{ "ticker": { "uuid": "01ff857e-42b2-4d63-9bb1-9d65efb67dc0", "symbol": "AERO", "name": "Grupo Aerom\u00c3\u00a9xico, S.A.B. de C.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/01ff857e-42b2-4d63-9bb1-9d65efb67dc0/", "api_url": "https://sharemaestro.com/factors/api/tickers/01ff857e-42b2-4d63-9bb1-9d65efb67dc0/" }, "latest_snapshot": { "ticker": { "uuid": "01ff857e-42b2-4d63-9bb1-9d65efb67dc0", "symbol": "AERO", "name": "Grupo Aerom\u00c3\u00a9xico, S.A.B. de C.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/01ff857e-42b2-4d63-9bb1-9d65efb67dc0/", "api_url": "https://sharemaestro.com/factors/api/tickers/01ff857e-42b2-4d63-9bb1-9d65efb67dc0/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.88, "value": 0.95, "quality": 0.67, "momentum": 0.35, "coverage": 0.848, "confidence": 0.848, "delta": 5 }, "headline_factors": { "price": 14.97, "market_cap": 2184174032.73, "pe_ratio": 10.1413, "earnings_yield": 0.1355, "ebitda_to_ev": 0.2811, "shareholder_yield": 0.0179, "roe": -0.3365, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.5795 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 10.1413, "ev_ebitda": 3.5568, "earnings_yield": 0.1355, "fcf_yield": 0.2457, "shareholder_yield": 0.0179 }, "quality": { "roe": -0.3365, "roic": 0.2583, "gross_margin": 0.2348, "fcf_margin": 0.2256, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0463, "eps_growth_1y": -0.4042, "fcf_growth_1y": 0.0307 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.95, "quality_percentile": 0.67, "momentum_percentile": 0.35, "growth_composite": 89, "yield_composite": 23, "overall_composite": 12, "os_score": 0.88, "factor_coverage": 0.848, "signal_confidence": 0.848 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.09, "os": 0.93, "value": 0.95, "quality": 0.69, "momentum": 0.64, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 6.868, "earnings_yield": 0.159, "shareholder_yield": 0.0166, "roe": -0.5863, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 17.34, "os": 0.93, "value": 0.95, "quality": 0.69, "momentum": 0.64, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 7.4015, "earnings_yield": 0.1538, "shareholder_yield": 0.0154, "roe": -0.5863, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 17.64, "os": 0.92, "value": 0.95, "quality": 0.67, "momentum": 0.57, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 7.5296, "earnings_yield": 0.1525, "shareholder_yield": 0.0152, "roe": -0.5863, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 18.34, "os": 0.89, "value": 0.95, "quality": 0.69, "momentum": 0.39, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 7.8284, "earnings_yield": 0.1498, "shareholder_yield": 0.0146, "roe": -0.5863, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 17.49, "os": 0.88, "value": 0.95, "quality": 0.68, "momentum": 0.37, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 7.4656, "earnings_yield": 0.1531, "shareholder_yield": 0.0153, "roe": -0.5863, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 16.73, "os": 0.88, "value": 0.95, "quality": 0.66, "momentum": 0.37, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 7.1412, "earnings_yield": 0.1563, "shareholder_yield": 0.016, "roe": -0.5863, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 15.43, "os": 0.93, "value": 0.95, "quality": 0.67, "momentum": 0.63, "confidence": 0.822, "coverage": 0.848, "pe_ratio": 6.5862, "earnings_yield": 0.162, "shareholder_yield": 0.0173, "roe": -0.5863, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 14.97, "os": 0.88, "value": 0.95, "quality": 0.67, "momentum": 0.35, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 10.1413, "earnings_yield": 0.1355, "shareholder_yield": 0.0179, "roe": -0.3365, "momentum_12_1": null } ], "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": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "ebit": 791664000, "ebitda": 1521953000, "pretax_income": 413954000, "tax_provision": 62093000, "net_income": 351861000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 925465059, "capital_expenditure": 335572939, "free_cash_flow": 1261037998, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": 165591000, "net_debt_issued": -457181000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "ebit": 791664000, "ebitda": 1521953000, "pretax_income": 413954000, "tax_provision": 62093000, "net_income": 351861000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 925465059, "capital_expenditure": 335572939, "free_cash_flow": 1261037998, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": 165591000, "net_debt_issued": -457181000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "ebit": 791664000, "ebitda": 1521953000, "pretax_income": 413954000, "tax_provision": 62093000, "net_income": 351861000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 925465059, "capital_expenditure": 335572939, "free_cash_flow": 1261037998, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": 165591000, "net_debt_issued": -457181000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "ebit": 791664000, "ebitda": 1521953000, "pretax_income": 413954000, "tax_provision": 62093000, "net_income": 351861000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 925465059, "capital_expenditure": 335572939, "free_cash_flow": 1261037998, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": 165591000, "net_debt_issued": -457181000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "ebit": 791664000, "ebitda": 1521953000, "pretax_income": 413954000, "tax_provision": 62093000, "net_income": 351861000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 925465059, "capital_expenditure": 335572939, "free_cash_flow": 1261037998, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": 165591000, "net_debt_issued": -457181000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "ebit": 791664000, "ebitda": 1521953000, "pretax_income": 413954000, "tax_provision": 62093000, "net_income": 351861000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 925465059, "capital_expenditure": 335572939, "free_cash_flow": 1261037998, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": 165591000, "net_debt_issued": -457181000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5360570000, "cost_of_revenue": 3881488000, "gross_profit": 1479082000, "ebit": 791664000, "ebitda": 1521953000, "pretax_income": 413954000, "tax_provision": 62093000, "net_income": 351861000, "net_income_to_common": 351861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 925465059, "capital_expenditure": 335572939, "free_cash_flow": 1261037998, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": 165591000, "net_debt_issued": -457181000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5619854000, "cost_of_revenue": 3865956000, "gross_profit": 1753898000, "ebit": 989709000, "ebitda": 1644765000, "pretax_income": 697217000, "tax_provision": 79731000, "net_income": 617439000, "net_income_to_common": 617439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 815496000, "total_current_assets": 1646639000, "total_assets": 6383565000, "short_term_debt": 448297000, "long_term_debt": 3252616000, "total_debt": 3700913000, "total_liabilities": 7283479000, "total_equity": -901964000, "shares_outstanding": 13642395, "goodwill_and_intangibles": 1080354000 }, "cash_flow": { "operating_cash_flow": 1368702699, "capital_expenditure": 421094629, "free_cash_flow": 1789797328, "dividends_paid": null, "share_repurchases": -818544000, "shares_issued": 0, "net_debt_issued": -77453000 } } ], "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": 1479000000, "cost_of_revenue": 1297669522, "gross_profit": 181000000, "ebit": 68330478, "ebitda": 260353155, "pretax_income": -68000000, "tax_provision": -10480657, "net_income": -57519343, "net_income_to_common": -57519343, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1037000000, "total_current_assets": 2072000000, "total_assets": 7379000000, "short_term_debt": 469000000, "long_term_debt": 3600000000, "total_debt": 4069000000, "total_liabilities": 8017000000, "total_equity": -640050000, "shares_outstanding": 14590340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 161000000, "capital_expenditure": 64000000, "free_cash_flow": 225000000, "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": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "ebit": 142000000, "ebitda": 332374768, "pretax_income": 13000000, "tax_provision": 2000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_assets": 7236000000, "short_term_debt": 456000000, "long_term_debt": 3528000000, "total_debt": 3984000000, "total_liabilities": 7817000000, "total_equity": -583050000, "shares_outstanding": 145903409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201396466, "capital_expenditure": 70138077, "free_cash_flow": 271534543, "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": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "ebit": 142000000, "ebitda": 332374768, "pretax_income": 13000000, "tax_provision": 2000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_assets": 7236000000, "short_term_debt": 456000000, "long_term_debt": 3528000000, "total_debt": 3984000000, "total_liabilities": 7817000000, "total_equity": -583050000, "shares_outstanding": 145903409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201396466, "capital_expenditure": 70138077, "free_cash_flow": 271534543, "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": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "ebit": 142000000, "ebitda": 332374768, "pretax_income": 13000000, "tax_provision": 2000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_assets": 7236000000, "short_term_debt": 456000000, "long_term_debt": 3528000000, "total_debt": 3984000000, "total_liabilities": 7817000000, "total_equity": -583050000, "shares_outstanding": 145903409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201396466, "capital_expenditure": 70138077, "free_cash_flow": 271534543, "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": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "ebit": 142000000, "ebitda": 332374768, "pretax_income": 13000000, "tax_provision": 2000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_assets": 7236000000, "short_term_debt": 456000000, "long_term_debt": 3528000000, "total_debt": 3984000000, "total_liabilities": 7817000000, "total_equity": -583050000, "shares_outstanding": 145903409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201396466, "capital_expenditure": 70138077, "free_cash_flow": 271534543, "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": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "ebit": 142000000, "ebitda": 332374768, "pretax_income": 13000000, "tax_provision": 2000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_assets": 7236000000, "short_term_debt": 456000000, "long_term_debt": 3528000000, "total_debt": 3984000000, "total_liabilities": 7817000000, "total_equity": -583050000, "shares_outstanding": 145903409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201396466, "capital_expenditure": 70138077, "free_cash_flow": 271534543, "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": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "ebit": 142000000, "ebitda": 332374768, "pretax_income": 13000000, "tax_provision": 2000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_assets": 7236000000, "short_term_debt": 456000000, "long_term_debt": 3528000000, "total_debt": 3984000000, "total_liabilities": 7817000000, "total_equity": -583050000, "shares_outstanding": 145903409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201396466, "capital_expenditure": 70138077, "free_cash_flow": 271534543, "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": 1341000000, "cost_of_revenue": 1078000000, "gross_profit": 263000000, "ebit": 278733000, "ebitda": 142000000, "pretax_income": 13000000, "tax_provision": 2000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1018000000, "total_current_assets": 2083000000, "total_assets": 7236000000, "short_term_debt": 456000000, "long_term_debt": 3528000000, "total_debt": 3984000000, "total_liabilities": 7817000000, "total_equity": -583050000, "shares_outstanding": 145903409, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201396466, "capital_expenditure": 70138077, "free_cash_flow": 271534543, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 1437978000, "cost_of_revenue": 915605000, "gross_profit": 522373000, "ebit": 278733000, "ebitda": 472165000, "pretax_income": 180273000, "tax_provision": 15357000, "net_income": 164916000, "net_income_to_common": 164916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 346040233, "capital_expenditure": 122234343, "free_cash_flow": 468274576, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": null, "net_debt_issued": -160044000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1437978000, "cost_of_revenue": 915605000, "gross_profit": 522373000, "ebit": 278733000, "ebitda": 472165000, "pretax_income": 180273000, "tax_provision": 15357000, "net_income": 164916000, "net_income_to_common": 164916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 346040233, "capital_expenditure": 122234343, "free_cash_flow": 468274576, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": null, "net_debt_issued": -160044000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1437978000, "cost_of_revenue": 915605000, "gross_profit": 522373000, "ebit": 278733000, "ebitda": 472165000, "pretax_income": 180273000, "tax_provision": 15357000, "net_income": 164916000, "net_income_to_common": 164916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 346040233, "capital_expenditure": 122234343, "free_cash_flow": 468274576, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": null, "net_debt_issued": -160044000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1437978000, "cost_of_revenue": 915605000, "gross_profit": 522373000, "ebit": 278733000, "ebitda": 472165000, "pretax_income": 180273000, "tax_provision": 15357000, "net_income": 164916000, "net_income_to_common": 164916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1024020264, "total_current_assets": 1980039184, "total_assets": 7193142349, "short_term_debt": 451008925, "long_term_debt": 3604000000, "total_debt": 4055080248, "total_liabilities": 7785154065, "total_equity": -592011715, "shares_outstanding": 145903409, "goodwill_and_intangibles": 1098159000 }, "cash_flow": { "operating_cash_flow": 346040233, "capital_expenditure": 122234343, "free_cash_flow": 468274576, "dividends_paid": null, "share_repurchases": -204636000, "shares_issued": null, "net_debt_issued": -160044000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "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 } }