{ "ticker": { "uuid": "ff3231f5-94b9-4baf-844e-057b93d1c7bc", "symbol": "NFLX", "name": "Netflix Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/ff3231f5-94b9-4baf-844e-057b93d1c7bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/ff3231f5-94b9-4baf-844e-057b93d1c7bc/" }, "latest_snapshot": { "ticker": { "uuid": "ff3231f5-94b9-4baf-844e-057b93d1c7bc", "symbol": "NFLX", "name": "Netflix Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/ff3231f5-94b9-4baf-844e-057b93d1c7bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/ff3231f5-94b9-4baf-844e-057b93d1c7bc/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.13, "value": 0.2, "quality": 0.76, "momentum": 0.06, "coverage": 0.939, "confidence": 0.939, "delta": 2 }, "headline_factors": { "price": 68.95, "market_cap": 290334558505.6, "pe_ratio": 21.2705, "earnings_yield": 0.0585, "ebitda_to_ev": 0.1035, "shareholder_yield": 0.0291, "roe": 0.4512, "piotroski_f_score": 7, "momentum_12_1": -0.3601, "volatility_252d": 0.3553 }, "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": 21.2705, "ev_ebitda": 9.6593, "earnings_yield": 0.0585, "fcf_yield": 0.0427, "shareholder_yield": 0.0291 }, "quality": { "roe": 0.4512, "roic": 0.4035, "gross_margin": 0.4912, "fcf_margin": 0.2612, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1602, "eps_growth_1y": 0.3319, "fcf_growth_1y": 0.3104 }, "momentum": { "price_return_12m": -0.4298, "momentum_12_1": -0.3601, "relative_strength": -0.6259 }, "scores": { "value_percentile": 0.2, "quality_percentile": 0.76, "momentum_percentile": 0.06, "growth_composite": 5, "yield_composite": 33, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 0.939, "signal_confidence": 0.939 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 82.18, "os": 0.11, "value": 0.14, "quality": 0.78, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 25.875, "earnings_yield": 0.0482, "shareholder_yield": 0.0188, "roe": 0.4297, "momentum_12_1": -0.2953 }, { "week_end_date": "2026-06-14", "price": 80.34, "os": 0.11, "value": 0.15, "quality": 0.78, "momentum": 0.06, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 25.2957, "earnings_yield": 0.0492, "shareholder_yield": 0.0192, "roe": 0.4297, "momentum_12_1": -0.2821 }, { "week_end_date": "2026-06-21", "price": 77.38, "os": 0.12, "value": 0.16, "quality": 0.79, "momentum": 0.08, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 24.3637, "earnings_yield": 0.0511, "shareholder_yield": 0.0199, "roe": 0.4297, "momentum_12_1": -0.2805 }, { "week_end_date": "2026-06-28", "price": 73.81, "os": 0.12, "value": 0.19, "quality": 0.75, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 23.2397, "earnings_yield": 0.0535, "shareholder_yield": 0.0209, "roe": 0.4297, "momentum_12_1": -0.3499 }, { "week_end_date": "2026-07-05", "price": 77.65, "os": 0.13, "value": 0.18, "quality": 0.79, "momentum": 0.06, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 24.4487, "earnings_yield": 0.0509, "shareholder_yield": 0.0199, "roe": 0.4297, "momentum_12_1": -0.3665 }, { "week_end_date": "2026-07-12", "price": 73.37, "os": 0.15, "value": 0.19, "quality": 0.77, "momentum": 0.13, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 23.1011, "earnings_yield": 0.0538, "shareholder_yield": 0.021, "roe": 0.4297, "momentum_12_1": -0.3548 }, { "week_end_date": "2026-07-19", "price": 68.95, "os": 0.13, "value": 0.2, "quality": 0.76, "momentum": 0.06, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.2705, "earnings_yield": 0.0585, "shareholder_yield": 0.0291, "roe": 0.4512, "momentum_12_1": -0.3601 } ], "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": 45183036000, "cost_of_revenue": 23275329000, "gross_profit": 21907707000, "ebit": 13499062000, "ebitda": 30254617000, "pretax_income": 12722552000, "tax_provision": 1741351000, "net_income": 10981201000, "net_income_to_common": 10981201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 10149273000, "capital_expenditure": 688220000, "free_cash_flow": 10837493000, "dividends_paid": null, "share_repurchases": -9127167000, "shares_issued": 666965000, "net_debt_issued": -1833450000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45183036000, "cost_of_revenue": 23275329000, "gross_profit": 21907707000, "ebit": 13499062000, "ebitda": 30254617000, "pretax_income": 12722552000, "tax_provision": 1741351000, "net_income": 10981201000, "net_income_to_common": 10981201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 10149273000, "capital_expenditure": 688220000, "free_cash_flow": 10837493000, "dividends_paid": null, "share_repurchases": -9127167000, "shares_issued": 666965000, "net_debt_issued": -1833450000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45183036000, "cost_of_revenue": 23275329000, "gross_profit": 21907707000, "ebit": 13499062000, "ebitda": 30254617000, "pretax_income": 12722552000, "tax_provision": 1741351000, "net_income": 10981201000, "net_income_to_common": 10981201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 10149273000, "capital_expenditure": 688220000, "free_cash_flow": 10837493000, "dividends_paid": null, "share_repurchases": -9127167000, "shares_issued": 666965000, "net_debt_issued": -1833450000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45183036000, "cost_of_revenue": 23275329000, "gross_profit": 21907707000, "ebit": 13499062000, "ebitda": 30254617000, "pretax_income": 12722552000, "tax_provision": 1741351000, "net_income": 10981201000, "net_income_to_common": 10981201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 10149273000, "capital_expenditure": 688220000, "free_cash_flow": 10837493000, "dividends_paid": null, "share_repurchases": -9127167000, "shares_issued": 666965000, "net_debt_issued": -1833450000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45183036000, "cost_of_revenue": 23275329000, "gross_profit": 21907707000, "ebit": 13499062000, "ebitda": 30254617000, "pretax_income": 12722552000, "tax_provision": 1741351000, "net_income": 10981201000, "net_income_to_common": 10981201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 10149273000, "capital_expenditure": 688220000, "free_cash_flow": 10837493000, "dividends_paid": null, "share_repurchases": -9127167000, "shares_issued": 666965000, "net_debt_issued": -1833450000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 45183036000, "cost_of_revenue": 23275329000, "gross_profit": 21907707000, "ebit": 13499062000, "ebitda": 30254617000, "pretax_income": 12722552000, "tax_provision": 1741351000, "net_income": 10981201000, "net_income_to_common": 10981201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 10149273000, "capital_expenditure": 688220000, "free_cash_flow": 10837493000, "dividends_paid": null, "share_repurchases": -9127167000, "shares_issued": 666965000, "net_debt_issued": -1833450000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39000966000, "cost_of_revenue": 21038464000, "gross_profit": 17962502000, "ebit": 9246924000, "ebitda": 24877355000, "pretax_income": 9965657000, "tax_provision": 1254026000, "net_income": 8711631000, "net_income_to_common": 8711631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7804733000, "total_current_assets": 13100379000, "total_assets": 53630374000, "short_term_debt": 1784453000, "long_term_debt": 13798351000, "total_debt": 15582804000, "total_liabilities": 28886807000, "total_equity": 24743567000, "shares_outstanding": 4392610000, "goodwill_and_intangibles": 32452462000 }, "cash_flow": { "operating_cash_flow": 7361364000, "capital_expenditure": 439538000, "free_cash_flow": 7800902000, "dividends_paid": null, "share_repurchases": -6263746000, "shares_issued": 832887000, "net_debt_issued": 1394460000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39000966000, "cost_of_revenue": 21038464000, "gross_profit": 17962502000, "ebit": 9246924000, "ebitda": 24877355000, "pretax_income": 9965657000, "tax_provision": 1254026000, "net_income": 8711631000, "net_income_to_common": 8711631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7804733000, "total_current_assets": 13100379000, "total_assets": 53630374000, "short_term_debt": 1784453000, "long_term_debt": 13798351000, "total_debt": 15582804000, "total_liabilities": 28886807000, "total_equity": 24743567000, "shares_outstanding": 4392610000, "goodwill_and_intangibles": 32452462000 }, "cash_flow": { "operating_cash_flow": 7361364000, "capital_expenditure": 439538000, "free_cash_flow": 7800902000, "dividends_paid": null, "share_repurchases": -6263746000, "shares_issued": 832887000, "net_debt_issued": 1394460000 } } ], "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": 12559938000, "cost_of_revenue": 6036965000, "gross_profit": 6522973000, "ebit": 4192610000, "ebitda": 4244271000, "pretax_income": 4068586000, "tax_provision": 667172000, "net_income": 3401414000, "net_income_to_common": 3401414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9099232000, "total_current_assets": 13824654000, "total_assets": 58423502000, "short_term_debt": 2483758000, "long_term_debt": null, "total_debt": 14309306000, "total_liabilities": 28298389000, "total_equity": 30249072000, "shares_outstanding": 4261300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1586415000, "capital_expenditure": 218644000, "free_cash_flow": 1805059000, "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": 12249757000, "cost_of_revenue": 5888238000, "gross_profit": 6361519000, "ebit": 6809163000, "ebitda": 11125638000, "pretax_income": 6547086000, "tax_provision": 1264295000, "net_income": 5282791000, "net_income_to_common": 5282791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11626404000, "total_current_assets": 17070982000, "total_assets": 61015914000, "short_term_debt": 1432663000, "long_term_debt": 13361331000, "total_debt": 16742200000, "total_liabilities": 29889515000, "total_equity": 31126399000, "shares_outstanding": 4298437000, "goodwill_and_intangibles": 33376295000 }, "cash_flow": { "operating_cash_flow": 5290205000, "capital_expenditure": 196130000, "free_cash_flow": 5486335000, "dividends_paid": null, "share_repurchases": -1270588000, "shares_issued": 49310000, "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": 12249757000, "cost_of_revenue": 5888238000, "gross_profit": 6361519000, "ebit": 6809163000, "ebitda": 11125638000, "pretax_income": 6547086000, "tax_provision": 1264295000, "net_income": 5282791000, "net_income_to_common": 5282791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11626404000, "total_current_assets": 17070982000, "total_assets": 61015914000, "short_term_debt": 1432663000, "long_term_debt": 13361331000, "total_debt": 16742200000, "total_liabilities": 29889515000, "total_equity": 31126399000, "shares_outstanding": 4298437000, "goodwill_and_intangibles": 33376295000 }, "cash_flow": { "operating_cash_flow": 5290205000, "capital_expenditure": 196130000, "free_cash_flow": 5486335000, "dividends_paid": null, "share_repurchases": -1270588000, "shares_issued": 49310000, "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": 12249757000, "cost_of_revenue": 5888238000, "gross_profit": 6361519000, "ebit": 6809163000, "ebitda": 11125638000, "pretax_income": 6547086000, "tax_provision": 1264295000, "net_income": 5282791000, "net_income_to_common": 5282791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11626404000, "total_current_assets": 17070982000, "total_assets": 61015914000, "short_term_debt": 1432663000, "long_term_debt": 13361331000, "total_debt": 16742200000, "total_liabilities": 29889515000, "total_equity": 31126399000, "shares_outstanding": 4298437000, "goodwill_and_intangibles": 33376295000 }, "cash_flow": { "operating_cash_flow": 5290205000, "capital_expenditure": 196130000, "free_cash_flow": 5486335000, "dividends_paid": null, "share_repurchases": -1270588000, "shares_issued": 49310000, "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": 12249757000, "cost_of_revenue": 5888238000, "gross_profit": 6361519000, "ebit": 6809163000, "ebitda": 11125638000, "pretax_income": 6547086000, "tax_provision": 1264295000, "net_income": 5282791000, "net_income_to_common": 5282791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11626404000, "total_current_assets": 17070982000, "total_assets": 61015914000, "short_term_debt": 1432663000, "long_term_debt": 13361331000, "total_debt": 16742200000, "total_liabilities": 29889515000, "total_equity": 31126399000, "shares_outstanding": 4298437000, "goodwill_and_intangibles": 33376295000 }, "cash_flow": { "operating_cash_flow": 5290205000, "capital_expenditure": 196130000, "free_cash_flow": 5486335000, "dividends_paid": null, "share_repurchases": -1270588000, "shares_issued": 49310000, "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": 12249757000, "cost_of_revenue": 5888238000, "gross_profit": 6361519000, "ebit": 6809163000, "ebitda": 11125638000, "pretax_income": 6547086000, "tax_provision": 1264295000, "net_income": 5282791000, "net_income_to_common": 5282791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11626404000, "total_current_assets": 17070982000, "total_assets": 61015914000, "short_term_debt": 1432663000, "long_term_debt": 13361331000, "total_debt": 16742200000, "total_liabilities": 29889515000, "total_equity": 31126399000, "shares_outstanding": 4298437000, "goodwill_and_intangibles": 33376295000 }, "cash_flow": { "operating_cash_flow": 5290205000, "capital_expenditure": 196130000, "free_cash_flow": 5486335000, "dividends_paid": null, "share_repurchases": -1270588000, "shares_issued": 49310000, "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": 12249757000, "cost_of_revenue": 5888238000, "gross_profit": 6361519000, "ebit": 6809163000, "ebitda": 11125638000, "pretax_income": 6547086000, "tax_provision": 1264295000, "net_income": 5282791000, "net_income_to_common": 5282791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11626404000, "total_current_assets": 17070982000, "total_assets": 61015914000, "short_term_debt": 1432663000, "long_term_debt": 13361331000, "total_debt": 16742200000, "total_liabilities": 29889515000, "total_equity": 31126399000, "shares_outstanding": 4298437000, "goodwill_and_intangibles": 33376295000 }, "cash_flow": { "operating_cash_flow": 5290205000, "capital_expenditure": 196130000, "free_cash_flow": 5486335000, "dividends_paid": null, "share_repurchases": -1270588000, "shares_issued": 49310000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12050762000, "cost_of_revenue": 6522621000, "gross_profit": 5528141000, "ebit": 3002136000, "ebitda": 7852355000, "pretax_income": 2767741000, "tax_provision": 349220000, "net_income": 2418521000, "net_income_to_common": 2418521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 2111642000, "capital_expenditure": 239335000, "free_cash_flow": 2350977000, "dividends_paid": null, "share_repurchases": -2079559000, "shares_issued": 76082000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12050762000, "cost_of_revenue": 6522621000, "gross_profit": 5528141000, "ebit": 3002136000, "ebitda": 7852355000, "pretax_income": 2767741000, "tax_provision": 349220000, "net_income": 2418521000, "net_income_to_common": 2418521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 2111642000, "capital_expenditure": 239335000, "free_cash_flow": 2350977000, "dividends_paid": null, "share_repurchases": -2079559000, "shares_issued": 76082000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12050762000, "cost_of_revenue": 6522621000, "gross_profit": 5528141000, "ebit": 3002136000, "ebitda": 7852355000, "pretax_income": 2767741000, "tax_provision": 349220000, "net_income": 2418521000, "net_income_to_common": 2418521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 2111642000, "capital_expenditure": 239335000, "free_cash_flow": 2350977000, "dividends_paid": null, "share_repurchases": -2079559000, "shares_issued": 76082000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12050762000, "cost_of_revenue": 6522621000, "gross_profit": 5528141000, "ebit": 3002136000, "ebitda": 7852355000, "pretax_income": 2767741000, "tax_provision": 349220000, "net_income": 2418521000, "net_income_to_common": 2418521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 2111642000, "capital_expenditure": 239335000, "free_cash_flow": 2350977000, "dividends_paid": null, "share_repurchases": -2079559000, "shares_issued": 76082000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12050762000, "cost_of_revenue": 6522621000, "gross_profit": 5528141000, "ebit": 3002136000, "ebitda": 7852355000, "pretax_income": 2767741000, "tax_provision": 349220000, "net_income": 2418521000, "net_income_to_common": 2418521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": 28981505000, "total_equity": 26615488000, "shares_outstanding": 4317144000, "goodwill_and_intangibles": 32778392000 }, "cash_flow": { "operating_cash_flow": 2111642000, "capital_expenditure": 239335000, "free_cash_flow": 2350977000, "dividends_paid": null, "share_repurchases": -2079559000, "shares_issued": 76082000, "net_debt_issued": null } } ] }, "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }