{ "ticker": { "uuid": "c75eb976-1160-40a6-8d24-ae92d6b09eee", "symbol": "NTRS", "name": "Northern Trust Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/c75eb976-1160-40a6-8d24-ae92d6b09eee/", "api_url": "https://sharemaestro.com/factors/api/tickers/c75eb976-1160-40a6-8d24-ae92d6b09eee/" }, "latest_snapshot": { "ticker": { "uuid": "c75eb976-1160-40a6-8d24-ae92d6b09eee", "symbol": "NTRS", "name": "Northern Trust Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/c75eb976-1160-40a6-8d24-ae92d6b09eee/", "api_url": "https://sharemaestro.com/factors/api/tickers/c75eb976-1160-40a6-8d24-ae92d6b09eee/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.87, "value": 0.88, "quality": 0.33, "momentum": 0.82, "coverage": 0.97, "confidence": 0.94, "delta": 7 }, "headline_factors": { "price": 184.68, "market_cap": 34174527607.44, "pe_ratio": 18.2712, "earnings_yield": 1.3058, "ebitda_to_ev": 1.7685, "shareholder_yield": 0.0566, "roe": 0.144, "piotroski_f_score": 6, "momentum_12_1": 0.3762, "volatility_252d": 0.1763 }, "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": 18.2712, "ev_ebitda": 0.5654, "earnings_yield": 1.3058, "fcf_yield": 1.7157, "shareholder_yield": 0.0566 }, "quality": { "roe": 0.144, "roic": null, "gross_margin": 0.5734, "fcf_margin": 0.2264, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0791, "eps_growth_1y": -0.1531, "fcf_growth_1y": -0.2698 }, "momentum": { "price_return_12m": 0.4767, "momentum_12_1": 0.3762, "relative_strength": 0.2806 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.33, "momentum_percentile": 0.82, "growth_composite": 95, "yield_composite": 24, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 170.47, "os": 0.87, "value": 0.73, "quality": 0.62, "momentum": 0.85, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 16.8654, "earnings_yield": 0.0796, "shareholder_yield": 0.0613, "roe": 0.144, "momentum_12_1": 0.5135 }, { "week_end_date": "2026-06-14", "price": 174.34, "os": 0.69, "value": 0.59, "quality": 0.57, "momentum": 0.59, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0184, "roe": 0.144, "momentum_12_1": 0.5484 }, { "week_end_date": "2026-06-21", "price": 172.11, "os": 0.81, "value": 0.73, "quality": 0.32, "momentum": 0.84, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 17.0276, "earnings_yield": 0.0788, "shareholder_yield": 0.0607, "roe": 0.144, "momentum_12_1": 0.5272 }, { "week_end_date": "2026-06-28", "price": 173.87, "os": 0.85, "value": 0.73, "quality": 0.63, "momentum": 0.71, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 17.2018, "earnings_yield": 0.078, "shareholder_yield": 0.0601, "roe": 0.144, "momentum_12_1": 0.354 }, { "week_end_date": "2026-07-05", "price": 176.5, "os": 0.48, "value": 0.48, "quality": 0.46, "momentum": 0.48, "confidence": 0.961, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0181, "roe": 0.144, "momentum_12_1": 0.3241 }, { "week_end_date": "2026-07-12", "price": 183.55, "os": 0.94, "value": 0.88, "quality": 0.63, "momentum": 0.87, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 18.1594, "earnings_yield": 1.4651, "shareholder_yield": 0.0569, "roe": 0.144, "momentum_12_1": 0.4164 }, { "week_end_date": "2026-07-19", "price": 184.68, "os": 0.87, "value": 0.88, "quality": 0.33, "momentum": 0.82, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 18.2712, "earnings_yield": 1.3058, "shareholder_yield": 0.0566, "roe": 0.144, "momentum_12_1": 0.3762 } ], "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": 14299900000, "cost_of_revenue": 6214100000, "gross_profit": 8085800000, "ebit": 2331500000, "ebitda": 3214800000, "pretax_income": 2339500000, "tax_provision": 602600000, "net_income": 1736900000, "net_income_to_common": 1736900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 5533500000, "capital_expenditure": 74000000, "free_cash_flow": 5607500000, "dividends_paid": 633400000, "share_repurchases": -1273500000, "shares_issued": null, "net_debt_issued": -100200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 6214100000, "gross_profit": 8085800000, "ebit": 2331500000, "ebitda": 3214800000, "pretax_income": 2339500000, "tax_provision": 602600000, "net_income": 1736900000, "net_income_to_common": 1736900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 5533500000, "capital_expenditure": 74000000, "free_cash_flow": 5607500000, "dividends_paid": 633400000, "share_repurchases": -1273500000, "shares_issued": null, "net_debt_issued": -100200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 6214100000, "gross_profit": 8085800000, "ebit": 2331500000, "ebitda": 3214800000, "pretax_income": 2339500000, "tax_provision": 602600000, "net_income": 1736900000, "net_income_to_common": 1736900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 5533500000, "capital_expenditure": 74000000, "free_cash_flow": 5607500000, "dividends_paid": 633400000, "share_repurchases": -1273500000, "shares_issued": null, "net_debt_issued": -100200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 6214100000, "gross_profit": 8085800000, "ebit": 2331500000, "ebitda": 3214800000, "pretax_income": 2339500000, "tax_provision": 602600000, "net_income": 1736900000, "net_income_to_common": 1736900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 5533500000, "capital_expenditure": 74000000, "free_cash_flow": 5607500000, "dividends_paid": 633400000, "share_repurchases": -1273500000, "shares_issued": null, "net_debt_issued": -100200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 6214100000, "gross_profit": 8085800000, "ebit": 2331500000, "ebitda": 3214800000, "pretax_income": 2339500000, "tax_provision": 602600000, "net_income": 1736900000, "net_income_to_common": 1736900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 5533500000, "capital_expenditure": 74000000, "free_cash_flow": 5607500000, "dividends_paid": 633400000, "share_repurchases": -1273500000, "shares_issued": null, "net_debt_issued": -100200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14299900000, "cost_of_revenue": 6214100000, "gross_profit": 8085800000, "ebit": 2331500000, "ebitda": 3214800000, "pretax_income": 2339500000, "tax_provision": 602600000, "net_income": 1736900000, "net_income_to_common": 1736900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 5533500000, "capital_expenditure": 74000000, "free_cash_flow": 5607500000, "dividends_paid": 633400000, "share_repurchases": -1273500000, "shares_issued": null, "net_debt_issued": -100200000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15875600000, "cost_of_revenue": 7582200000, "gross_profit": 8293400000, "ebit": 2659500000, "ebitda": 3376300000, "pretax_income": 2659500000, "tax_provision": 628400000, "net_income": 2031100000, "net_income_to_common": 2031100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45397300000, "total_current_assets": 56582400000, "total_assets": 155508400000, "short_term_debt": 2621500000, "long_term_debt": 13372000000, "total_debt": 15993500000, "total_liabilities": 142720000000, "total_equity": 12788400000, "shares_outstanding": 201870000, "goodwill_and_intangibles": 2908100000 }, "cash_flow": { "operating_cash_flow": -486000000, "capital_expenditure": 745500000, "free_cash_flow": 259500000, "dividends_paid": 644100000, "share_repurchases": -937800000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15875600000, "cost_of_revenue": 7582200000, "gross_profit": 8293400000, "ebit": 2659500000, "ebitda": 3376300000, "pretax_income": 2659500000, "tax_provision": 628400000, "net_income": 2031100000, "net_income_to_common": 2031100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45397300000, "total_current_assets": 56582400000, "total_assets": 155508400000, "short_term_debt": 2621500000, "long_term_debt": 13372000000, "total_debt": 15993500000, "total_liabilities": 142720000000, "total_equity": 12788400000, "shares_outstanding": 201870000, "goodwill_and_intangibles": 2908100000 }, "cash_flow": { "operating_cash_flow": -486000000, "capital_expenditure": 745500000, "free_cash_flow": 259500000, "dividends_paid": 644100000, "share_repurchases": -937800000, "shares_issued": null, "net_debt_issued": null } } ], "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": 3785600000, "cost_of_revenue": 1577000000, "gross_profit": 2208600000, "ebit": 700600000, "ebitda": 897700000, "pretax_income": 700600000, "tax_provision": 175100000, "net_income": 525500000, "net_income_to_common": 525500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49508100000, "total_current_assets": 43165000000, "total_assets": 174574300000, "short_term_debt": 10144300000, "long_term_debt": 14066600000, "total_debt": 16371400000, "total_liabilities": 161587000000, "total_equity": 12987300000, "shares_outstanding": 186539000, "goodwill_and_intangibles": 709500000 }, "cash_flow": { "operating_cash_flow": -320000000, "capital_expenditure": 219500000, "free_cash_flow": -100500000, "dividends_paid": 164700000, "share_repurchases": -358900000, "shares_issued": 2700000, "net_debt_issued": -600000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3785600000, "cost_of_revenue": 1577000000, "gross_profit": 2208600000, "ebit": 700600000, "ebitda": 897700000, "pretax_income": 700600000, "tax_provision": 175100000, "net_income": 525500000, "net_income_to_common": 525500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49508100000, "total_current_assets": 43165000000, "total_assets": 174574300000, "short_term_debt": 10144300000, "long_term_debt": 14066600000, "total_debt": 16371400000, "total_liabilities": 161587000000, "total_equity": 12987300000, "shares_outstanding": 186539000, "goodwill_and_intangibles": 709500000 }, "cash_flow": { "operating_cash_flow": -320000000, "capital_expenditure": 219500000, "free_cash_flow": -100500000, "dividends_paid": 164700000, "share_repurchases": -358900000, "shares_issued": 2700000, "net_debt_issued": -600000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3785600000, "cost_of_revenue": 1577000000, "gross_profit": 2208600000, "ebit": 700600000, "ebitda": 897700000, "pretax_income": 700600000, "tax_provision": 175100000, "net_income": 525500000, "net_income_to_common": 525500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49508100000, "total_current_assets": 43165000000, "total_assets": 174574300000, "short_term_debt": 10144300000, "long_term_debt": 14066600000, "total_debt": 16371400000, "total_liabilities": 161587000000, "total_equity": 12987300000, "shares_outstanding": 186539000, "goodwill_and_intangibles": 709500000 }, "cash_flow": { "operating_cash_flow": -320000000, "capital_expenditure": 219500000, "free_cash_flow": -100500000, "dividends_paid": 164700000, "share_repurchases": -358900000, "shares_issued": 2700000, "net_debt_issued": -600000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3785600000, "cost_of_revenue": 1577000000, "gross_profit": 2208600000, "ebit": 700600000, "ebitda": 897700000, "pretax_income": 700600000, "tax_provision": 175100000, "net_income": 525500000, "net_income_to_common": 525500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49508100000, "total_current_assets": 43165000000, "total_assets": 174574300000, "short_term_debt": 10144300000, "long_term_debt": 14066600000, "total_debt": 16371400000, "total_liabilities": 161587000000, "total_equity": 12987300000, "shares_outstanding": 186539000, "goodwill_and_intangibles": 709500000 }, "cash_flow": { "operating_cash_flow": -320000000, "capital_expenditure": 219500000, "free_cash_flow": -100500000, "dividends_paid": 164700000, "share_repurchases": -358900000, "shares_issued": 2700000, "net_debt_issued": -600000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3785600000, "cost_of_revenue": 1577000000, "gross_profit": 2208600000, "ebit": 700600000, "ebitda": 897700000, "pretax_income": 700600000, "tax_provision": 175100000, "net_income": 525500000, "net_income_to_common": 525500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49508100000, "total_current_assets": 43165000000, "total_assets": 174574300000, "short_term_debt": 10144300000, "long_term_debt": 14066600000, "total_debt": 16371400000, "total_liabilities": 161587000000, "total_equity": 12987300000, "shares_outstanding": 186539000, "goodwill_and_intangibles": 709500000 }, "cash_flow": { "operating_cash_flow": -320000000, "capital_expenditure": 219500000, "free_cash_flow": -100500000, "dividends_paid": 164700000, "share_repurchases": -358900000, "shares_issued": 2700000, "net_debt_issued": -600000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3785600000, "cost_of_revenue": 1577000000, "gross_profit": 2208600000, "ebit": 700600000, "ebitda": 700600000, "pretax_income": 700600000, "tax_provision": 175100000, "net_income": 525500000, "net_income_to_common": 525500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49508100000, "total_current_assets": 43165000000, "total_assets": 174574300000, "short_term_debt": 10144300000, "long_term_debt": 14066600000, "total_debt": 16371400000, "total_liabilities": 161587000000, "total_equity": 12987300000, "shares_outstanding": 186539000, "goodwill_and_intangibles": 709500000 }, "cash_flow": { "operating_cash_flow": -320000000, "capital_expenditure": 9400000, "free_cash_flow": -310600000, "dividends_paid": 164700000, "share_repurchases": -358900000, "shares_issued": 2700000, "net_debt_issued": -600000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3608100000, "cost_of_revenue": 1485000000, "gross_profit": 2123100000, "ebit": 625800000, "ebitda": 926900000, "pretax_income": 633800000, "tax_provision": 167800000, "net_income": 466000000, "net_income_to_common": 466000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 388400000, "capital_expenditure": 229900000, "free_cash_flow": 618300000, "dividends_paid": 154300000, "share_repurchases": -369900000, "shares_issued": 1900000, "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": 3608100000, "cost_of_revenue": 1485000000, "gross_profit": 2123100000, "ebit": 625800000, "ebitda": 926900000, "pretax_income": 633800000, "tax_provision": 167800000, "net_income": 466000000, "net_income_to_common": 466000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 388400000, "capital_expenditure": 229900000, "free_cash_flow": 618300000, "dividends_paid": 154300000, "share_repurchases": -369900000, "shares_issued": 1900000, "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": 3608100000, "cost_of_revenue": 1485000000, "gross_profit": 2123100000, "ebit": 625800000, "ebitda": 926900000, "pretax_income": 633800000, "tax_provision": 167800000, "net_income": 466000000, "net_income_to_common": 466000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 388400000, "capital_expenditure": 229900000, "free_cash_flow": 618300000, "dividends_paid": 154300000, "share_repurchases": -369900000, "shares_issued": 1900000, "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": 3608100000, "cost_of_revenue": 1485000000, "gross_profit": 2123100000, "ebit": 625800000, "ebitda": 926900000, "pretax_income": 633800000, "tax_provision": 167800000, "net_income": 466000000, "net_income_to_common": 466000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 388400000, "capital_expenditure": 229900000, "free_cash_flow": 618300000, "dividends_paid": 154300000, "share_repurchases": -369900000, "shares_issued": 1900000, "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": 3608100000, "cost_of_revenue": 1485000000, "gross_profit": 2123100000, "ebit": 625800000, "ebitda": 926900000, "pretax_income": 633800000, "tax_provision": 167800000, "net_income": 466000000, "net_income_to_common": 466000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 388400000, "capital_expenditure": 229900000, "free_cash_flow": 618300000, "dividends_paid": 154300000, "share_repurchases": -369900000, "shares_issued": 1900000, "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": 3608100000, "cost_of_revenue": 1485000000, "gross_profit": 2123100000, "ebit": 625800000, "ebitda": 926900000, "pretax_income": 633800000, "tax_provision": 167800000, "net_income": 466000000, "net_income_to_common": 466000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61127500000, "total_current_assets": 63781600000, "total_assets": 177132700000, "short_term_debt": 12943100000, "long_term_debt": 13994200000, "total_debt": 16427500000, "total_liabilities": 164174800000, "total_equity": 12957900000, "shares_outstanding": 188582000, "goodwill_and_intangibles": 712900000 }, "cash_flow": { "operating_cash_flow": 388400000, "capital_expenditure": 229900000, "free_cash_flow": 618300000, "dividends_paid": 154300000, "share_repurchases": -369900000, "shares_issued": 1900000, "net_debt_issued": null } } ] }, "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }