{ "ticker": { "uuid": "eaf22021-6cbf-426d-abd5-ee4efbb2e69e", "symbol": "TPG", "name": "TPG Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/eaf22021-6cbf-426d-abd5-ee4efbb2e69e/", "api_url": "https://sharemaestro.com/factors/api/tickers/eaf22021-6cbf-426d-abd5-ee4efbb2e69e/" }, "latest_snapshot": { "ticker": { "uuid": "eaf22021-6cbf-426d-abd5-ee4efbb2e69e", "symbol": "TPG", "name": "TPG Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/eaf22021-6cbf-426d-abd5-ee4efbb2e69e/", "api_url": "https://sharemaestro.com/factors/api/tickers/eaf22021-6cbf-426d-abd5-ee4efbb2e69e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.16, "quality": 0.96, "momentum": 0.12, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 42.83, "market_cap": 6872502528.11, "pe_ratio": 49.1244, "earnings_yield": 0.0394, "ebitda_to_ev": 0.0527, "shareholder_yield": 0.0523, "roe": 0.1234, "piotroski_f_score": 7, "momentum_12_1": -0.2897, "volatility_252d": 0.3665 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": 49.1244, "ev_ebitda": 18.9679, "earnings_yield": 0.0394, "fcf_yield": 0.0906, "shareholder_yield": 0.0523 }, "quality": { "roe": 0.1234, "roic": 0.1262, "gross_margin": 0.9482, "fcf_margin": 0.2979, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.2899, "eps_growth_1y": 3.194, "fcf_growth_1y": 2.2957 }, "momentum": { "price_return_12m": -0.2335, "momentum_12_1": -0.2897, "relative_strength": -0.4497 }, "scores": { "value_percentile": 0.16, "quality_percentile": 0.96, "momentum_percentile": 0.12, "growth_composite": 19, "yield_composite": 14, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 41.19, "os": 0.23, "value": 0.17, "quality": 0.96, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 47.2434, "earnings_yield": 0.0403, "shareholder_yield": 0.0544, "roe": 0.1234, "momentum_12_1": -0.0843 }, { "week_end_date": "2026-06-14", "price": 43.01, "os": 0.21, "value": 0.16, "quality": 0.97, "momentum": 0.13, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 49.3308, "earnings_yield": 0.0393, "shareholder_yield": 0.0521, "roe": 0.1234, "momentum_12_1": -0.1233 }, { "week_end_date": "2026-06-21", "price": 42.05, "os": 0.22, "value": 0.16, "quality": 0.97, "momentum": 0.16, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 48.2298, "earnings_yield": 0.0398, "shareholder_yield": 0.0533, "roe": 0.1234, "momentum_12_1": -0.1394 }, { "week_end_date": "2026-06-28", "price": 39.69, "os": 0.2, "value": 0.19, "quality": 0.96, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 45.5229, "earnings_yield": 0.0412, "shareholder_yield": 0.0564, "roe": 0.1234, "momentum_12_1": -0.1619 }, { "week_end_date": "2026-07-05", "price": 41.43, "os": 0.22, "value": 0.18, "quality": 0.97, "momentum": 0.14, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 47.5186, "earnings_yield": 0.0402, "shareholder_yield": 0.0541, "roe": 0.1234, "momentum_12_1": -0.2038 }, { "week_end_date": "2026-07-12", "price": 42.67, "os": 0.24, "value": 0.17, "quality": 0.96, "momentum": 0.22, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 48.9409, "earnings_yield": 0.0395, "shareholder_yield": 0.0525, "roe": 0.1234, "momentum_12_1": -0.1921 }, { "week_end_date": "2026-07-19", "price": 43.74, "os": 0.2, "value": 0.16, "quality": 0.96, "momentum": 0.13, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 50.1681, "earnings_yield": 0.0389, "shareholder_yield": 0.0512, "roe": 0.1234, "momentum_12_1": -0.2164 }, { "week_end_date": "2026-07-26", "price": 42.83, "os": 0.19, "value": 0.16, "quality": 0.96, "momentum": 0.12, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 49.1244, "earnings_yield": 0.0394, "shareholder_yield": 0.0523, "roe": 0.1234, "momentum_12_1": -0.2897 } ], "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": 4667365000, "cost_of_revenue": 144542000, "gross_profit": 4522823000, "ebit": 687916000, "ebitda": 825549299, "pretax_income": 666578000, "tax_provision": 66992999, "net_income": 184588000, "net_income_to_common": 184588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": 1032395000, "capital_expenditure": 28802000, "free_cash_flow": 1061197000, "dividends_paid": 1229045000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 448000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4667365000, "cost_of_revenue": 144542000, "gross_profit": 4522823000, "ebit": 687916000, "ebitda": 825549299, "pretax_income": 666578000, "tax_provision": 66992999, "net_income": 184588000, "net_income_to_common": 184588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": 1032395000, "capital_expenditure": 28802000, "free_cash_flow": 1061197000, "dividends_paid": 1229045000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 448000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4667365000, "cost_of_revenue": 144542000, "gross_profit": 4522823000, "ebit": 687916000, "ebitda": 825549299, "pretax_income": 666578000, "tax_provision": 66992999, "net_income": 184588000, "net_income_to_common": 184588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": 1032395000, "capital_expenditure": 28802000, "free_cash_flow": 1061197000, "dividends_paid": 1229045000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 448000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4667365000, "cost_of_revenue": 144542000, "gross_profit": 4522823000, "ebit": 687916000, "ebitda": 825549299, "pretax_income": 666578000, "tax_provision": 66992999, "net_income": 184588000, "net_income_to_common": 184588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": 1032395000, "capital_expenditure": 28802000, "free_cash_flow": 1061197000, "dividends_paid": 1229045000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 448000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4667365000, "cost_of_revenue": 144542000, "gross_profit": 4522823000, "ebit": 687916000, "ebitda": 825549299, "pretax_income": 666578000, "tax_provision": 66992999, "net_income": 184588000, "net_income_to_common": 184588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": 1032395000, "capital_expenditure": 28802000, "free_cash_flow": 1061197000, "dividends_paid": 1229045000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 448000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4667365000, "cost_of_revenue": 144542000, "gross_profit": 4522823000, "ebit": 687916000, "ebitda": 825549299, "pretax_income": 666578000, "tax_provision": 66992999, "net_income": 184588000, "net_income_to_common": 184588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": 1032395000, "capital_expenditure": 28802000, "free_cash_flow": 1061197000, "dividends_paid": 1229045000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 448000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4667365000, "cost_of_revenue": 144542000, "gross_profit": 4522823000, "ebit": 687916000, "ebitda": 825549299, "pretax_income": 666578000, "tax_provision": 66992999, "net_income": 184588000, "net_income_to_common": 184588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": 1032395000, "capital_expenditure": 28802000, "free_cash_flow": 1061197000, "dividends_paid": 1229045000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 448000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2623446000, "cost_of_revenue": 87511000, "gross_profit": 2535935000, "ebit": -24824000, "ebitda": 110562000, "pretax_income": -24824000, "tax_provision": 52091000, "net_income": 23483000, "net_income_to_common": 23483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808017000, "total_current_assets": 1328451000, "total_assets": 10535109000, "short_term_debt": 117123000, "long_term_debt": 1360180000, "total_debt": 1583311000, "total_liabilities": 6943120000, "total_equity": 784101000, "shares_outstanding": 364726000, "goodwill_and_intangibles": 969786000 }, "cash_flow": { "operating_cash_flow": 532146000, "capital_expenditure": 28131000, "free_cash_flow": 560277000, "dividends_paid": 832491000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 351000000 } } ], "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": 496151000, "cost_of_revenue": 83504000, "gross_profit": 412647000, "ebit": -107986000, "ebitda": -66234000, "pretax_income": -140724000, "tax_provision": -17448000, "net_income": -1454000, "net_income_to_common": -1454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 864650000, "total_current_assets": 1232313000, "total_assets": 13307346000, "short_term_debt": -8324999, "long_term_debt": 2984945000, "total_debt": 2984945000, "total_liabilities": 9582575000, "total_equity": 1133379000, "shares_outstanding": 383711322, "goodwill_and_intangibles": 1121900000 }, "cash_flow": { "operating_cash_flow": 176549000, "capital_expenditure": 16265000, "free_cash_flow": 192814000, "dividends_paid": 326928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 625000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496151000, "cost_of_revenue": 83504000, "gross_profit": 412647000, "ebit": -107986000, "ebitda": -66234000, "pretax_income": -140724000, "tax_provision": -17448000, "net_income": -1454000, "net_income_to_common": -1454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 864650000, "total_current_assets": 1232313000, "total_assets": 13307346000, "short_term_debt": -8324999, "long_term_debt": 2984945000, "total_debt": 2984945000, "total_liabilities": 9582575000, "total_equity": 1133379000, "shares_outstanding": 383711322, "goodwill_and_intangibles": 1121900000 }, "cash_flow": { "operating_cash_flow": 176549000, "capital_expenditure": 16265000, "free_cash_flow": 192814000, "dividends_paid": 326928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 625000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496151000, "cost_of_revenue": 83504000, "gross_profit": 412647000, "ebit": -107986000, "ebitda": -66234000, "pretax_income": -140724000, "tax_provision": -17448000, "net_income": -1454000, "net_income_to_common": -1454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 864650000, "total_current_assets": 1232313000, "total_assets": 13307346000, "short_term_debt": -8324999, "long_term_debt": 2984945000, "total_debt": 2984945000, "total_liabilities": 9582575000, "total_equity": 1133379000, "shares_outstanding": 383711322, "goodwill_and_intangibles": 1121900000 }, "cash_flow": { "operating_cash_flow": 176549000, "capital_expenditure": 16265000, "free_cash_flow": 192814000, "dividends_paid": 326928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 625000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496151000, "cost_of_revenue": 83504000, "gross_profit": 412647000, "ebit": -107986000, "ebitda": -66234000, "pretax_income": -140724000, "tax_provision": -17448000, "net_income": -1454000, "net_income_to_common": -1454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 864650000, "total_current_assets": 1232313000, "total_assets": 13307346000, "short_term_debt": -8324999, "long_term_debt": 2984945000, "total_debt": 2984945000, "total_liabilities": 9582575000, "total_equity": 1133379000, "shares_outstanding": 383711322, "goodwill_and_intangibles": 1121900000 }, "cash_flow": { "operating_cash_flow": 176549000, "capital_expenditure": 16265000, "free_cash_flow": 192814000, "dividends_paid": 326928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 625000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496151000, "cost_of_revenue": 83504000, "gross_profit": 412647000, "ebit": -107986000, "ebitda": -66234000, "pretax_income": -140724000, "tax_provision": -17448000, "net_income": -1454000, "net_income_to_common": -1454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 864650000, "total_current_assets": 1232313000, "total_assets": 13307346000, "short_term_debt": -8324999, "long_term_debt": 2984945000, "total_debt": 2984945000, "total_liabilities": 9582575000, "total_equity": 1133379000, "shares_outstanding": 383711322, "goodwill_and_intangibles": 1121900000 }, "cash_flow": { "operating_cash_flow": 176549000, "capital_expenditure": 16265000, "free_cash_flow": 192814000, "dividends_paid": 326928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 625000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496151000, "cost_of_revenue": 83504000, "gross_profit": 412647000, "ebit": -107986000, "ebitda": -66234000, "pretax_income": -140724000, "tax_provision": -17448000, "net_income": -1454000, "net_income_to_common": -1454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 864650000, "total_current_assets": 1232313000, "total_assets": 13307346000, "short_term_debt": -8324999, "long_term_debt": 2984945000, "total_debt": 2984945000, "total_liabilities": 9582575000, "total_equity": 1133379000, "shares_outstanding": 383711322, "goodwill_and_intangibles": 1121900000 }, "cash_flow": { "operating_cash_flow": 176549000, "capital_expenditure": 16265000, "free_cash_flow": 192814000, "dividends_paid": 326928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 625000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 496151000, "cost_of_revenue": 83504000, "gross_profit": 412647000, "ebit": -107986000, "ebitda": -66234000, "pretax_income": -140724000, "tax_provision": -17448000, "net_income": -1454000, "net_income_to_common": -1454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 864650000, "total_current_assets": 1232313000, "total_assets": 13307346000, "short_term_debt": -8324999, "long_term_debt": 2984945000, "total_debt": 2984945000, "total_liabilities": 9582575000, "total_equity": 1133379000, "shares_outstanding": 383711322, "goodwill_and_intangibles": 1121900000 }, "cash_flow": { "operating_cash_flow": 176549000, "capital_expenditure": 16265000, "free_cash_flow": 192814000, "dividends_paid": 326928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 625000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1491100000, "cost_of_revenue": 41317000, "gross_profit": 1449783000, "ebit": 296608000, "ebitda": 337643000, "pretax_income": 304928000, "tax_provision": 22512000, "net_income": 77114000, "net_income_to_common": 77114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": -43703000, "capital_expenditure": 9322000, "free_cash_flow": -34381000, "dividends_paid": 251327000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -70000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1491100000, "cost_of_revenue": 41317000, "gross_profit": 1449783000, "ebit": 296608000, "ebitda": 337643000, "pretax_income": 304928000, "tax_provision": 22512000, "net_income": 77114000, "net_income_to_common": 77114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": -43703000, "capital_expenditure": 9322000, "free_cash_flow": -34381000, "dividends_paid": 251327000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -70000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1491100000, "cost_of_revenue": 41317000, "gross_profit": 1449783000, "ebit": 296608000, "ebitda": 337643000, "pretax_income": 304928000, "tax_provision": 22512000, "net_income": 77114000, "net_income_to_common": 77114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": -43703000, "capital_expenditure": 9322000, "free_cash_flow": -34381000, "dividends_paid": 251327000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -70000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1491100000, "cost_of_revenue": 41317000, "gross_profit": 1449783000, "ebit": 296608000, "ebitda": 337643000, "pretax_income": 304928000, "tax_provision": 22512000, "net_income": 77114000, "net_income_to_common": 77114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": -43703000, "capital_expenditure": 9322000, "free_cash_flow": -34381000, "dividends_paid": 251327000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -70000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1491100000, "cost_of_revenue": 41317000, "gross_profit": 1449783000, "ebit": 296608000, "ebitda": 337643000, "pretax_income": 304928000, "tax_provision": 22512000, "net_income": 77114000, "net_income_to_common": 77114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826105000, "total_current_assets": 826105000, "total_assets": 13492935000, "short_term_debt": null, "long_term_debt": 1810742000, "total_debt": 1722547000, "total_liabilities": 9356560000, "total_equity": 1185217000, "shares_outstanding": 152807493, "goodwill_and_intangibles": 1656215000 }, "cash_flow": { "operating_cash_flow": -43703000, "capital_expenditure": 9322000, "free_cash_flow": -34381000, "dividends_paid": 251327000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -70000000 } } ] }, "strategy_matches": [ { "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }