gross_profit": 1023567000, "ebit": 531011000, "ebitda": 717714000, "pretax_income": 382759000, "tax_provision": 76728000, "net_income": 234217000, "net_income_to_common": 234217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321665000, "total_equity": 1158438000, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 540726000, "capital_expenditure": 145430000, "free_cash_flow": 686156000, "dividends_paid": null, "share_repurchases": -328826000, "shares_issued": 5707000, "net_debt_issued": 31986000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3619787000, "cost_of_revenue": 2596220000, "gross_profit": 1023567000, "ebit": 531011000, "ebitda": 717714000, "pretax_income": 382759000, "tax_provision": 76728000, "net_income": 234217000, "net_income_to_common": 234217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321665000, "total_equity": 1158438000, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 540726000, "capital_expenditure": 145430000, "free_cash_flow": 686156000, "dividends_paid": null, "share_repurchases": -328826000, "shares_issued": 5707000, "net_debt_issued": 31986000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3619787000, "cost_of_revenue": 2596220000, "gross_profit": 1023567000, "ebit": 531011000, "ebitda": 717714000, "pretax_income": 382759000, "tax_provision": 76728000, "net_income": 234217000, "net_income_to_common": 234217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 757747000, "total_current_assets": 4058003000, "total_assets": 17480103000, "short_term_debt": 534685000, "long_term_debt": 10163988000, "total_debt": 12874331000, "total_liabilities": 16321665000, "total_equity": 1158438000, "shares_outstanding": 88100000, "goodwill_and_intangibles": 7767220000 }, "cash_flow": { "operating_cash_flow": 540726000, "capital_expenditure": 145430000, "free_cash_flow": 686156000, "dividends_paid": null, "share_repurchases": -328826000, "shares_issued": 5707000, "net_debt_issued": 31986000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "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": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }