{ "ticker": { "uuid": "04f4e9ab-376a-4aad-8728-fcfb2aabfb38", "symbol": "IDXX", "name": "IDEXX Laboratories Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/04f4e9ab-376a-4aad-8728-fcfb2aabfb38/", "api_url": "https://sharemaestro.com/factors/api/tickers/04f4e9ab-376a-4aad-8728-fcfb2aabfb38/" }, "latest_snapshot": { "ticker": { "uuid": "04f4e9ab-376a-4aad-8728-fcfb2aabfb38", "symbol": "IDXX", "name": "IDEXX Laboratories Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/04f4e9ab-376a-4aad-8728-fcfb2aabfb38/", "api_url": "https://sharemaestro.com/factors/api/tickers/04f4e9ab-376a-4aad-8728-fcfb2aabfb38/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.14, "value": 0.02, "quality": 0.98, "momentum": 0.23, "coverage": 0.97, "confidence": 0.929, "delta": 2 }, "headline_factors": { "price": 544.32, "market_cap": 42937592927.04, "pe_ratio": 39.2041, "earnings_yield": 0.0322, "ebitda_to_ev": 0.0355, "shareholder_yield": 0.0248, "roe": 0.7038, "piotroski_f_score": 8, "momentum_12_1": -0.0242, "volatility_252d": 0.3432 }, "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": 39.2041, "ev_ebitda": 28.1297, "earnings_yield": 0.0322, "fcf_yield": 0.0304, "shareholder_yield": 0.0248 }, "quality": { "roe": 0.7038, "roic": 0.4581, "gross_margin": 0.6205, "fcf_margin": 0.2998, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.1308, "eps_growth_1y": 0.2238, "fcf_growth_1y": 0.2129 }, "momentum": { "price_return_12m": -0.0369, "momentum_12_1": -0.0242, "relative_strength": -0.2532 }, "scores": { "value_percentile": 0.02, "quality_percentile": 0.98, "momentum_percentile": 0.23, "growth_composite": 19, "yield_composite": 65, "overall_composite": 86, "os_score": 0.14, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 562.16, "os": 0.17, "value": 0.02, "quality": 0.98, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.489, "earnings_yield": 0.0312, "shareholder_yield": 0.024, "roe": 0.7038, "momentum_12_1": 0.0671 }, { "week_end_date": "2026-06-14", "price": 560.88, "os": 0.14, "value": 0.02, "quality": 0.98, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.3968, "earnings_yield": 0.0312, "shareholder_yield": 0.024, "roe": 0.7038, "momentum_12_1": 0.0117 }, { "week_end_date": "2026-06-21", "price": 562.09, "os": 0.17, "value": 0.03, "quality": 0.98, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.4839, "earnings_yield": 0.0312, "shareholder_yield": 0.024, "roe": 0.7038, "momentum_12_1": 0.0677 }, { "week_end_date": "2026-06-28", "price": 551.5, "os": 0.14, "value": 0.03, "quality": 0.98, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.7212, "earnings_yield": 0.0317, "shareholder_yield": 0.0244, "roe": 0.7038, "momentum_12_1": 0.0606 }, { "week_end_date": "2026-07-05", "price": 557.8, "os": 0.16, "value": 0.03, "quality": 0.98, "momentum": 0.27, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 40.175, "earnings_yield": 0.0314, "shareholder_yield": 0.0242, "roe": 0.7038, "momentum_12_1": 0.0277 }, { "week_end_date": "2026-07-12", "price": 563.57, "os": 0.34, "value": 0.02, "quality": 0.98, "momentum": 0.66, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 40.5905, "earnings_yield": 0.0311, "shareholder_yield": 0.0239, "roe": 0.7038, "momentum_12_1": 0.0516 }, { "week_end_date": "2026-07-19", "price": 567.44, "os": 0.16, "value": 0.02, "quality": 0.98, "momentum": 0.31, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 40.8693, "earnings_yield": 0.0309, "shareholder_yield": 0.0237, "roe": 0.7038, "momentum_12_1": 0.0923 }, { "week_end_date": "2026-07-26", "price": 544.32, "os": 0.14, "value": 0.02, "quality": 0.98, "momentum": 0.23, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 39.2041, "earnings_yield": 0.0322, "shareholder_yield": 0.0248, "roe": 0.7038, "momentum_12_1": -0.0242 } ], "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": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1362454000, "ebitda": 1468916000, "pretax_income": 1324189000, "tax_provision": 264725000, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 1178067000, "capital_expenditure": 124676000, "free_cash_flow": 1302743000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1362454000, "ebitda": 1468916000, "pretax_income": 1324189000, "tax_provision": 264725000, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 1178067000, "capital_expenditure": 124676000, "free_cash_flow": 1302743000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1362454000, "ebitda": 1468916000, "pretax_income": 1324189000, "tax_provision": 264725000, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 1178067000, "capital_expenditure": 124676000, "free_cash_flow": 1302743000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1362454000, "ebitda": 1468916000, "pretax_income": 1324189000, "tax_provision": 264725000, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 1178067000, "capital_expenditure": 124676000, "free_cash_flow": 1302743000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1362454000, "ebitda": 1468916000, "pretax_income": 1324189000, "tax_provision": 264725000, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 1178067000, "capital_expenditure": 124676000, "free_cash_flow": 1302743000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1362454000, "ebitda": 1468916000, "pretax_income": 1324189000, "tax_provision": 264725000, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 1178067000, "capital_expenditure": 124676000, "free_cash_flow": 1302743000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1362454000, "ebitda": 1468916000, "pretax_income": 1324189000, "tax_provision": 264725000, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 1178067000, "capital_expenditure": 124676000, "free_cash_flow": 1302743000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3897504000, "cost_of_revenue": 1518577000, "gross_profit": 2378927000, "ebit": 1145904000, "ebitda": 1275840000, "pretax_income": 1109831000, "tax_provision": 221964000, "net_income": 887867000, "net_income_to_common": 887867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288266000, "total_current_assets": 1399897000, "total_assets": 3293443000, "short_term_debt": 167787000, "long_term_debt": 449786000, "total_debt": 265623000, "total_liabilities": 1698130000, "total_equity": 1595313000, "shares_outstanding": 83056000, "goodwill_and_intangibles": 516776000 }, "cash_flow": { "operating_cash_flow": 929001000, "capital_expenditure": 130922000, "free_cash_flow": 1059923000, "dividends_paid": null, "share_repurchases": -837034000, "shares_issued": 44492000, "net_debt_issued": -75000000 } } ], "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": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 363183000, "ebitda": 400866000, "pretax_income": 355442000, "tax_provision": 76996000, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 706850000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": 1829394000, "total_equity": 1556103000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 516854000 }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": 31984000, "free_cash_flow": 298232000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 363183000, "ebitda": 400866000, "pretax_income": 355442000, "tax_provision": 76996000, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 706850000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": 1829394000, "total_equity": 1556103000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 516854000 }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": 31984000, "free_cash_flow": 298232000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 363183000, "ebitda": 400866000, "pretax_income": 355442000, "tax_provision": 76996000, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 706850000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": 1829394000, "total_equity": 1556103000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 516854000 }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": 31984000, "free_cash_flow": 298232000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 363183000, "ebitda": 400866000, "pretax_income": 355442000, "tax_provision": 76996000, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 706850000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": 1829394000, "total_equity": 1556103000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 516854000 }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": 31984000, "free_cash_flow": 298232000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 363183000, "ebitda": 400866000, "pretax_income": 355442000, "tax_provision": 76996000, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 706850000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": 1829394000, "total_equity": 1556103000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 516854000 }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": 31984000, "free_cash_flow": 298232000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 363183000, "ebitda": 400866000, "pretax_income": 355442000, "tax_provision": 76996000, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 706850000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": 1829394000, "total_equity": 1556103000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 516854000 }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": 31984000, "free_cash_flow": 298232000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 362586000, "pretax_income": 355442000, "tax_provision": 76996000, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1078598000, "total_liabilities": 1829394000, "total_equity": 1556103000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 516854000 }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": 31984000, "free_cash_flow": 298232000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "ebit": 317498000, "ebitda": 356219000, "pretax_income": 306982000, "tax_provision": 58794000, "net_income": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 352022000, "capital_expenditure": 29434000, "free_cash_flow": 381456000, "dividends_paid": null, "share_repurchases": -237774000, "shares_issued": 17869000, "net_debt_issued": -279999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "ebit": 317498000, "ebitda": 356219000, "pretax_income": 306982000, "tax_provision": 58794000, "net_income": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 352022000, "capital_expenditure": 29434000, "free_cash_flow": 381456000, "dividends_paid": null, "share_repurchases": -237774000, "shares_issued": 17869000, "net_debt_issued": -279999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "ebit": 317498000, "ebitda": 356219000, "pretax_income": 306982000, "tax_provision": 58794000, "net_income": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 352022000, "capital_expenditure": 29434000, "free_cash_flow": 381456000, "dividends_paid": null, "share_repurchases": -237774000, "shares_issued": 17869000, "net_debt_issued": -279999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "ebit": 317498000, "ebitda": 356219000, "pretax_income": 306982000, "tax_provision": 58794000, "net_income": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 352022000, "capital_expenditure": 29434000, "free_cash_flow": 381456000, "dividends_paid": null, "share_repurchases": -237774000, "shares_issued": 17869000, "net_debt_issued": -279999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "ebit": 317498000, "ebitda": 356219000, "pretax_income": 306982000, "tax_provision": 58794000, "net_income": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1340264000, "total_assets": 3350759000, "short_term_debt": 500069000, "long_term_debt": 374842000, "total_debt": 1077213000, "total_liabilities": 1745376000, "total_equity": 1605383000, "shares_outstanding": 80675000, "goodwill_and_intangibles": 523847000 }, "cash_flow": { "operating_cash_flow": 352022000, "capital_expenditure": 29434000, "free_cash_flow": 381456000, "dividends_paid": null, "share_repurchases": -237774000, "shares_issued": 17869000, "net_debt_issued": -279999000 } } ] }, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }