{ "ticker": { "uuid": "d105070b-a06f-4fca-a14b-f434e9013854", "symbol": "FRME", "name": "First Merchants Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/d105070b-a06f-4fca-a14b-f434e9013854/", "api_url": "https://sharemaestro.com/factors/api/tickers/d105070b-a06f-4fca-a14b-f434e9013854/" }, "latest_snapshot": { "ticker": { "uuid": "d105070b-a06f-4fca-a14b-f434e9013854", "symbol": "FRME", "name": "First Merchants Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/d105070b-a06f-4fca-a14b-f434e9013854/", "api_url": "https://sharemaestro.com/factors/api/tickers/d105070b-a06f-4fca-a14b-f434e9013854/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.75, "value": 0.71, "quality": 0.7, "momentum": 0.34, "coverage": 1, "confidence": 1, "delta": -1 }, "headline_factors": { "price": 43.18, "market_cap": 2721321956.38, "pe_ratio": 14.6334, "earnings_yield": 0.0551, "ebitda_to_ev": 0.0611, "shareholder_yield": 0.05, "roe": 0.0689, "piotroski_f_score": 8, "momentum_12_1": 0.139, "volatility_252d": 0.2357 }, "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": 14.6334, "ev_ebitda": 16.3545, "earnings_yield": 0.0551, "fcf_yield": 0.076, "shareholder_yield": 0.05 }, "quality": { "roe": 0.0689, "roic": 0.0505, "gross_margin": 0.6272, "fcf_margin": 0.3374, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": -0.1892, "eps_growth_1y": -0.1761, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.1259, "momentum_12_1": 0.139, "relative_strength": -0.0903 }, "scores": { "value_percentile": 0.71, "quality_percentile": 0.7, "momentum_percentile": 0.34, "growth_composite": 96, "yield_composite": 12, "overall_composite": 25, "os_score": 0.75, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 39.93, "os": 0.77, "value": 0.72, "quality": 0.72, "momentum": 0.33, "confidence": 1, "coverage": 1, "pe_ratio": 12.6573, "earnings_yield": 0.0545, "shareholder_yield": 0.0608, "roe": 0.0744, "momentum_12_1": 0.1246 }, { "week_end_date": "2026-06-14", "price": 42.09, "os": 0.74, "value": 0.71, "quality": 0.73, "momentum": 0.29, "confidence": 1, "coverage": 1, "pe_ratio": 13.342, "earnings_yield": 0.0528, "shareholder_yield": 0.0577, "roe": 0.0744, "momentum_12_1": 0.1174 }, { "week_end_date": "2026-06-21", "price": 40.72, "os": 0.84, "value": 0.72, "quality": 0.73, "momentum": 0.58, "confidence": 1, "coverage": 1, "pe_ratio": 12.9077, "earnings_yield": 0.0539, "shareholder_yield": 0.0596, "roe": 0.0744, "momentum_12_1": 0.1488 }, { "week_end_date": "2026-06-28", "price": 43.68, "os": 0.71, "value": 0.69, "quality": 0.73, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 13.846, "earnings_yield": 0.0516, "shareholder_yield": 0.0556, "roe": 0.0744, "momentum_12_1": 0.0722 }, { "week_end_date": "2026-07-05", "price": 43.44, "os": 0.73, "value": 0.7, "quality": 0.71, "momentum": 0.31, "confidence": 0.991, "coverage": 1, "pe_ratio": 13.7699, "earnings_yield": 0.0517, "shareholder_yield": 0.0559, "roe": 0.0744, "momentum_12_1": 0.0172 }, { "week_end_date": "2026-07-12", "price": 43.1, "os": 0.85, "value": 0.7, "quality": 0.72, "momentum": 0.68, "confidence": 0.98, "coverage": 1, "pe_ratio": 13.6621, "earnings_yield": 0.052, "shareholder_yield": 0.0563, "roe": 0.0744, "momentum_12_1": 0.0656 }, { "week_end_date": "2026-07-19", "price": 44.59, "os": 0.74, "value": 0.69, "quality": 0.73, "momentum": 0.32, "confidence": 0.969, "coverage": 1, "pe_ratio": 14.1345, "earnings_yield": 0.0509, "shareholder_yield": 0.0544, "roe": 0.0744, "momentum_12_1": 0.0406 }, { "week_end_date": "2026-07-26", "price": 43.18, "os": 0.75, "value": 0.71, "quality": 0.7, "momentum": 0.34, "confidence": 1, "coverage": 1, "pe_ratio": 14.6334, "earnings_yield": 0.0551, "shareholder_yield": 0.05, "roe": 0.0689, "momentum_12_1": 0.139 } ], "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": 1050201000, "cost_of_revenue": 410029000, "gross_profit": 640172000, "ebit": 259114000, "ebitda": 288537000, "pretax_income": 259114000, "tax_provision": 33113000, "net_income": 226001000, "net_income_to_common": 226001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57726000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 283646000, "capital_expenditure": 0, "free_cash_flow": 283646000, "dividends_paid": 84787000, "share_repurchases": -46890000, "shares_issued": 2336000, "net_debt_issued": -158251000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1050201000, "cost_of_revenue": 410029000, "gross_profit": 640172000, "ebit": 259114000, "ebitda": 288537000, "pretax_income": 259114000, "tax_provision": 33113000, "net_income": 226001000, "net_income_to_common": 226001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57726000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 283646000, "capital_expenditure": 0, "free_cash_flow": 283646000, "dividends_paid": 84787000, "share_repurchases": -46890000, "shares_issued": 2336000, "net_debt_issued": -158251000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1050201000, "cost_of_revenue": 410029000, "gross_profit": 640172000, "ebit": 259114000, "ebitda": 288537000, "pretax_income": 259114000, "tax_provision": 33113000, "net_income": 226001000, "net_income_to_common": 226001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57726000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 283646000, "capital_expenditure": 0, "free_cash_flow": 283646000, "dividends_paid": 84787000, "share_repurchases": -46890000, "shares_issued": 2336000, "net_debt_issued": -158251000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1050201000, "cost_of_revenue": 410029000, "gross_profit": 640172000, "ebit": 259114000, "ebitda": 288537000, "pretax_income": 259114000, "tax_provision": 33113000, "net_income": 226001000, "net_income_to_common": 226001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57726000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 283646000, "capital_expenditure": 0, "free_cash_flow": 283646000, "dividends_paid": 84787000, "share_repurchases": -46890000, "shares_issued": 2336000, "net_debt_issued": -158251000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1050201000, "cost_of_revenue": 410029000, "gross_profit": 640172000, "ebit": 259114000, "ebitda": 288537000, "pretax_income": 259114000, "tax_provision": 33113000, "net_income": 226001000, "net_income_to_common": 226001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57726000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 283646000, "capital_expenditure": 0, "free_cash_flow": 283646000, "dividends_paid": 84787000, "share_repurchases": -46890000, "shares_issued": 2336000, "net_debt_issued": -158251000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1050201000, "cost_of_revenue": 410029000, "gross_profit": 640172000, "ebit": 259114000, "ebitda": 288537000, "pretax_income": 259114000, "tax_provision": 33113000, "net_income": 226001000, "net_income_to_common": 226001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57726000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 283646000, "capital_expenditure": 0, "free_cash_flow": 283646000, "dividends_paid": 84787000, "share_repurchases": -46890000, "shares_issued": 2336000, "net_debt_issued": -158251000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1050201000, "cost_of_revenue": 410029000, "gross_profit": 640172000, "ebit": 259114000, "ebitda": 288537000, "pretax_income": 259114000, "tax_provision": 33113000, "net_income": 226001000, "net_income_to_common": 226001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57726000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 283646000, "capital_expenditure": 0, "free_cash_flow": 283646000, "dividends_paid": 84787000, "share_repurchases": -46890000, "shares_issued": 2336000, "net_debt_issued": -158251000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1053603000, "cost_of_revenue": 462592000, "gross_profit": 591011000, "ebit": 231728000, "ebitda": 258577000, "pretax_income": 231728000, "tax_provision": 30326000, "net_income": 201402000, "net_income_to_common": 201402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386507000, "total_current_assets": 1864811000, "total_assets": 18311969000, "short_term_debt": 242102000, "long_term_debt": 916083000, "total_debt": 1158185000, "total_liabilities": 16006986000, "total_equity": 2304983000, "shares_outstanding": 58533000, "goodwill_and_intangibles": 731830000 }, "cash_flow": { "operating_cash_flow": 266210000, "capital_expenditure": 0, "free_cash_flow": 266210000, "dividends_paid": 83498000, "share_repurchases": -56168000, "shares_issued": 2261000, "net_debt_issued": 129409000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50120000, "cost_of_revenue": null, "gross_profit": 50120000, "ebit": 47750000, "ebitda": 47750000, "pretax_income": 47750000, "tax_provision": 3770000, "net_income": 43980000, "net_income_to_common": 43980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616097000, "total_current_assets": 4087980000, "total_assets": 21348765000, "short_term_debt": 103340000, "long_term_debt": null, "total_debt": 1603749000, "total_liabilities": 18651588000, "total_equity": 2697177000, "shares_outstanding": 62574000, "goodwill_and_intangibles": 827158000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 253298000, "cost_of_revenue": 102166000, "gross_profit": 151132000, "ebit": 27087000, "ebitda": 36082000, "pretax_income": 27087000, "tax_provision": -1069000, "net_income": 28156000, "net_income_to_common": 28156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98083000, "total_current_assets": 1567526000, "total_assets": 21072521000, "short_term_debt": 259458000, "long_term_debt": 1385537000, "total_debt": 1644995000, "total_liabilities": 18399956000, "total_equity": 2672565000, "shares_outstanding": 61008000, "goodwill_and_intangibles": 824467000 }, "cash_flow": { "operating_cash_flow": 58591000, "capital_expenditure": 0, "free_cash_flow": 58591000, "dividends_paid": 23289000, "share_repurchases": -24915000, "shares_issued": 578000, "net_debt_issued": 133620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253298000, "cost_of_revenue": 102166000, "gross_profit": 151132000, "ebit": 27087000, "ebitda": 36082000, "pretax_income": 27087000, "tax_provision": -1069000, "net_income": 28156000, "net_income_to_common": 28156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98083000, "total_current_assets": 1567526000, "total_assets": 21072521000, "short_term_debt": 259458000, "long_term_debt": 1385537000, "total_debt": 1644995000, "total_liabilities": 18399956000, "total_equity": 2672565000, "shares_outstanding": 61008000, "goodwill_and_intangibles": 824467000 }, "cash_flow": { "operating_cash_flow": 58591000, "capital_expenditure": 0, "free_cash_flow": 58591000, "dividends_paid": 23289000, "share_repurchases": -24915000, "shares_issued": 578000, "net_debt_issued": 133620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253298000, "cost_of_revenue": 102166000, "gross_profit": 151132000, "ebit": 27087000, "ebitda": 36082000, "pretax_income": 27087000, "tax_provision": -1069000, "net_income": 28156000, "net_income_to_common": 28156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98083000, "total_current_assets": 1567526000, "total_assets": 21072521000, "short_term_debt": 259458000, "long_term_debt": 1385537000, "total_debt": 1644995000, "total_liabilities": 18399956000, "total_equity": 2672565000, "shares_outstanding": 61008000, "goodwill_and_intangibles": 824467000 }, "cash_flow": { "operating_cash_flow": 58591000, "capital_expenditure": 0, "free_cash_flow": 58591000, "dividends_paid": 23289000, "share_repurchases": -24915000, "shares_issued": 578000, "net_debt_issued": 133620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253298000, "cost_of_revenue": 102166000, "gross_profit": 151132000, "ebit": 27087000, "ebitda": 36082000, "pretax_income": 27087000, "tax_provision": -1069000, "net_income": 28156000, "net_income_to_common": 28156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98083000, "total_current_assets": 1567526000, "total_assets": 21072521000, "short_term_debt": 259458000, "long_term_debt": 1385537000, "total_debt": 1644995000, "total_liabilities": 18399956000, "total_equity": 2672565000, "shares_outstanding": 61008000, "goodwill_and_intangibles": 824467000 }, "cash_flow": { "operating_cash_flow": 58591000, "capital_expenditure": 0, "free_cash_flow": 58591000, "dividends_paid": 23289000, "share_repurchases": -24915000, "shares_issued": 578000, "net_debt_issued": 133620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253298000, "cost_of_revenue": 102166000, "gross_profit": 151132000, "ebit": 27087000, "ebitda": 36082000, "pretax_income": 27087000, "tax_provision": -1069000, "net_income": 28156000, "net_income_to_common": 28156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98083000, "total_current_assets": 1567526000, "total_assets": 21072521000, "short_term_debt": 259458000, "long_term_debt": 1385537000, "total_debt": 1644995000, "total_liabilities": 18399956000, "total_equity": 2672565000, "shares_outstanding": 61008000, "goodwill_and_intangibles": 824467000 }, "cash_flow": { "operating_cash_flow": 58591000, "capital_expenditure": 0, "free_cash_flow": 58591000, "dividends_paid": 23289000, "share_repurchases": -24915000, "shares_issued": 578000, "net_debt_issued": 133620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253298000, "cost_of_revenue": 102166000, "gross_profit": 151132000, "ebit": 27087000, "ebitda": 36082000, "pretax_income": 27087000, "tax_provision": -1069000, "net_income": 28156000, "net_income_to_common": 28156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98083000, "total_current_assets": 1567526000, "total_assets": 21072521000, "short_term_debt": 259458000, "long_term_debt": 1385537000, "total_debt": 1644995000, "total_liabilities": 18399956000, "total_equity": 2672565000, "shares_outstanding": 61008000, "goodwill_and_intangibles": 824467000 }, "cash_flow": { "operating_cash_flow": 58591000, "capital_expenditure": 0, "free_cash_flow": 58591000, "dividends_paid": 23289000, "share_repurchases": -24915000, "shares_issued": 578000, "net_debt_issued": 133620000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253298000, "cost_of_revenue": 102166000, "gross_profit": 151132000, "ebit": 27087000, "ebitda": 27087000, "pretax_income": 27087000, "tax_provision": -1069000, "net_income": 28156000, "net_income_to_common": 28156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98083000, "total_current_assets": 1567526000, "total_assets": 21072521000, "short_term_debt": 259458000, "long_term_debt": 1385537000, "total_debt": 1644995000, "total_liabilities": 18399956000, "total_equity": 2672565000, "shares_outstanding": 61008000, "goodwill_and_intangibles": 824467000 }, "cash_flow": { "operating_cash_flow": 58591000, "capital_expenditure": 0, "free_cash_flow": 58591000, "dividends_paid": 23289000, "share_repurchases": -24915000, "shares_issued": 578000, "net_debt_issued": 133620000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 269775000, "cost_of_revenue": 105530000, "gross_profit": 164245000, "ebit": 65498000, "ebitda": 71203000, "pretax_income": 65498000, "tax_provision": 8433000, "net_income": 57065000, "net_income_to_common": 57065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57442000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 80712000, "capital_expenditure": 0, "free_cash_flow": 80712000, "dividends_paid": 21289000, "share_repurchases": -10414000, "shares_issued": 599000, "net_debt_issued": -177920000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 269775000, "cost_of_revenue": 105530000, "gross_profit": 164245000, "ebit": 65498000, "ebitda": 71203000, "pretax_income": 65498000, "tax_provision": 8433000, "net_income": 57065000, "net_income_to_common": 57065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57442000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 80712000, "capital_expenditure": 0, "free_cash_flow": 80712000, "dividends_paid": 21289000, "share_repurchases": -10414000, "shares_issued": 599000, "net_debt_issued": -177920000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 269775000, "cost_of_revenue": 105530000, "gross_profit": 164245000, "ebit": 65498000, "ebitda": 71203000, "pretax_income": 65498000, "tax_provision": 8433000, "net_income": 57065000, "net_income_to_common": 57065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57442000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 80712000, "capital_expenditure": 0, "free_cash_flow": 80712000, "dividends_paid": 21289000, "share_repurchases": -10414000, "shares_issued": 599000, "net_debt_issued": -177920000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 269775000, "cost_of_revenue": 105530000, "gross_profit": 164245000, "ebit": 65498000, "ebitda": 71203000, "pretax_income": 65498000, "tax_provision": 8433000, "net_income": 57065000, "net_income_to_common": 57065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84158000, "total_current_assets": 1584634000, "total_assets": 19025101000, "short_term_debt": 143755000, "long_term_debt": 856179000, "total_debt": 999934000, "total_liabilities": 16558434000, "total_equity": 2466667000, "shares_outstanding": 57442000, "goodwill_and_intangibles": 725802000 }, "cash_flow": { "operating_cash_flow": 80712000, "capital_expenditure": 0, "free_cash_flow": 80712000, "dividends_paid": 21289000, "share_repurchases": -10414000, "shares_issued": 599000, "net_debt_issued": -177920000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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": "2025-12-31" }, "schema": { "public_fields_only": true } }