{ "ticker": { "uuid": "c3b28d3c-2941-4652-b527-11dc0b42171f", "symbol": "ECL", "name": "Ecolab Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/c3b28d3c-2941-4652-b527-11dc0b42171f/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3b28d3c-2941-4652-b527-11dc0b42171f/" }, "latest_snapshot": { "ticker": { "uuid": "c3b28d3c-2941-4652-b527-11dc0b42171f", "symbol": "ECL", "name": "Ecolab Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/c3b28d3c-2941-4652-b527-11dc0b42171f/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3b28d3c-2941-4652-b527-11dc0b42171f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.15, "value": 0.07, "quality": 0.86, "momentum": 0.28, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 268.75, "market_cap": 75636328662.5, "pe_ratio": 35.9198, "earnings_yield": 0.0337, "ebitda_to_ev": 0.042, "shareholder_yield": 0.0206, "roe": 0.2105, "piotroski_f_score": 6, "momentum_12_1": 0.0549, "volatility_252d": 0.2123 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 35.9198, "ev_ebitda": 23.8012, "earnings_yield": 0.0337, "fcf_yield": 0.0496, "shareholder_yield": 0.0206 }, "quality": { "roe": 0.2105, "roic": 0.1242, "gross_margin": 0.4429, "fcf_margin": 0.2546, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.049, "eps_growth_1y": 0.0014, "fcf_growth_1y": 0.1748 }, "momentum": { "price_return_12m": -0.0005, "momentum_12_1": 0.0549, "relative_strength": -0.1688 }, "scores": { "value_percentile": 0.07, "quality_percentile": 0.86, "momentum_percentile": 0.28, "growth_composite": 75, "yield_composite": 74, "overall_composite": 85, "os_score": 0.15, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 257.28, "os": 0.15, "value": 0.08, "quality": 0.87, "momentum": 0.24, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.3873, "earnings_yield": 0.0351, "shareholder_yield": 0.0212, "roe": 0.2105, "momentum_12_1": -0.0381 }, { "week_end_date": "2026-06-14", "price": 264.7, "os": 0.16, "value": 0.07, "quality": 0.85, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 35.3791, "earnings_yield": 0.0342, "shareholder_yield": 0.0206, "roe": 0.2105, "momentum_12_1": -0.053 }, { "week_end_date": "2026-06-21", "price": 269.12, "os": 0.14, "value": 0.07, "quality": 0.87, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 35.9693, "earnings_yield": 0.0337, "shareholder_yield": 0.0206, "roe": 0.2105, "momentum_12_1": -0.0225 }, { "week_end_date": "2026-06-28", "price": 283.65, "os": 0.17, "value": 0.07, "quality": 0.85, "momentum": 0.32, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.9113, "earnings_yield": 0.0321, "shareholder_yield": 0.0195, "roe": 0.2105, "momentum_12_1": -0.0352 }, { "week_end_date": "2026-07-05", "price": 283.36, "os": 0.16, "value": 0.07, "quality": 0.87, "momentum": 0.28, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 37.8725, "earnings_yield": 0.0322, "shareholder_yield": 0.0196, "roe": 0.2105, "momentum_12_1": -0.0513 }, { "week_end_date": "2026-07-12", "price": 274.31, "os": 0.13, "value": 0.07, "quality": 0.85, "momentum": 0.21, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 36.6629, "earnings_yield": 0.0331, "shareholder_yield": 0.0202, "roe": 0.2105, "momentum_12_1": 0.0021 }, { "week_end_date": "2026-07-19", "price": 272.83, "os": 0.14, "value": 0.07, "quality": 0.86, "momentum": 0.26, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 36.4651, "earnings_yield": 0.0333, "shareholder_yield": 0.0203, "roe": 0.2105, "momentum_12_1": 0.0121 }, { "week_end_date": "2026-07-26", "price": 268.75, "os": 0.15, "value": 0.07, "quality": 0.86, "momentum": 0.28, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 35.9198, "earnings_yield": 0.0337, "shareholder_yield": 0.0206, "roe": 0.2105, "momentum_12_1": 0.0549 } ], "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": 16081200000, "cost_of_revenue": 8923100000, "gross_profit": 7158100000, "ebit": 2789000000, "ebitda": 3461600000, "pretax_income": 2547900000, "tax_provision": 454600000, "net_income": 2075600000, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 2952600000, "capital_expenditure": 1048300000, "free_cash_flow": 4000900000, "dividends_paid": 753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16081200000, "cost_of_revenue": 8923100000, "gross_profit": 7158100000, "ebit": 2789000000, "ebitda": 3461600000, "pretax_income": 2547900000, "tax_provision": 454600000, "net_income": 2075600000, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 2952600000, "capital_expenditure": 1048300000, "free_cash_flow": 4000900000, "dividends_paid": 753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16081200000, "cost_of_revenue": 8923100000, "gross_profit": 7158100000, "ebit": 2789000000, "ebitda": 3461600000, "pretax_income": 2547900000, "tax_provision": 454600000, "net_income": 2075600000, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 2952600000, "capital_expenditure": 1048300000, "free_cash_flow": 4000900000, "dividends_paid": 753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16081200000, "cost_of_revenue": 8923100000, "gross_profit": 7158100000, "ebit": 2789000000, "ebitda": 3461600000, "pretax_income": 2547900000, "tax_provision": 454600000, "net_income": 2075600000, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 2952600000, "capital_expenditure": 1048300000, "free_cash_flow": 4000900000, "dividends_paid": 753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16081200000, "cost_of_revenue": 8923100000, "gross_profit": 7158100000, "ebit": 2789000000, "ebitda": 3461600000, "pretax_income": 2547900000, "tax_provision": 454600000, "net_income": 2075600000, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 2952600000, "capital_expenditure": 1048300000, "free_cash_flow": 4000900000, "dividends_paid": 753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16081200000, "cost_of_revenue": 8923100000, "gross_profit": 7158100000, "ebit": 2789000000, "ebitda": 3461600000, "pretax_income": 2547900000, "tax_provision": 454600000, "net_income": 2075600000, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 2952600000, "capital_expenditure": 1048300000, "free_cash_flow": 4000900000, "dividends_paid": 753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16081200000, "cost_of_revenue": 8923100000, "gross_profit": 7158100000, "ebit": 2789000000, "ebitda": 3461600000, "pretax_income": 2547900000, "tax_provision": 454600000, "net_income": 2075600000, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 285200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 2952600000, "capital_expenditure": 1048300000, "free_cash_flow": 4000900000, "dividends_paid": 753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15741400000, "cost_of_revenue": 8898400000, "gross_profit": 6843000000, "ebit": 2909600000, "ebitda": 3845000000, "pretax_income": 2571200000, "tax_provision": 439300000, "net_income": 2112400000, "net_income_to_common": 2112400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1256800000, "total_current_assets": 6025700000, "total_assets": 22387800000, "short_term_debt": 758000000, "long_term_debt": 6949200000, "total_debt": 8282700000, "total_liabilities": 13598600000, "total_equity": 8757300000, "shares_outstanding": 286600000, "goodwill_and_intangibles": 11216100000 }, "cash_flow": { "operating_cash_flow": 2813900000, "capital_expenditure": 994500000, "free_cash_flow": 3808400000, "dividends_paid": 664300000, "share_repurchases": -986500000, "shares_issued": 259400000, "net_debt_issued": -630400000 } } ], "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": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "ebit": 613200000, "ebitda": 876300000, "pretax_income": 558100000, "tax_provision": 121500000, "net_income": 432600000, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_assets": 25040600000, "short_term_debt": 1740500000, "long_term_debt": 6922500000, "total_debt": 9266500000, "total_liabilities": 15008600000, "total_equity": 10003900000, "shares_outstanding": 283700000, "goodwill_and_intangibles": 12962900000 }, "cash_flow": { "operating_cash_flow": 445900000, "capital_expenditure": 348500000, "free_cash_flow": 794400000, "dividends_paid": 215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "ebit": 613200000, "ebitda": 876300000, "pretax_income": 558100000, "tax_provision": 121500000, "net_income": 432600000, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_assets": 25040600000, "short_term_debt": 1740500000, "long_term_debt": 6922500000, "total_debt": 9266500000, "total_liabilities": 15008600000, "total_equity": 10003900000, "shares_outstanding": 283700000, "goodwill_and_intangibles": 12962900000 }, "cash_flow": { "operating_cash_flow": 445900000, "capital_expenditure": 348500000, "free_cash_flow": 794400000, "dividends_paid": 215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "ebit": 613200000, "ebitda": 876300000, "pretax_income": 558100000, "tax_provision": 121500000, "net_income": 432600000, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_assets": 25040600000, "short_term_debt": 1740500000, "long_term_debt": 6922500000, "total_debt": 9266500000, "total_liabilities": 15008600000, "total_equity": 10003900000, "shares_outstanding": 283700000, "goodwill_and_intangibles": 12962900000 }, "cash_flow": { "operating_cash_flow": 445900000, "capital_expenditure": 348500000, "free_cash_flow": 794400000, "dividends_paid": 215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "ebit": 613200000, "ebitda": 876300000, "pretax_income": 558100000, "tax_provision": 121500000, "net_income": 432600000, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_assets": 25040600000, "short_term_debt": 1740500000, "long_term_debt": 6922500000, "total_debt": 9266500000, "total_liabilities": 15008600000, "total_equity": 10003900000, "shares_outstanding": 283700000, "goodwill_and_intangibles": 12962900000 }, "cash_flow": { "operating_cash_flow": 445900000, "capital_expenditure": 348500000, "free_cash_flow": 794400000, "dividends_paid": 215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "ebit": 613200000, "ebitda": 876300000, "pretax_income": 558100000, "tax_provision": 121500000, "net_income": 432600000, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_assets": 25040600000, "short_term_debt": 1740500000, "long_term_debt": 6922500000, "total_debt": 9266500000, "total_liabilities": 15008600000, "total_equity": 10003900000, "shares_outstanding": 283700000, "goodwill_and_intangibles": 12962900000 }, "cash_flow": { "operating_cash_flow": 445900000, "capital_expenditure": 348500000, "free_cash_flow": 794400000, "dividends_paid": 215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "ebit": 613200000, "ebitda": 876300000, "pretax_income": 558100000, "tax_provision": 121500000, "net_income": 432600000, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_assets": 25040600000, "short_term_debt": 1740500000, "long_term_debt": 6922500000, "total_debt": 9266500000, "total_liabilities": 15008600000, "total_equity": 10003900000, "shares_outstanding": 283700000, "goodwill_and_intangibles": 12962900000 }, "cash_flow": { "operating_cash_flow": 445900000, "capital_expenditure": 348500000, "free_cash_flow": 794400000, "dividends_paid": 215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "ebit": 622000000, "ebitda": 613200000, "pretax_income": 558100000, "tax_provision": 121500000, "net_income": 432600000, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_assets": 25040600000, "short_term_debt": 1573200000, "long_term_debt": 6922500000, "total_debt": 9099200000, "total_liabilities": 15008600000, "total_equity": 10003900000, "shares_outstanding": 283700000, "goodwill_and_intangibles": 12962900000 }, "cash_flow": { "operating_cash_flow": 445900000, "capital_expenditure": 348500000, "free_cash_flow": 794400000, "dividends_paid": 215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4196000000, "cost_of_revenue": 2348300000, "gross_profit": 1847700000, "ebit": 724600000, "ebitda": 903400000, "pretax_income": 660300000, "tax_provision": 91700000, "net_income": 563900000, "net_income_to_common": 563900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 284200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 1090100000, "capital_expenditure": 332100000, "free_cash_flow": 1422200000, "dividends_paid": 189200000, "share_repurchases": -409200000, "shares_issued": 46200000, "net_debt_issued": 25500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4196000000, "cost_of_revenue": 2348300000, "gross_profit": 1847700000, "ebit": 724600000, "ebitda": 903400000, "pretax_income": 660300000, "tax_provision": 91700000, "net_income": 563900000, "net_income_to_common": 563900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 284200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 1090100000, "capital_expenditure": 332100000, "free_cash_flow": 1422200000, "dividends_paid": 189200000, "share_repurchases": -409200000, "shares_issued": 46200000, "net_debt_issued": 25500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4196000000, "cost_of_revenue": 2348300000, "gross_profit": 1847700000, "ebit": 724600000, "ebitda": 903400000, "pretax_income": 660300000, "tax_provision": 91700000, "net_income": 563900000, "net_income_to_common": 563900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 284200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 1090100000, "capital_expenditure": 332100000, "free_cash_flow": 1422200000, "dividends_paid": 189200000, "share_repurchases": -409200000, "shares_issued": 46200000, "net_debt_issued": 25500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4196000000, "cost_of_revenue": 2348300000, "gross_profit": 1847700000, "ebit": 724600000, "ebitda": 903400000, "pretax_income": 660300000, "tax_provision": 91700000, "net_income": 563900000, "net_income_to_common": 563900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 284200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 1090100000, "capital_expenditure": 332100000, "free_cash_flow": 1422200000, "dividends_paid": 189200000, "share_repurchases": -409200000, "shares_issued": 46200000, "net_debt_issued": 25500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4196000000, "cost_of_revenue": 2348300000, "gross_profit": 1847700000, "ebit": 724600000, "ebitda": 903400000, "pretax_income": 660300000, "tax_provision": 91700000, "net_income": 563900000, "net_income_to_common": 563900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 9429300000, "total_liabilities": 14891800000, "total_equity": 9770800000, "shares_outstanding": 284200000, "goodwill_and_intangibles": 12915500000 }, "cash_flow": { "operating_cash_flow": 1090100000, "capital_expenditure": 332100000, "free_cash_flow": 1422200000, "dividends_paid": 189200000, "share_repurchases": -409200000, "shares_issued": 46200000, "net_debt_issued": 25500000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }