{ "ticker": { "uuid": "ec293f26-55af-4f6c-a81e-fe16d7665eb7", "symbol": "SCI", "name": "Service Corporation International", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/ec293f26-55af-4f6c-a81e-fe16d7665eb7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec293f26-55af-4f6c-a81e-fe16d7665eb7/" }, "latest_snapshot": { "ticker": { "uuid": "ec293f26-55af-4f6c-a81e-fe16d7665eb7", "symbol": "SCI", "name": "Service Corporation International", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/ec293f26-55af-4f6c-a81e-fe16d7665eb7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec293f26-55af-4f6c-a81e-fe16d7665eb7/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.39, "value": 0.31, "quality": 0.83, "momentum": 0.31, "coverage": 0.97, "confidence": 0.929, "delta": -2 }, "headline_factors": { "price": 82.33, "market_cap": 11359152265.34, "pe_ratio": 18.1377, "earnings_yield": 0.06, "ebitda_to_ev": 0.0765, "shareholder_yield": 0.0554, "roe": 0.3953, "piotroski_f_score": 7, "momentum_12_1": 0.0144, "volatility_252d": 0.2844 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 18.1377, "ev_ebitda": 13.0707, "earnings_yield": 0.06, "fcf_yield": 0.08, "shareholder_yield": 0.0554 }, "quality": { "roe": 0.3953, "roic": 0.1312, "gross_margin": 0.2621, "fcf_margin": 0.3006, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0276, "eps_growth_1y": 0.1811, "fcf_growth_1y": -0.0911 }, "momentum": { "price_return_12m": 0.1021, "momentum_12_1": 0.0144, "relative_strength": -0.0662 }, "scores": { "value_percentile": 0.31, "quality_percentile": 0.83, "momentum_percentile": 0.31, "growth_composite": 82, "yield_composite": 26, "overall_composite": 61, "os_score": 0.39, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 69.34, "os": 0.71, "value": 0.65, "quality": 0.84, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.2765, "earnings_yield": 0.0674, "shareholder_yield": 0.0653, "roe": 0.3953, "momentum_12_1": -0.0027 }, { "week_end_date": "2026-06-14", "price": 76.55, "os": 0.44, "value": 0.34, "quality": 0.85, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 16.8638, "earnings_yield": 0.0631, "shareholder_yield": 0.0549, "roe": 0.3953, "momentum_12_1": 0.0031 }, { "week_end_date": "2026-06-21", "price": 72.62, "os": 0.41, "value": 0.35, "quality": 0.85, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.9985, "earnings_yield": 0.0654, "shareholder_yield": 0.0629, "roe": 0.3953, "momentum_12_1": -0.0025 }, { "week_end_date": "2026-06-28", "price": 75.78, "os": 0.43, "value": 0.36, "quality": 0.83, "momentum": 0.27, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 16.6947, "earnings_yield": 0.0635, "shareholder_yield": 0.0602, "roe": 0.3953, "momentum_12_1": -0.0674 }, { "week_end_date": "2026-07-05", "price": 78.56, "os": 0.4, "value": 0.35, "quality": 0.85, "momentum": 0.23, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 17.3072, "earnings_yield": 0.062, "shareholder_yield": 0.0581, "roe": 0.3953, "momentum_12_1": -0.1371 }, { "week_end_date": "2026-07-12", "price": 77.47, "os": 0.38, "value": 0.35, "quality": 0.85, "momentum": 0.18, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 17.067, "earnings_yield": 0.0626, "shareholder_yield": 0.0589, "roe": 0.3953, "momentum_12_1": -0.0356 }, { "week_end_date": "2026-07-19", "price": 78.72, "os": 0.37, "value": 0.33, "quality": 0.83, "momentum": 0.23, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 17.3424, "earnings_yield": 0.0619, "shareholder_yield": 0.058, "roe": 0.3953, "momentum_12_1": -0.0743 }, { "week_end_date": "2026-07-26", "price": 82.33, "os": 0.39, "value": 0.31, "quality": 0.83, "momentum": 0.31, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 18.1377, "earnings_yield": 0.06, "shareholder_yield": 0.0554, "roe": 0.3953, "momentum_12_1": 0.0144 } ], "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": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "ebit": 985155000, "ebitda": 1325441000, "pretax_income": 729783000, "tax_provision": 186938000, "net_income": 542614000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 142689000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 942798000, "capital_expenditure": 388553000, "free_cash_flow": 1331351000, "dividends_paid": 183571000, "share_repurchases": -461015000, "shares_issued": 29401000, "net_debt_issued": 251502000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "ebit": 985155000, "ebitda": 1325441000, "pretax_income": 729783000, "tax_provision": 186938000, "net_income": 542614000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 142689000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 942798000, "capital_expenditure": 388553000, "free_cash_flow": 1331351000, "dividends_paid": 183571000, "share_repurchases": -461015000, "shares_issued": 29401000, "net_debt_issued": 251502000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "ebit": 985155000, "ebitda": 1325441000, "pretax_income": 729783000, "tax_provision": 186938000, "net_income": 542614000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 142689000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 942798000, "capital_expenditure": 388553000, "free_cash_flow": 1331351000, "dividends_paid": 183571000, "share_repurchases": -461015000, "shares_issued": 29401000, "net_debt_issued": 251502000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "ebit": 985155000, "ebitda": 1325441000, "pretax_income": 729783000, "tax_provision": 186938000, "net_income": 542614000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 142689000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 942798000, "capital_expenditure": 388553000, "free_cash_flow": 1331351000, "dividends_paid": 183571000, "share_repurchases": -461015000, "shares_issued": 29401000, "net_debt_issued": 251502000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "ebit": 985155000, "ebitda": 1325441000, "pretax_income": 729783000, "tax_provision": 186938000, "net_income": 542614000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 142689000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 942798000, "capital_expenditure": 388553000, "free_cash_flow": 1331351000, "dividends_paid": 183571000, "share_repurchases": -461015000, "shares_issued": 29401000, "net_debt_issued": 251502000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "ebit": 985155000, "ebitda": 1325441000, "pretax_income": 729783000, "tax_provision": 186938000, "net_income": 542614000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 142689000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 942798000, "capital_expenditure": 388553000, "free_cash_flow": 1331351000, "dividends_paid": 183571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4309234000, "cost_of_revenue": 3169160000, "gross_profit": 1140074000, "ebit": 973916000, "ebitda": 1314202000, "pretax_income": 729783000, "tax_provision": 186938000, "net_income": 542614000, "net_income_to_common": 542614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 142689000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 942798000, "capital_expenditure": 388553000, "free_cash_flow": 1331351000, "dividends_paid": 183571000, "share_repurchases": -461015000, "shares_issued": 29401000, "net_debt_issued": 251502000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4186379000, "cost_of_revenue": 3095722000, "gross_profit": 1090657000, "ebit": 933189000, "ebitda": 1261132000, "pretax_income": 675418000, "tax_provision": 156665000, "net_income": 518648000, "net_income_to_common": 518648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218766000, "total_current_assets": 377330000, "total_assets": 17379438000, "short_term_debt": 121884000, "long_term_debt": 4751448000, "total_debt": 4918601000, "total_liabilities": 15700769000, "total_equity": 1678005000, "shares_outstanding": 146782000, "goodwill_and_intangibles": 2593397000 }, "cash_flow": { "operating_cash_flow": 944912000, "capital_expenditure": 389107000, "free_cash_flow": 1334019000, "dividends_paid": 174282000, "share_repurchases": -253733000, "shares_issued": 56683000, "net_debt_issued": 74326000 } } ], "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": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "ebit": 245212000, "ebitda": 328156000, "pretax_income": 181206000, "tax_provision": -45333000, "net_income": 226539000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_assets": 18574749000, "short_term_debt": 57300000, "long_term_debt": 5105516000, "total_debt": 5162816000, "total_liabilities": 16989800000, "total_equity": 1584411000, "shares_outstanding": 139928000, "goodwill_and_intangibles": 2173354000 }, "cash_flow": { "operating_cash_flow": 333793000, "capital_expenditure": 79889000, "free_cash_flow": 413682000, "dividends_paid": 47080000, "share_repurchases": -143153000, "shares_issued": 6029000, "net_debt_issued": 149468000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "ebit": 245212000, "ebitda": 328156000, "pretax_income": 181206000, "tax_provision": -45333000, "net_income": 226539000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_assets": 18574749000, "short_term_debt": 57300000, "long_term_debt": 5105516000, "total_debt": 5162816000, "total_liabilities": 16989800000, "total_equity": 1584411000, "shares_outstanding": 139928000, "goodwill_and_intangibles": 2173354000 }, "cash_flow": { "operating_cash_flow": 333793000, "capital_expenditure": 79889000, "free_cash_flow": 413682000, "dividends_paid": 47080000, "share_repurchases": -143153000, "shares_issued": 6029000, "net_debt_issued": 149468000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "ebit": 245212000, "ebitda": 328156000, "pretax_income": 181206000, "tax_provision": -45333000, "net_income": 226539000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_assets": 18574749000, "short_term_debt": 57300000, "long_term_debt": 5105516000, "total_debt": 5162816000, "total_liabilities": 16989800000, "total_equity": 1584411000, "shares_outstanding": 139928000, "goodwill_and_intangibles": 2173354000 }, "cash_flow": { "operating_cash_flow": 333793000, "capital_expenditure": 79889000, "free_cash_flow": 413682000, "dividends_paid": 47080000, "share_repurchases": -143153000, "shares_issued": 6029000, "net_debt_issued": 149468000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "ebit": 245212000, "ebitda": 328156000, "pretax_income": 181206000, "tax_provision": -45333000, "net_income": 226539000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_assets": 18574749000, "short_term_debt": 57300000, "long_term_debt": 5105516000, "total_debt": 5162816000, "total_liabilities": 16989800000, "total_equity": 1584411000, "shares_outstanding": 139928000, "goodwill_and_intangibles": 2173354000 }, "cash_flow": { "operating_cash_flow": 333793000, "capital_expenditure": 79889000, "free_cash_flow": 413682000, "dividends_paid": 47080000, "share_repurchases": -143153000, "shares_issued": 6029000, "net_debt_issued": 149468000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "ebit": 245212000, "ebitda": 328156000, "pretax_income": 181206000, "tax_provision": -45333000, "net_income": 226539000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_assets": 18574749000, "short_term_debt": 57300000, "long_term_debt": 5105516000, "total_debt": 5162816000, "total_liabilities": 16989800000, "total_equity": 1584411000, "shares_outstanding": 139928000, "goodwill_and_intangibles": 2173354000 }, "cash_flow": { "operating_cash_flow": 333793000, "capital_expenditure": 79889000, "free_cash_flow": 413682000, "dividends_paid": 47080000, "share_repurchases": -143153000, "shares_issued": 6029000, "net_debt_issued": 149468000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "ebit": 245212000, "ebitda": 328156000, "pretax_income": 181206000, "tax_provision": -45333000, "net_income": 226539000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_assets": 18574749000, "short_term_debt": 57300000, "long_term_debt": 5105516000, "total_debt": 5162816000, "total_liabilities": 16989800000, "total_equity": 1584411000, "shares_outstanding": 139928000, "goodwill_and_intangibles": 2173354000 }, "cash_flow": { "operating_cash_flow": 333793000, "capital_expenditure": 79889000, "free_cash_flow": 413682000, "dividends_paid": 47080000, "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": 1096454000, "cost_of_revenue": 810003000, "gross_profit": 286451000, "ebit": 242540000, "ebitda": 325484000, "pretax_income": 181206000, "tax_provision": -45333000, "net_income": 226539000, "net_income_to_common": 226539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257959000, "total_current_assets": 447742000, "total_assets": 18574749000, "short_term_debt": 57300000, "long_term_debt": 5105516000, "total_debt": 5162816000, "total_liabilities": 16989800000, "total_equity": 1584411000, "shares_outstanding": 139928000, "goodwill_and_intangibles": 2173354000 }, "cash_flow": { "operating_cash_flow": 333793000, "capital_expenditure": 79889000, "free_cash_flow": 413682000, "dividends_paid": 47080000, "share_repurchases": -143153000, "shares_issued": 6029000, "net_debt_issued": 149468000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1111527000, "cost_of_revenue": 799851000, "gross_profit": 311676000, "ebit": 275399000, "ebitda": 366085000, "pretax_income": 211264000, "tax_provision": 51792000, "net_income": 159396000, "net_income_to_common": 159396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 141103000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 212938000, "capital_expenditure": 80793000, "free_cash_flow": 293731000, "dividends_paid": 47594000, "share_repurchases": -58922000, "shares_issued": 8497000, "net_debt_issued": 100665000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1111527000, "cost_of_revenue": 799851000, "gross_profit": 311676000, "ebit": 275399000, "ebitda": 366085000, "pretax_income": 211264000, "tax_provision": 51792000, "net_income": 159396000, "net_income_to_common": 159396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 141103000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 212938000, "capital_expenditure": 80793000, "free_cash_flow": 293731000, "dividends_paid": 47594000, "share_repurchases": -58922000, "shares_issued": 8497000, "net_debt_issued": 100665000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1111527000, "cost_of_revenue": 799851000, "gross_profit": 311676000, "ebit": 275399000, "ebitda": 366085000, "pretax_income": 211264000, "tax_provision": 51792000, "net_income": 159396000, "net_income_to_common": 159396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 141103000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 212938000, "capital_expenditure": 80793000, "free_cash_flow": 293731000, "dividends_paid": 47594000, "share_repurchases": -58922000, "shares_issued": 8497000, "net_debt_issued": 100665000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1111527000, "cost_of_revenue": 799851000, "gross_profit": 311676000, "ebit": 275399000, "ebitda": 366085000, "pretax_income": 211264000, "tax_provision": 51792000, "net_income": 159396000, "net_income_to_common": 159396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 141103000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 212938000, "capital_expenditure": 80793000, "free_cash_flow": 293731000, "dividends_paid": 47594000, "share_repurchases": -58922000, "shares_issued": 8497000, "net_debt_issued": 100665000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1111527000, "cost_of_revenue": 799851000, "gross_profit": 311676000, "ebit": 275399000, "ebitda": 366085000, "pretax_income": 211264000, "tax_provision": 51792000, "net_income": 159396000, "net_income_to_common": 159396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243581000, "total_current_assets": 411793000, "total_assets": 18654512000, "short_term_debt": 56847000, "long_term_debt": 5082970000, "total_debt": 5139817000, "total_liabilities": 17015671000, "total_equity": 1638271000, "shares_outstanding": 141103000, "goodwill_and_intangibles": 2642629000 }, "cash_flow": { "operating_cash_flow": 212938000, "capital_expenditure": 80793000, "free_cash_flow": 293731000, "dividends_paid": 47594000, "share_repurchases": -58922000, "shares_issued": 8497000, "net_debt_issued": 100665000 } } ] }, "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/" } ], "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 } }