{ "ticker": { "uuid": "1806a3f9-5c70-410d-970d-2cb83a1dd039", "symbol": "TXRH", "name": "Texas Roadhouse Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/1806a3f9-5c70-410d-970d-2cb83a1dd039/", "api_url": "https://sharemaestro.com/factors/api/tickers/1806a3f9-5c70-410d-970d-2cb83a1dd039/" }, "latest_snapshot": { "ticker": { "uuid": "1806a3f9-5c70-410d-970d-2cb83a1dd039", "symbol": "TXRH", "name": "Texas Roadhouse Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/1806a3f9-5c70-410d-970d-2cb83a1dd039/", "api_url": "https://sharemaestro.com/factors/api/tickers/1806a3f9-5c70-410d-970d-2cb83a1dd039/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.14, "value": 0.11, "quality": 0.73, "momentum": 0.29, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 193.27, "market_cap": 12703562691.05, "pe_ratio": 30.587, "earnings_yield": 0.0361, "ebitda_to_ev": 0.0519, "shareholder_yield": 0.0259, "roe": 0.2738, "piotroski_f_score": 4, "momentum_12_1": 0.0625, "volatility_252d": 0.3095 }, "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": 30.587, "ev_ebitda": 19.2721, "earnings_yield": 0.0361, "fcf_yield": 0.0842, "shareholder_yield": 0.0259 }, "quality": { "roe": 0.2738, "roic": 0.1792, "gross_margin": 0.1401, "fcf_margin": 0.1884, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1025, "eps_growth_1y": -0.0431, "fcf_growth_1y": 0.0365 }, "momentum": { "price_return_12m": 0.0446, "momentum_12_1": 0.0625, "relative_strength": -0.1717 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.73, "momentum_percentile": 0.29, "growth_composite": 18, "yield_composite": 68, "overall_composite": 86, "os_score": 0.14, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 170.46, "os": 0.14, "value": 0.16, "quality": 0.75, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 26.9771, "earnings_yield": 0.0405, "shareholder_yield": 0.0294, "roe": 0.2738, "momentum_12_1": -0.08 }, { "week_end_date": "2026-06-14", "price": 167.86, "os": 0.14, "value": 0.18, "quality": 0.72, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 26.5656, "earnings_yield": 0.0411, "shareholder_yield": 0.0299, "roe": 0.2738, "momentum_12_1": -0.0116 }, { "week_end_date": "2026-06-21", "price": 177.75, "os": 0.14, "value": 0.15, "quality": 0.75, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 28.1308, "earnings_yield": 0.039, "shareholder_yield": 0.0282, "roe": 0.2738, "momentum_12_1": -0.0686 }, { "week_end_date": "2026-06-28", "price": 196.59, "os": 0.11, "value": 0.11, "quality": 0.72, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 31.1125, "earnings_yield": 0.0355, "shareholder_yield": 0.0255, "roe": 0.2738, "momentum_12_1": -0.026 }, { "week_end_date": "2026-07-05", "price": 194.28, "os": 0.14, "value": 0.12, "quality": 0.73, "momentum": 0.25, "confidence": 0.991, "coverage": 1, "pe_ratio": 30.7469, "earnings_yield": 0.0359, "shareholder_yield": 0.0258, "roe": 0.2738, "momentum_12_1": -0.0851 }, { "week_end_date": "2026-07-12", "price": 189.5, "os": 0.17, "value": 0.13, "quality": 0.73, "momentum": 0.32, "confidence": 0.98, "coverage": 1, "pe_ratio": 29.9904, "earnings_yield": 0.0367, "shareholder_yield": 0.0265, "roe": 0.2738, "momentum_12_1": -0.0925 }, { "week_end_date": "2026-07-19", "price": 197.03, "os": 0.14, "value": 0.11, "quality": 0.73, "momentum": 0.28, "confidence": 0.969, "coverage": 1, "pe_ratio": 31.1821, "earnings_yield": 0.0354, "shareholder_yield": 0.0254, "roe": 0.2738, "momentum_12_1": -0.0181 }, { "week_end_date": "2026-07-26", "price": 193.27, "os": 0.14, "value": 0.11, "quality": 0.73, "momentum": 0.29, "confidence": 0.958, "coverage": 1, "pe_ratio": 30.587, "earnings_yield": 0.0361, "shareholder_yield": 0.0259, "roe": 0.2738, "momentum_12_1": 0.0625 } ], "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": 5878075000, "cost_of_revenue": 5148156000, "gross_profit": 729919000, "ebit": 480756000, "ebitda": 687396000, "pretax_income": 480756000, "tax_provision": 66421000, "net_income": 405554000, "net_income_to_common": 405554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 451476000, "total_assets": 3549472000, "short_term_debt": 30953000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66511000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 730067000, "capital_expenditure": 387996000, "free_cash_flow": 1118063000, "dividends_paid": 180262000, "share_repurchases": -169921000, "shares_issued": 459000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5878075000, "cost_of_revenue": 5148156000, "gross_profit": 729919000, "ebit": 480756000, "ebitda": 687396000, "pretax_income": 480756000, "tax_provision": 66421000, "net_income": 405554000, "net_income_to_common": 405554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 451476000, "total_assets": 3549472000, "short_term_debt": 30953000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66511000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 730067000, "capital_expenditure": 387996000, "free_cash_flow": 1118063000, "dividends_paid": 180262000, "share_repurchases": -169921000, "shares_issued": 459000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5878075000, "cost_of_revenue": 5148156000, "gross_profit": 729919000, "ebit": 480756000, "ebitda": 687396000, "pretax_income": 480756000, "tax_provision": 66421000, "net_income": 405554000, "net_income_to_common": 405554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 451476000, "total_assets": 3549472000, "short_term_debt": 30953000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66511000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 730067000, "capital_expenditure": 387996000, "free_cash_flow": 1118063000, "dividends_paid": 180262000, "share_repurchases": -169921000, "shares_issued": 459000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5878075000, "cost_of_revenue": 5148156000, "gross_profit": 729919000, "ebit": 480756000, "ebitda": 687396000, "pretax_income": 480756000, "tax_provision": 66421000, "net_income": 405554000, "net_income_to_common": 405554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 451476000, "total_assets": 3549472000, "short_term_debt": 30953000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66511000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 730067000, "capital_expenditure": 387996000, "free_cash_flow": 1118063000, "dividends_paid": 180262000, "share_repurchases": -169921000, "shares_issued": 459000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5878075000, "cost_of_revenue": 5148156000, "gross_profit": 729919000, "ebit": 480756000, "ebitda": 687396000, "pretax_income": 480756000, "tax_provision": 66421000, "net_income": 405554000, "net_income_to_common": 405554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 451476000, "total_assets": 3549472000, "short_term_debt": 30953000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66511000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 730067000, "capital_expenditure": 387996000, "free_cash_flow": 1118063000, "dividends_paid": 180262000, "share_repurchases": -169921000, "shares_issued": 459000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5878075000, "cost_of_revenue": 5148156000, "gross_profit": 729919000, "ebit": 480756000, "ebitda": 687396000, "pretax_income": 480756000, "tax_provision": 66421000, "net_income": 405554000, "net_income_to_common": 405554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 451476000, "total_assets": 3549472000, "short_term_debt": 30953000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66511000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 730067000, "capital_expenditure": 387996000, "free_cash_flow": 1118063000, "dividends_paid": 180262000, "share_repurchases": -169921000, "shares_issued": 459000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5878075000, "cost_of_revenue": 5148156000, "gross_profit": 729919000, "ebit": 480756000, "ebitda": 687396000, "pretax_income": 480756000, "tax_provision": 66421000, "net_income": 405554000, "net_income_to_common": 405554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 451476000, "total_assets": 3549472000, "short_term_debt": 30953000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66511000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 730067000, "capital_expenditure": 387996000, "free_cash_flow": 1118063000, "dividends_paid": 180262000, "share_repurchases": -169921000, "shares_issued": 459000, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5373332000, "cost_of_revenue": 4426076000, "gross_profit": 947256000, "ebit": 517745000, "ebitda": 695902000, "pretax_income": 524490000, "tax_provision": 80145000, "net_income": 433592000, "net_income_to_common": 433592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245225000, "total_current_assets": 516568000, "total_assets": 3190779000, "short_term_debt": 28172000, "long_term_debt": null, "total_debt": 854472000, "total_liabilities": 1817056000, "total_equity": 1358347000, "shares_outstanding": 67010999, "goodwill_and_intangibles": 180799000 }, "cash_flow": { "operating_cash_flow": 753629000, "capital_expenditure": 354341000, "free_cash_flow": 1107970000, "dividends_paid": 162864000, "share_repurchases": -97611000, "shares_issued": 366000, "net_debt_issued": null } } ], "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": 1633166000, "cost_of_revenue": 1419103000, "gross_profit": 214063000, "ebit": 147030000, "ebitda": 203873000, "pretax_income": 147030000, "tax_provision": 21035000, "net_income": 123433000, "net_income_to_common": 123433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214561000, "total_current_assets": 362421000, "total_assets": 3574730000, "short_term_debt": 31792000, "long_term_debt": 50000000, "total_debt": 1054270000, "total_liabilities": 2036344000, "total_equity": 1516957000, "shares_outstanding": 66120000, "goodwill_and_intangibles": 303658000 }, "cash_flow": { "operating_cash_flow": 259079999, "capital_expenditure": 80164999, "free_cash_flow": 339244998, "dividends_paid": 49407000, "share_repurchases": -31291000, "shares_issued": null, "net_debt_issued": 50000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1633166000, "cost_of_revenue": 1419103000, "gross_profit": 214063000, "ebit": 147030000, "ebitda": 203873000, "pretax_income": 147030000, "tax_provision": 21035000, "net_income": 123433000, "net_income_to_common": 123433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214561000, "total_current_assets": 362421000, "total_assets": 3574730000, "short_term_debt": 31792000, "long_term_debt": 50000000, "total_debt": 1054270000, "total_liabilities": 2036344000, "total_equity": 1516957000, "shares_outstanding": 66120000, "goodwill_and_intangibles": 303658000 }, "cash_flow": { "operating_cash_flow": 259079999, "capital_expenditure": 80164999, "free_cash_flow": 339244998, "dividends_paid": 49407000, "share_repurchases": -31291000, "shares_issued": null, "net_debt_issued": 50000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1633166000, "cost_of_revenue": 1419103000, "gross_profit": 214063000, "ebit": 147030000, "ebitda": 203873000, "pretax_income": 147030000, "tax_provision": 21035000, "net_income": 123433000, "net_income_to_common": 123433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214561000, "total_current_assets": 362421000, "total_assets": 3574730000, "short_term_debt": 31792000, "long_term_debt": 50000000, "total_debt": 1054270000, "total_liabilities": 2036344000, "total_equity": 1516957000, "shares_outstanding": 66120000, "goodwill_and_intangibles": 303658000 }, "cash_flow": { "operating_cash_flow": 259079999, "capital_expenditure": 80164999, "free_cash_flow": 339244998, "dividends_paid": 49407000, "share_repurchases": -31291000, "shares_issued": null, "net_debt_issued": 50000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1633166000, "cost_of_revenue": 1419103000, "gross_profit": 214063000, "ebit": 147030000, "ebitda": 203873000, "pretax_income": 147030000, "tax_provision": 21035000, "net_income": 123433000, "net_income_to_common": 123433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214561000, "total_current_assets": 362421000, "total_assets": 3574730000, "short_term_debt": 31792000, "long_term_debt": 50000000, "total_debt": 1054270000, "total_liabilities": 2036344000, "total_equity": 1516957000, "shares_outstanding": 66120000, "goodwill_and_intangibles": 303658000 }, "cash_flow": { "operating_cash_flow": 259079999, "capital_expenditure": 80164999, "free_cash_flow": 339244998, "dividends_paid": 49407000, "share_repurchases": -31291000, "shares_issued": null, "net_debt_issued": 50000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1633166000, "cost_of_revenue": 1419103000, "gross_profit": 214063000, "ebit": 147030000, "ebitda": 203873000, "pretax_income": 147030000, "tax_provision": 21035000, "net_income": 123433000, "net_income_to_common": 123433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214561000, "total_current_assets": 362421000, "total_assets": 3574730000, "short_term_debt": 31792000, "long_term_debt": 50000000, "total_debt": 1054270000, "total_liabilities": 2036344000, "total_equity": 1516957000, "shares_outstanding": 66120000, "goodwill_and_intangibles": 303658000 }, "cash_flow": { "operating_cash_flow": 259079999, "capital_expenditure": 80164999, "free_cash_flow": 339244998, "dividends_paid": 49407000, "share_repurchases": -31291000, "shares_issued": null, "net_debt_issued": 50000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1633166000, "cost_of_revenue": 1419103000, "gross_profit": 214063000, "ebit": 147030000, "ebitda": 203873000, "pretax_income": 147030000, "tax_provision": 21035000, "net_income": 123433000, "net_income_to_common": 123433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214561000, "total_current_assets": 362421000, "total_assets": 3574730000, "short_term_debt": 31792000, "long_term_debt": 50000000, "total_debt": 1054270000, "total_liabilities": 2036344000, "total_equity": 1516957000, "shares_outstanding": 66120000, "goodwill_and_intangibles": 303658000 }, "cash_flow": { "operating_cash_flow": 259079999, "capital_expenditure": 80164999, "free_cash_flow": 339244998, "dividends_paid": 49407000, "share_repurchases": -31291000, "shares_issued": null, "net_debt_issued": 50000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1633166000, "cost_of_revenue": 1419103000, "gross_profit": 214063000, "ebit": 152977000, "ebitda": 209820000, "pretax_income": 147030000, "tax_provision": 21035000, "net_income": 123433000, "net_income_to_common": 123433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214561000, "total_current_assets": 362421000, "total_assets": 3574730000, "short_term_debt": 31792000, "long_term_debt": 50000000, "total_debt": 1054270000, "total_liabilities": 2036344000, "total_equity": 1516957000, "shares_outstanding": 66120000, "goodwill_and_intangibles": 303658000 }, "cash_flow": { "operating_cash_flow": 259079999, "capital_expenditure": 80164999, "free_cash_flow": 339244998, "dividends_paid": 49407000, "share_repurchases": -31291000, "shares_issued": null, "net_debt_issued": 50000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1482031000, "cost_of_revenue": 1323465000, "gross_profit": 158566000, "ebit": 97974000, "ebitda": 152442000, "pretax_income": 97974000, "tax_provision": 11291000, "net_income": 84635000, "net_income_to_common": 84635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 134709000, "total_assets": 3549472000, "short_term_debt": 943070000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66250000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 220465000, "capital_expenditure": 89188000, "free_cash_flow": 309653000, "dividends_paid": 44895000, "share_repurchases": -50821000, "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": 1482031000, "cost_of_revenue": 1323465000, "gross_profit": 158566000, "ebit": 97974000, "ebitda": 152442000, "pretax_income": 97974000, "tax_provision": 11291000, "net_income": 84635000, "net_income_to_common": 84635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 134709000, "total_assets": 3549472000, "short_term_debt": 943070000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66250000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 220465000, "capital_expenditure": 89188000, "free_cash_flow": 309653000, "dividends_paid": 44895000, "share_repurchases": -50821000, "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": 1482031000, "cost_of_revenue": 1323465000, "gross_profit": 158566000, "ebit": 97974000, "ebitda": 152442000, "pretax_income": 97974000, "tax_provision": 11291000, "net_income": 84635000, "net_income_to_common": 84635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 134709000, "total_assets": 3549472000, "short_term_debt": 943070000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66250000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 220465000, "capital_expenditure": 89188000, "free_cash_flow": 309653000, "dividends_paid": 44895000, "share_repurchases": -50821000, "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": 1482031000, "cost_of_revenue": 1323465000, "gross_profit": 158566000, "ebit": 97974000, "ebitda": 152442000, "pretax_income": 97974000, "tax_provision": 11291000, "net_income": 84635000, "net_income_to_common": 84635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 134709000, "total_assets": 3549472000, "short_term_debt": 943070000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66250000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 220465000, "capital_expenditure": 89188000, "free_cash_flow": 309653000, "dividends_paid": 44895000, "share_repurchases": -50821000, "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": 1482031000, "cost_of_revenue": 1323465000, "gross_profit": 158566000, "ebit": 97974000, "ebitda": 152442000, "pretax_income": 97974000, "tax_provision": 11291000, "net_income": 84635000, "net_income_to_common": 84635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134709000, "total_current_assets": 134709000, "total_assets": 3549472000, "short_term_debt": 943070000, "long_term_debt": null, "total_debt": 1886140000, "total_liabilities": 2067770000, "total_equity": 1460820000, "shares_outstanding": 66250000, "goodwill_and_intangibles": 259962000 }, "cash_flow": { "operating_cash_flow": 220465000, "capital_expenditure": 89188000, "free_cash_flow": 309653000, "dividends_paid": 44895000, "share_repurchases": -50821000, "shares_issued": null, "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": "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 } }