{ "ticker": { "uuid": "f3cf4f29-2e2d-428f-8dff-e2b3a66e392e", "symbol": "ICE", "name": "Intercontinental Exchange Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/f3cf4f29-2e2d-428f-8dff-e2b3a66e392e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f3cf4f29-2e2d-428f-8dff-e2b3a66e392e/" }, "latest_snapshot": { "ticker": { "uuid": "f3cf4f29-2e2d-428f-8dff-e2b3a66e392e", "symbol": "ICE", "name": "Intercontinental Exchange Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Financial Data & Stock Exchanges", "page_url": "https://sharemaestro.com/factors/ticker/f3cf4f29-2e2d-428f-8dff-e2b3a66e392e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f3cf4f29-2e2d-428f-8dff-e2b3a66e392e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.21, "value": 0.2, "quality": 0.92, "momentum": 0.14, "coverage": 0.97, "confidence": 0.929, "delta": 4 }, "headline_factors": { "price": 145.79, "market_cap": 82446066646.05, "pe_ratio": 21.0322, "earnings_yield": 0.0498, "ebitda_to_ev": 0.065, "shareholder_yield": 0.0344, "roe": 0.1326, "piotroski_f_score": 8, "momentum_12_1": -0.3199, "volatility_252d": 0.2511 }, "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": 21.0322, "ev_ebitda": 15.3808, "earnings_yield": 0.0498, "fcf_yield": 0.0538, "shareholder_yield": 0.0344 }, "quality": { "roe": 0.1326, "roic": 0.0795, "gross_margin": 0.6898, "fcf_margin": 0.4196, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0727, "eps_growth_1y": 0.408, "fcf_growth_1y": 0.0609 }, "momentum": { "price_return_12m": -0.1994, "momentum_12_1": -0.3199, "relative_strength": -0.3677 }, "scores": { "value_percentile": 0.2, "quality_percentile": 0.92, "momentum_percentile": 0.14, "growth_composite": 26, "yield_composite": 64, "overall_composite": 79, "os_score": 0.21, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 140.98, "os": 0.27, "value": 0.22, "quality": 0.93, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.3378, "earnings_yield": 0.0511, "shareholder_yield": 0.0353, "roe": 0.1326, "momentum_12_1": -0.1177 }, { "week_end_date": "2026-06-14", "price": 140.01, "os": 0.29, "value": 0.23, "quality": 0.92, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.1984, "earnings_yield": 0.0514, "shareholder_yield": 0.0321, "roe": 0.1326, "momentum_12_1": -0.1271 }, { "week_end_date": "2026-06-21", "price": 133.88, "os": 0.27, "value": 0.24, "quality": 0.92, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.314, "earnings_yield": 0.0533, "shareholder_yield": 0.0375, "roe": 0.1326, "momentum_12_1": -0.1349 }, { "week_end_date": "2026-06-28", "price": 123.86, "os": 0.36, "value": 0.3, "quality": 0.92, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 17.8685, "earnings_yield": 0.0567, "shareholder_yield": 0.0405, "roe": 0.1326, "momentum_12_1": -0.1791 }, { "week_end_date": "2026-07-05", "price": 132.99, "os": 0.28, "value": 0.26, "quality": 0.93, "momentum": 0.13, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 19.1856, "earnings_yield": 0.0536, "shareholder_yield": 0.0377, "roe": 0.1326, "momentum_12_1": -0.2202 }, { "week_end_date": "2026-07-12", "price": 135.26, "os": 0.23, "value": 0.25, "quality": 0.92, "momentum": 0.06, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 19.5131, "earnings_yield": 0.0529, "shareholder_yield": 0.0371, "roe": 0.1326, "momentum_12_1": -0.2144 }, { "week_end_date": "2026-07-19", "price": 139.65, "os": 0.25, "value": 0.23, "quality": 0.92, "momentum": 0.13, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 20.1464, "earnings_yield": 0.0515, "shareholder_yield": 0.0359, "roe": 0.1326, "momentum_12_1": -0.2497 }, { "week_end_date": "2026-07-26", "price": 145.79, "os": 0.21, "value": 0.2, "quality": 0.92, "momentum": 0.14, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 21.0322, "earnings_yield": 0.0498, "shareholder_yield": 0.0344, "roe": 0.1326, "momentum_12_1": -0.3199 } ], "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": 12638000000, "cost_of_revenue": 4817000000, "gross_profit": 7821000000, "ebit": 5083000000, "ebitda": 6643000000, "pretax_income": 4350000000, "tax_provision": 991000000, "net_income": 3304000000, "net_income_to_common": 3304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 4662000000, "capital_expenditure": 373000000, "free_cash_flow": 5035000000, "dividends_paid": 1105000000, "share_repurchases": -1397000000, "shares_issued": null, "net_debt_issued": -760000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12638000000, "cost_of_revenue": 4817000000, "gross_profit": 7821000000, "ebit": 5083000000, "ebitda": 6643000000, "pretax_income": 4350000000, "tax_provision": 991000000, "net_income": 3304000000, "net_income_to_common": 3304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 4662000000, "capital_expenditure": 373000000, "free_cash_flow": 5035000000, "dividends_paid": 1105000000, "share_repurchases": -1397000000, "shares_issued": null, "net_debt_issued": -760000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12638000000, "cost_of_revenue": 4817000000, "gross_profit": 7821000000, "ebit": 5083000000, "ebitda": 6643000000, "pretax_income": 4350000000, "tax_provision": 991000000, "net_income": 3304000000, "net_income_to_common": 3304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 4662000000, "capital_expenditure": 373000000, "free_cash_flow": 5035000000, "dividends_paid": 1105000000, "share_repurchases": -1397000000, "shares_issued": null, "net_debt_issued": -760000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12638000000, "cost_of_revenue": 4817000000, "gross_profit": 7821000000, "ebit": 5083000000, "ebitda": 6643000000, "pretax_income": 4350000000, "tax_provision": 991000000, "net_income": 3304000000, "net_income_to_common": 3304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 4662000000, "capital_expenditure": 373000000, "free_cash_flow": 5035000000, "dividends_paid": 1105000000, "share_repurchases": -1397000000, "shares_issued": null, "net_debt_issued": -760000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12638000000, "cost_of_revenue": 4817000000, "gross_profit": 7821000000, "ebit": 5083000000, "ebitda": 6643000000, "pretax_income": 4350000000, "tax_provision": 991000000, "net_income": 3304000000, "net_income_to_common": 3304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 4662000000, "capital_expenditure": 373000000, "free_cash_flow": 5035000000, "dividends_paid": 1105000000, "share_repurchases": -1397000000, "shares_issued": null, "net_debt_issued": -760000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12638000000, "cost_of_revenue": 4817000000, "gross_profit": 7821000000, "ebit": 5083000000, "ebitda": 6643000000, "pretax_income": 4350000000, "tax_provision": 991000000, "net_income": 3304000000, "net_income_to_common": 3304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 4662000000, "capital_expenditure": 373000000, "free_cash_flow": 5035000000, "dividends_paid": 1105000000, "share_repurchases": -1397000000, "shares_issued": null, "net_debt_issued": -760000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12638000000, "cost_of_revenue": 4817000000, "gross_profit": 7821000000, "ebit": 5083000000, "ebitda": 6643000000, "pretax_income": 4350000000, "tax_provision": 991000000, "net_income": 3304000000, "net_income_to_common": 3304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 4662000000, "capital_expenditure": 373000000, "free_cash_flow": 5035000000, "dividends_paid": 1105000000, "share_repurchases": -1397000000, "shares_issued": null, "net_debt_issued": -760000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11761000000, "cost_of_revenue": 5239000000, "gross_profit": 6522000000, "ebit": 4538000000, "ebitda": 6075000000, "pretax_income": 3628000000, "tax_provision": 826000000, "net_income": 2754000000, "net_income_to_common": 2754000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 844000000, "total_current_assets": 89095000000, "total_assets": 139428000000, "short_term_debt": 3027000000, "long_term_debt": 17341000000, "total_debt": 20703000000, "total_liabilities": 111708000000, "total_equity": 27647000000, "shares_outstanding": 576000000, "goodwill_and_intangibles": 46901000000 }, "cash_flow": { "operating_cash_flow": 4609000000, "capital_expenditure": 406000000, "free_cash_flow": 5015000000, "dividends_paid": 1039000000, "share_repurchases": -81000000, "shares_issued": null, "net_debt_issued": -2285000000 } } ], "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": 3666000000, "cost_of_revenue": 689000000, "gross_profit": 2977000000, "ebit": 1254000000, "ebitda": 1638000000, "pretax_income": 1897000000, "tax_provision": 465000000, "net_income": 1413000000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1494000000, "total_current_assets": 127065000000, "total_assets": 179177000000, "short_term_debt": 1751000000, "long_term_debt": 18619000000, "total_debt": 20985000000, "total_liabilities": 149615000000, "total_equity": 29562000000, "shares_outstanding": 570000000, "goodwill_and_intangibles": 45742000000 }, "cash_flow": { "operating_cash_flow": 1326000000, "capital_expenditure": 176000000, "free_cash_flow": 1502000000, "dividends_paid": 297000000, "share_repurchases": -646000000, "shares_issued": null, "net_debt_issued": 716000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3666000000, "cost_of_revenue": 689000000, "gross_profit": 2977000000, "ebit": 1254000000, "ebitda": 1638000000, "pretax_income": 1897000000, "tax_provision": 465000000, "net_income": 1413000000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1494000000, "total_current_assets": 127065000000, "total_assets": 179177000000, "short_term_debt": 1751000000, "long_term_debt": 18619000000, "total_debt": 20985000000, "total_liabilities": 149615000000, "total_equity": 29562000000, "shares_outstanding": 570000000, "goodwill_and_intangibles": 45742000000 }, "cash_flow": { "operating_cash_flow": 1326000000, "capital_expenditure": 176000000, "free_cash_flow": 1502000000, "dividends_paid": 297000000, "share_repurchases": -646000000, "shares_issued": null, "net_debt_issued": 716000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3666000000, "cost_of_revenue": 689000000, "gross_profit": 2977000000, "ebit": 1254000000, "ebitda": 1638000000, "pretax_income": 1897000000, "tax_provision": 465000000, "net_income": 1413000000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1494000000, "total_current_assets": 127065000000, "total_assets": 179177000000, "short_term_debt": 1751000000, "long_term_debt": 18619000000, "total_debt": 20985000000, "total_liabilities": 149615000000, "total_equity": 29562000000, "shares_outstanding": 570000000, "goodwill_and_intangibles": 45742000000 }, "cash_flow": { "operating_cash_flow": 1326000000, "capital_expenditure": 176000000, "free_cash_flow": 1502000000, "dividends_paid": 297000000, "share_repurchases": -646000000, "shares_issued": null, "net_debt_issued": 716000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3666000000, "cost_of_revenue": 689000000, "gross_profit": 2977000000, "ebit": 1254000000, "ebitda": 1638000000, "pretax_income": 1897000000, "tax_provision": 465000000, "net_income": 1413000000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1494000000, "total_current_assets": 127065000000, "total_assets": 179177000000, "short_term_debt": 1751000000, "long_term_debt": 18619000000, "total_debt": 20985000000, "total_liabilities": 149615000000, "total_equity": 29562000000, "shares_outstanding": 570000000, "goodwill_and_intangibles": 45742000000 }, "cash_flow": { "operating_cash_flow": 1326000000, "capital_expenditure": 176000000, "free_cash_flow": 1502000000, "dividends_paid": 297000000, "share_repurchases": -646000000, "shares_issued": null, "net_debt_issued": 716000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3666000000, "cost_of_revenue": 689000000, "gross_profit": 2977000000, "ebit": 1254000000, "ebitda": 1638000000, "pretax_income": 1897000000, "tax_provision": 465000000, "net_income": 1413000000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1494000000, "total_current_assets": 127065000000, "total_assets": 179177000000, "short_term_debt": 1751000000, "long_term_debt": 18619000000, "total_debt": 20985000000, "total_liabilities": 149615000000, "total_equity": 29562000000, "shares_outstanding": 570000000, "goodwill_and_intangibles": 45742000000 }, "cash_flow": { "operating_cash_flow": 1326000000, "capital_expenditure": 176000000, "free_cash_flow": 1502000000, "dividends_paid": 297000000, "share_repurchases": -646000000, "shares_issued": null, "net_debt_issued": 716000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3666000000, "cost_of_revenue": 689000000, "gross_profit": 2977000000, "ebit": 1254000000, "ebitda": 1638000000, "pretax_income": 1897000000, "tax_provision": 465000000, "net_income": 1413000000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1494000000, "total_current_assets": 127065000000, "total_assets": 179177000000, "short_term_debt": 1751000000, "long_term_debt": 18619000000, "total_debt": 20985000000, "total_liabilities": 149615000000, "total_equity": 29562000000, "shares_outstanding": 570000000, "goodwill_and_intangibles": 45742000000 }, "cash_flow": { "operating_cash_flow": 1326000000, "capital_expenditure": 176000000, "free_cash_flow": 1502000000, "dividends_paid": 297000000, "share_repurchases": -646000000, "shares_issued": null, "net_debt_issued": 716000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3666000000, "cost_of_revenue": 689000000, "gross_profit": 2977000000, "ebit": 1254000000, "ebitda": 1638000000, "pretax_income": 1897000000, "tax_provision": 465000000, "net_income": 1413000000, "net_income_to_common": 1413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1494000000, "total_current_assets": 127065000000, "total_assets": 179177000000, "short_term_debt": 1751000000, "long_term_debt": 18619000000, "total_debt": 20985000000, "total_liabilities": 149615000000, "total_equity": 29562000000, "shares_outstanding": 570000000, "goodwill_and_intangibles": 45742000000 }, "cash_flow": { "operating_cash_flow": 1326000000, "capital_expenditure": 176000000, "free_cash_flow": 1502000000, "dividends_paid": 297000000, "share_repurchases": -646000000, "shares_issued": null, "net_debt_issued": 716000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3140000000, "cost_of_revenue": 636000000, "gross_profit": 2504000000, "ebit": 1218000000, "ebitda": 1607000000, "pretax_income": 1070000000, "tax_provision": 219000000, "net_income": 840000000, "net_income_to_common": 840000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 1275000000, "capital_expenditure": 166000000, "free_cash_flow": 1441000000, "dividends_paid": 274000000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": 602000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3140000000, "cost_of_revenue": 636000000, "gross_profit": 2504000000, "ebit": 1218000000, "ebitda": 1607000000, "pretax_income": 1070000000, "tax_provision": 219000000, "net_income": 840000000, "net_income_to_common": 840000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 1275000000, "capital_expenditure": 166000000, "free_cash_flow": 1441000000, "dividends_paid": 274000000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": 602000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3140000000, "cost_of_revenue": 636000000, "gross_profit": 2504000000, "ebit": 1218000000, "ebitda": 1607000000, "pretax_income": 1070000000, "tax_provision": 219000000, "net_income": 840000000, "net_income_to_common": 840000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 1275000000, "capital_expenditure": 166000000, "free_cash_flow": 1441000000, "dividends_paid": 274000000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": 602000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3140000000, "cost_of_revenue": 636000000, "gross_profit": 2504000000, "ebit": 1218000000, "ebitda": 1607000000, "pretax_income": 1070000000, "tax_provision": 219000000, "net_income": 840000000, "net_income_to_common": 840000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 1275000000, "capital_expenditure": 166000000, "free_cash_flow": 1441000000, "dividends_paid": 274000000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": 602000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3140000000, "cost_of_revenue": 636000000, "gross_profit": 2504000000, "ebit": 1218000000, "ebitda": 1607000000, "pretax_income": 1070000000, "tax_provision": 219000000, "net_income": 840000000, "net_income_to_common": 840000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837000000, "total_current_assets": 85778000000, "total_assets": 136887000000, "short_term_debt": 1035000000, "long_term_debt": 18609000000, "total_debt": 20279000000, "total_liabilities": 107896000000, "total_equity": 28915000000, "shares_outstanding": 571140940, "goodwill_and_intangibles": 45999000000 }, "cash_flow": { "operating_cash_flow": 1275000000, "capital_expenditure": 166000000, "free_cash_flow": 1441000000, "dividends_paid": 274000000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": 602000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }