{ "ticker": { "uuid": "bf700c3e-b252-440c-b986-a3824b3a7a89", "symbol": "CDW", "name": "CDW Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/bf700c3e-b252-440c-b986-a3824b3a7a89/", "api_url": "https://sharemaestro.com/factors/api/tickers/bf700c3e-b252-440c-b986-a3824b3a7a89/" }, "latest_snapshot": { "ticker": { "uuid": "bf700c3e-b252-440c-b986-a3824b3a7a89", "symbol": "CDW", "name": "CDW Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/bf700c3e-b252-440c-b986-a3824b3a7a89/", "api_url": "https://sharemaestro.com/factors/api/tickers/bf700c3e-b252-440c-b986-a3824b3a7a89/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.59, "value": 0.66, "quality": 0.67, "momentum": 0.13, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 133.82, "market_cap": 17095966812.82, "pe_ratio": 15.8722, "earnings_yield": 0.0687, "ebitda_to_ev": 0.0818, "shareholder_yield": 0.0555, "roe": 0.4215, "piotroski_f_score": 5, "momentum_12_1": -0.25, "volatility_252d": 0.427 }, "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": 15.8722, "ev_ebitda": 12.2268, "earnings_yield": 0.0687, "fcf_yield": 0.0578, "shareholder_yield": 0.0555 }, "quality": { "roe": 0.4215, "roic": 0.1432, "gross_margin": 0.2157, "fcf_margin": 0.0572, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0741, "eps_growth_1y": -0.0087, "fcf_growth_1y": 0.0521 }, "momentum": { "price_return_12m": -0.2471, "momentum_12_1": -0.25, "relative_strength": -0.4633 }, "scores": { "value_percentile": 0.66, "quality_percentile": 0.67, "momentum_percentile": 0.13, "growth_composite": 78, "yield_composite": 24, "overall_composite": 41, "os_score": 0.59, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 133.04, "os": 0.25, "value": 0.36, "quality": 0.67, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.7797, "earnings_yield": 0.069, "shareholder_yield": 0.0558, "roe": 0.4215, "momentum_12_1": -0.4042 }, { "week_end_date": "2026-06-14", "price": 132.19, "os": 0.54, "value": 0.65, "quality": 0.65, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.6789, "earnings_yield": 0.0694, "shareholder_yield": 0.0562, "roe": 0.4215, "momentum_12_1": -0.393 }, { "week_end_date": "2026-06-21", "price": 128.37, "os": 0.58, "value": 0.66, "quality": 0.67, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.2258, "earnings_yield": 0.0709, "shareholder_yield": 0.0579, "roe": 0.4215, "momentum_12_1": -0.338 }, { "week_end_date": "2026-06-28", "price": 133.3, "os": 0.55, "value": 0.65, "quality": 0.65, "momentum": 0.07, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.8105, "earnings_yield": 0.0689, "shareholder_yield": 0.0557, "roe": 0.4215, "momentum_12_1": -0.2793 }, { "week_end_date": "2026-07-05", "price": 133.37, "os": 0.56, "value": 0.66, "quality": 0.63, "momentum": 0.11, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 15.8188, "earnings_yield": 0.0689, "shareholder_yield": 0.0557, "roe": 0.4215, "momentum_12_1": -0.2555 }, { "week_end_date": "2026-07-12", "price": 144.39, "os": 0.27, "value": 0.35, "quality": 0.66, "momentum": 0.21, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 17.1259, "earnings_yield": 0.0649, "shareholder_yield": 0.0514, "roe": 0.4215, "momentum_12_1": -0.2405 }, { "week_end_date": "2026-07-19", "price": 133.24, "os": 0.58, "value": 0.66, "quality": 0.67, "momentum": 0.11, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 15.8034, "earnings_yield": 0.0689, "shareholder_yield": 0.0558, "roe": 0.4215, "momentum_12_1": -0.2715 }, { "week_end_date": "2026-07-26", "price": 133.82, "os": 0.59, "value": 0.66, "quality": 0.67, "momentum": 0.13, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 15.8722, "earnings_yield": 0.0687, "shareholder_yield": 0.0555, "roe": 0.4215, "momentum_12_1": -0.25 } ], "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": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "ebit": 1654800000, "ebitda": 1950800000, "pretax_income": 1427400000, "tax_provision": 360800000, "net_income": 1066599999, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 1205200000, "capital_expenditure": 117100000, "free_cash_flow": 1322300000, "dividends_paid": 328600000, "share_repurchases": -653000000, "shares_issued": 29500000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "ebit": 1654800000, "ebitda": 1950800000, "pretax_income": 1427400000, "tax_provision": 360800000, "net_income": 1066599999, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 1205200000, "capital_expenditure": 117100000, "free_cash_flow": 1322300000, "dividends_paid": 328600000, "share_repurchases": -653000000, "shares_issued": 29500000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "ebit": 1654800000, "ebitda": 1950800000, "pretax_income": 1427400000, "tax_provision": 360800000, "net_income": 1066599999, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 1205200000, "capital_expenditure": 117100000, "free_cash_flow": 1322300000, "dividends_paid": 328600000, "share_repurchases": -653000000, "shares_issued": 29500000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "ebit": 1654800000, "ebitda": 1950800000, "pretax_income": 1427400000, "tax_provision": 360800000, "net_income": 1066599999, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 1205200000, "capital_expenditure": 117100000, "free_cash_flow": 1322300000, "dividends_paid": 328600000, "share_repurchases": -653000000, "shares_issued": 29500000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "ebit": 1654800000, "ebitda": 1950800000, "pretax_income": 1427400000, "tax_provision": 360800000, "net_income": 1066599999, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 1205200000, "capital_expenditure": 117100000, "free_cash_flow": 1322300000, "dividends_paid": 328600000, "share_repurchases": -653000000, "shares_issued": 29500000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "ebit": 1654800000, "ebitda": 1950800000, "pretax_income": 1427400000, "tax_provision": 360800000, "net_income": 1066599999, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 1205200000, "capital_expenditure": 117100000, "free_cash_flow": 1322300000, "dividends_paid": 328600000, "share_repurchases": -653000000, "shares_issued": 29500000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22424100000, "cost_of_revenue": 17550700000, "gross_profit": 4873400000, "ebit": 1654800000, "ebitda": 1950800000, "pretax_income": 1427400000, "tax_provision": 360800000, "net_income": 1066599999, "net_income_to_common": 1066599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 132100000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 1205200000, "capital_expenditure": 117100000, "free_cash_flow": 1322300000, "dividends_paid": 328600000, "share_repurchases": -653000000, "shares_issued": 29500000, "net_debt_issued": -1000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20998700000, "cost_of_revenue": 16396300000, "gross_profit": 4602400000, "ebit": 1649900000, "ebitda": 1925200000, "pretax_income": 1435400000, "tax_provision": 357600000, "net_income": 1077800000, "net_income_to_common": 1077800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 503500000, "total_current_assets": 7373100000, "total_assets": 14678400000, "short_term_debt": 235800000, "long_term_debt": 5607000000, "total_debt": 5991900000, "total_liabilities": 12325700000, "total_equity": 2352700000, "shares_outstanding": 135200000, "goodwill_and_intangibles": 5977000000 }, "cash_flow": { "operating_cash_flow": 1277300000, "capital_expenditure": 122600000, "free_cash_flow": 1399900000, "dividends_paid": 332100000, "share_repurchases": -500000000, "shares_issued": 47000000, "net_debt_issued": 235400000 } } ], "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": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "ebit": 263700000, "ebitda": 338800000, "pretax_income": 319000000, "tax_provision": 83600000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "long_term_debt": 4635100000, "total_debt": 6146300000, "total_liabilities": 13898000000, "total_equity": 2555400000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 5788500000 }, "cash_flow": { "operating_cash_flow": 274800000, "capital_expenditure": 26400000, "free_cash_flow": 301200000, "dividends_paid": 81100000, "share_repurchases": -201000000, "shares_issued": 2600000, "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": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "ebit": 263700000, "ebitda": 338800000, "pretax_income": 319000000, "tax_provision": 83600000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "long_term_debt": 4635100000, "total_debt": 6146300000, "total_liabilities": 13898000000, "total_equity": 2555400000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 5788500000 }, "cash_flow": { "operating_cash_flow": 274800000, "capital_expenditure": 26400000, "free_cash_flow": 301200000, "dividends_paid": 81100000, "share_repurchases": -201000000, "shares_issued": 2600000, "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": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "ebit": 263700000, "ebitda": 338800000, "pretax_income": 319000000, "tax_provision": 83600000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "long_term_debt": 4635100000, "total_debt": 6146300000, "total_liabilities": 13898000000, "total_equity": 2555400000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 5788500000 }, "cash_flow": { "operating_cash_flow": 274800000, "capital_expenditure": 26400000, "free_cash_flow": 301200000, "dividends_paid": 81100000, "share_repurchases": -201000000, "shares_issued": 2600000, "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": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "ebit": 263700000, "ebitda": 338800000, "pretax_income": 319000000, "tax_provision": 83600000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "long_term_debt": 4635100000, "total_debt": 6146300000, "total_liabilities": 13898000000, "total_equity": 2555400000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 5788500000 }, "cash_flow": { "operating_cash_flow": 274800000, "capital_expenditure": 26400000, "free_cash_flow": 301200000, "dividends_paid": 81100000, "share_repurchases": -201000000, "shares_issued": 2600000, "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": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "ebit": 263700000, "ebitda": 338800000, "pretax_income": 319000000, "tax_provision": 83600000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "long_term_debt": 4635100000, "total_debt": 6146300000, "total_liabilities": 13898000000, "total_equity": 2555400000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 5788500000 }, "cash_flow": { "operating_cash_flow": 274800000, "capital_expenditure": 26400000, "free_cash_flow": 301200000, "dividends_paid": 81100000, "share_repurchases": -201000000, "shares_issued": 2600000, "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": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "ebit": 263700000, "ebitda": 338800000, "pretax_income": 319000000, "tax_provision": 83600000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "long_term_debt": 4635100000, "total_debt": 6146300000, "total_liabilities": 13898000000, "total_equity": 2555400000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 5788500000 }, "cash_flow": { "operating_cash_flow": 274800000, "capital_expenditure": 26400000, "free_cash_flow": 301200000, "dividends_paid": 81100000, "share_repurchases": -201000000, "shares_issued": 2600000, "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": 5679800000, "cost_of_revenue": 4489800000, "gross_profit": 1190000000, "ebit": 377000000, "ebitda": 452100000, "pretax_income": 319000000, "tax_provision": 83600000, "net_income": 235400000, "net_income_to_common": 235400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578600000, "total_current_assets": 8965200000, "total_assets": 16453400000, "short_term_debt": 1361500000, "long_term_debt": 4635100000, "total_debt": 6146300000, "total_liabilities": 13898000000, "total_equity": 2555400000, "shares_outstanding": 129500000, "goodwill_and_intangibles": 5788500000 }, "cash_flow": { "operating_cash_flow": 274800000, "capital_expenditure": 26400000, "free_cash_flow": 301200000, "dividends_paid": 81100000, "share_repurchases": -201000000, "shares_issued": 2600000, "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": 5511000000, "cost_of_revenue": 4256600000, "gross_profit": 1254400000, "ebit": 427600000, "ebitda": 502100000, "pretax_income": 369100000, "tax_provision": 89600000, "net_income": 279500000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 130600000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 433800000, "capital_expenditure": 37900000, "free_cash_flow": 471700000, "dividends_paid": 81700000, "share_repurchases": -153000000, "shares_issued": 2500000, "net_debt_issued": 210100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5511000000, "cost_of_revenue": 4256600000, "gross_profit": 1254400000, "ebit": 427600000, "ebitda": 502100000, "pretax_income": 369100000, "tax_provision": 89600000, "net_income": 279500000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 130600000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 433800000, "capital_expenditure": 37900000, "free_cash_flow": 471700000, "dividends_paid": 81700000, "share_repurchases": -153000000, "shares_issued": 2500000, "net_debt_issued": 210100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5511000000, "cost_of_revenue": 4256600000, "gross_profit": 1254400000, "ebit": 427600000, "ebitda": 502100000, "pretax_income": 369100000, "tax_provision": 89600000, "net_income": 279500000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 130600000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 433800000, "capital_expenditure": 37900000, "free_cash_flow": 471700000, "dividends_paid": 81700000, "share_repurchases": -153000000, "shares_issued": 2500000, "net_debt_issued": 210100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5511000000, "cost_of_revenue": 4256600000, "gross_profit": 1254400000, "ebit": 427600000, "ebitda": 502100000, "pretax_income": 369100000, "tax_provision": 89600000, "net_income": 279500000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 130600000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 433800000, "capital_expenditure": 37900000, "free_cash_flow": 471700000, "dividends_paid": 81700000, "share_repurchases": -153000000, "shares_issued": 2500000, "net_debt_issued": 210100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5511000000, "cost_of_revenue": 4256600000, "gross_profit": 1254400000, "ebit": 427600000, "ebitda": 502100000, "pretax_income": 369100000, "tax_provision": 89600000, "net_income": 279500000, "net_income_to_common": 279500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 618700000, "total_current_assets": 8500500000, "total_assets": 16028200000, "short_term_debt": 1393000000, "long_term_debt": 4622300000, "total_debt": 6330900000, "total_liabilities": 13422100000, "total_equity": 2606100000, "shares_outstanding": 130600000, "goodwill_and_intangibles": 5848700000 }, "cash_flow": { "operating_cash_flow": 433800000, "capital_expenditure": 37900000, "free_cash_flow": 471700000, "dividends_paid": 81700000, "share_repurchases": -153000000, "shares_issued": 2500000, "net_debt_issued": 210100000 } } ] }, "strategy_matches": [ { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "2026-03-31" }, "schema": { "public_fields_only": true } }