{ "ticker": { "uuid": "23a2dc6f-3a78-4779-b971-7a007c4259d1", "symbol": "MNST", "name": "Monster Beverage Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/23a2dc6f-3a78-4779-b971-7a007c4259d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/23a2dc6f-3a78-4779-b971-7a007c4259d1/" }, "latest_snapshot": { "ticker": { "uuid": "23a2dc6f-3a78-4779-b971-7a007c4259d1", "symbol": "MNST", "name": "Monster Beverage Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/23a2dc6f-3a78-4779-b971-7a007c4259d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/23a2dc6f-3a78-4779-b971-7a007c4259d1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.43, "value": 0.02, "quality": 0.92, "momentum": 0.86, "coverage": 0.97, "confidence": 0.929, "delta": 1 }, "headline_factors": { "price": 93.49, "market_cap": 91433978203.9, "pe_ratio": 44.9987, "earnings_yield": 0.0297, "ebitda_to_ev": 0.031, "shareholder_yield": 0.0009, "roe": 0.2328, "piotroski_f_score": 6, "momentum_12_1": 0.5889, "volatility_252d": 0.2532 }, "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": 44.9987, "ev_ebitda": 32.2281, "earnings_yield": 0.0297, "fcf_yield": 0.0259, "shareholder_yield": 0.0009 }, "quality": { "roe": 0.2328, "roic": 0.3013, "gross_margin": 0.5547, "fcf_margin": 0.2638, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1806, "eps_growth_1y": 0.3457, "fcf_growth_1y": 0.0245 }, "momentum": { "price_return_12m": 0.5412, "momentum_12_1": 0.5889, "relative_strength": 0.325 }, "scores": { "value_percentile": 0.02, "quality_percentile": 0.92, "momentum_percentile": 0.86, "growth_composite": 20, "yield_composite": 78, "overall_composite": 57, "os_score": 0.43, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 89.55, "os": 0.4, "value": 0.03, "quality": 0.91, "momentum": 0.79, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 43.1023, "earnings_yield": 0.031, "shareholder_yield": 0.001, "roe": 0.2328, "momentum_12_1": 0.3608 }, { "week_end_date": "2026-06-14", "price": 92.83, "os": 0.37, "value": 0.03, "quality": 0.91, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 44.681, "earnings_yield": 0.0299, "shareholder_yield": 0.001, "roe": 0.2328, "momentum_12_1": 0.3811 }, { "week_end_date": "2026-06-21", "price": 91.34, "os": 0.41, "value": 0.03, "quality": 0.93, "momentum": 0.79, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 43.9639, "earnings_yield": 0.0304, "shareholder_yield": 0.001, "roe": 0.2328, "momentum_12_1": 0.3757 }, { "week_end_date": "2026-06-28", "price": 96.38, "os": 0.38, "value": 0.02, "quality": 0.93, "momentum": 0.75, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 46.3897, "earnings_yield": 0.0288, "shareholder_yield": 0.0009, "roe": 0.2328, "momentum_12_1": 0.4273 }, { "week_end_date": "2026-07-05", "price": 97.6, "os": 0.41, "value": 0.02, "quality": 0.91, "momentum": 0.84, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 46.9769, "earnings_yield": 0.0284, "shareholder_yield": 0.0009, "roe": 0.2328, "momentum_12_1": 0.4196 }, { "week_end_date": "2026-07-12", "price": 97.39, "os": 0.45, "value": 0.02, "quality": 0.91, "momentum": 0.9, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 46.8759, "earnings_yield": 0.0285, "shareholder_yield": 0.0009, "roe": 0.2328, "momentum_12_1": 0.5779 }, { "week_end_date": "2026-07-19", "price": 97.5, "os": 0.44, "value": 0.02, "quality": 0.92, "momentum": 0.87, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 46.9288, "earnings_yield": 0.0285, "shareholder_yield": 0.0009, "roe": 0.2328, "momentum_12_1": 0.5481 }, { "week_end_date": "2026-07-26", "price": 93.49, "os": 0.43, "value": 0.02, "quality": 0.92, "momentum": 0.86, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 44.9987, "earnings_yield": 0.0297, "shareholder_yield": 0.0009, "roe": 0.2328, "momentum_12_1": 0.5889 } ], "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": 8294343000, "cost_of_revenue": 3662148000, "gross_profit": 4632195000, "ebit": 2489129000, "ebitda": 2603570000, "pretax_income": 2482529000, "tax_provision": 577097000, "net_income": 1905432000, "net_income_to_common": 1905432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 984451000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 2098177000, "capital_expenditure": 132275000, "free_cash_flow": 2230452000, "dividends_paid": null, "share_repurchases": -103646000, "shares_issued": 164568000, "net_debt_issued": -385344000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8294343000, "cost_of_revenue": 3662148000, "gross_profit": 4632195000, "ebit": 2489129000, "ebitda": 2603570000, "pretax_income": 2482529000, "tax_provision": 577097000, "net_income": 1905432000, "net_income_to_common": 1905432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 984451000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 2098177000, "capital_expenditure": 132275000, "free_cash_flow": 2230452000, "dividends_paid": null, "share_repurchases": -103646000, "shares_issued": 164568000, "net_debt_issued": -385344000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8294343000, "cost_of_revenue": 3662148000, "gross_profit": 4632195000, "ebit": 2489129000, "ebitda": 2603570000, "pretax_income": 2482529000, "tax_provision": 577097000, "net_income": 1905432000, "net_income_to_common": 1905432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 984451000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 2098177000, "capital_expenditure": 132275000, "free_cash_flow": 2230452000, "dividends_paid": null, "share_repurchases": -103646000, "shares_issued": 164568000, "net_debt_issued": -385344000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8294343000, "cost_of_revenue": 3662148000, "gross_profit": 4632195000, "ebit": 2489129000, "ebitda": 2603570000, "pretax_income": 2482529000, "tax_provision": 577097000, "net_income": 1905432000, "net_income_to_common": 1905432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 984451000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 2098177000, "capital_expenditure": 132275000, "free_cash_flow": 2230452000, "dividends_paid": null, "share_repurchases": -103646000, "shares_issued": 164568000, "net_debt_issued": -385344000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8294343000, "cost_of_revenue": 3662148000, "gross_profit": 4632195000, "ebit": 2489129000, "ebitda": 2603570000, "pretax_income": 2482529000, "tax_provision": 577097000, "net_income": 1905432000, "net_income_to_common": 1905432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 984451000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 2098177000, "capital_expenditure": 132275000, "free_cash_flow": 2230452000, "dividends_paid": null, "share_repurchases": -103646000, "shares_issued": 164568000, "net_debt_issued": -385344000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8294343000, "cost_of_revenue": 3662148000, "gross_profit": 4632195000, "ebit": 2489129000, "ebitda": 2603570000, "pretax_income": 2482529000, "tax_provision": 577097000, "net_income": 1905432000, "net_income_to_common": 1905432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 984451000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 2098177000, "capital_expenditure": 132275000, "free_cash_flow": 2230452000, "dividends_paid": null, "share_repurchases": -103646000, "shares_issued": 164568000, "net_debt_issued": -385344000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8294343000, "cost_of_revenue": 3662148000, "gross_profit": 4632195000, "ebit": 2489129000, "ebitda": 2603570000, "pretax_income": 2482529000, "tax_provision": 577097000, "net_income": 1905432000, "net_income_to_common": 1905432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 984451000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 2098177000, "capital_expenditure": 132275000, "free_cash_flow": 2230452000, "dividends_paid": null, "share_repurchases": -103646000, "shares_issued": 164568000, "net_debt_issued": -385344000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7492709000, "cost_of_revenue": 3443831000, "gross_profit": 4048878000, "ebit": 2017359000, "ebitda": 2097793000, "pretax_income": 1989459000, "tax_provision": 480411000, "net_income": 1509048000, "net_income_to_common": 1509048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1533287000, "total_current_assets": 3641504000, "total_assets": 7719089000, "short_term_debt": 16741000, "long_term_debt": 373951000, "total_debt": 373951000, "total_liabilities": 1761371000, "total_equity": 5957718000, "shares_outstanding": 1013107000, "goodwill_and_intangibles": 2745895000 }, "cash_flow": { "operating_cash_flow": 1928533000, "capital_expenditure": 264074000, "free_cash_flow": 2192607000, "dividends_paid": null, "share_repurchases": -3771875000, "shares_issued": 78973000, "net_debt_issued": 366777000 } } ], "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": 2353291000, "cost_of_revenue": 1059942000, "gross_profit": 1293349000, "ebit": 750728000, "ebitda": 779128000, "pretax_income": 750128000, "tax_provision": 180643000, "net_income": 569485000, "net_income_to_common": 569485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2039700000, "total_current_assets": 5911611000, "total_assets": 10843533000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2116498000, "total_equity": 8727035000, "shares_outstanding": 988258000, "goodwill_and_intangibles": 2711954000 }, "cash_flow": { "operating_cash_flow": 604986000, "capital_expenditure": 20604000, "free_cash_flow": 625590000, "dividends_paid": null, "share_repurchases": -133970000, "shares_issued": 17963000, "net_debt_issued": -2113000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2353291000, "cost_of_revenue": 1059942000, "gross_profit": 1293349000, "ebit": 750728000, "ebitda": 779128000, "pretax_income": 750128000, "tax_provision": 180643000, "net_income": 569485000, "net_income_to_common": 569485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2039700000, "total_current_assets": 5911611000, "total_assets": 10843533000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2116498000, "total_equity": 8727035000, "shares_outstanding": 988258000, "goodwill_and_intangibles": 2711954000 }, "cash_flow": { "operating_cash_flow": 604986000, "capital_expenditure": 20604000, "free_cash_flow": 625590000, "dividends_paid": null, "share_repurchases": -133970000, "shares_issued": 17963000, "net_debt_issued": -2113000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2353291000, "cost_of_revenue": 1059942000, "gross_profit": 1293349000, "ebit": 750728000, "ebitda": 779128000, "pretax_income": 750128000, "tax_provision": 180643000, "net_income": 569485000, "net_income_to_common": 569485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2039700000, "total_current_assets": 5911611000, "total_assets": 10843533000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2116498000, "total_equity": 8727035000, "shares_outstanding": 988258000, "goodwill_and_intangibles": 2711954000 }, "cash_flow": { "operating_cash_flow": 604986000, "capital_expenditure": 20604000, "free_cash_flow": 625590000, "dividends_paid": null, "share_repurchases": -133970000, "shares_issued": 17963000, "net_debt_issued": -2113000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2353291000, "cost_of_revenue": 1059942000, "gross_profit": 1293349000, "ebit": 750728000, "ebitda": 779128000, "pretax_income": 750128000, "tax_provision": 180643000, "net_income": 569485000, "net_income_to_common": 569485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2039700000, "total_current_assets": 5911611000, "total_assets": 10843533000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2116498000, "total_equity": 8727035000, "shares_outstanding": 988258000, "goodwill_and_intangibles": 2711954000 }, "cash_flow": { "operating_cash_flow": 604986000, "capital_expenditure": 20604000, "free_cash_flow": 625590000, "dividends_paid": null, "share_repurchases": -133970000, "shares_issued": 17963000, "net_debt_issued": -2113000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2353291000, "cost_of_revenue": 1059942000, "gross_profit": 1293349000, "ebit": 750728000, "ebitda": 779128000, "pretax_income": 750128000, "tax_provision": 180643000, "net_income": 569485000, "net_income_to_common": 569485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2039700000, "total_current_assets": 5911611000, "total_assets": 10843533000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2116498000, "total_equity": 8727035000, "shares_outstanding": 988258000, "goodwill_and_intangibles": 2711954000 }, "cash_flow": { "operating_cash_flow": 604986000, "capital_expenditure": 20604000, "free_cash_flow": 625590000, "dividends_paid": null, "share_repurchases": -133970000, "shares_issued": 17963000, "net_debt_issued": -2113000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2353291000, "cost_of_revenue": 1059942000, "gross_profit": 1293349000, "ebit": 750728000, "ebitda": 779128000, "pretax_income": 750128000, "tax_provision": 180643000, "net_income": 569485000, "net_income_to_common": 569485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2039700000, "total_current_assets": 5911611000, "total_assets": 10843533000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2116498000, "total_equity": 8727035000, "shares_outstanding": 988258000, "goodwill_and_intangibles": 2711954000 }, "cash_flow": { "operating_cash_flow": 604986000, "capital_expenditure": 20604000, "free_cash_flow": 625590000, "dividends_paid": null, "share_repurchases": -133970000, "shares_issued": 17963000, "net_debt_issued": -2113000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2353291000, "cost_of_revenue": 1059942000, "gross_profit": 1293349000, "ebit": 729958000, "ebitda": 758358000, "pretax_income": 750128000, "tax_provision": 180643000, "net_income": 569485000, "net_income_to_common": 569485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2039700000, "total_current_assets": 5911611000, "total_assets": 10843533000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2116498000, "total_equity": 8727035000, "shares_outstanding": 988258000, "goodwill_and_intangibles": 2711954000 }, "cash_flow": { "operating_cash_flow": 604986000, "capital_expenditure": 20604000, "free_cash_flow": 625590000, "dividends_paid": null, "share_repurchases": -133970000, "shares_issued": 17963000, "net_debt_issued": -2113000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2131053000, "cost_of_revenue": 947720000, "gross_profit": 1183333000, "ebit": 568587000, "ebitda": 601005000, "pretax_income": 568287000, "tax_provision": 119097000, "net_income": 449190000, "net_income_to_common": 449190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 986808000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 379415000, "capital_expenditure": 28174000, "free_cash_flow": 407589000, "dividends_paid": null, "share_repurchases": -59725000, "shares_issued": 50205000, "net_debt_issued": -2301000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2131053000, "cost_of_revenue": 947720000, "gross_profit": 1183333000, "ebit": 568587000, "ebitda": 601005000, "pretax_income": 568287000, "tax_provision": 119097000, "net_income": 449190000, "net_income_to_common": 449190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 986808000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 379415000, "capital_expenditure": 28174000, "free_cash_flow": 407589000, "dividends_paid": null, "share_repurchases": -59725000, "shares_issued": 50205000, "net_debt_issued": -2301000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2131053000, "cost_of_revenue": 947720000, "gross_profit": 1183333000, "ebit": 568587000, "ebitda": 601005000, "pretax_income": 568287000, "tax_provision": 119097000, "net_income": 449190000, "net_income_to_common": 449190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 986808000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 379415000, "capital_expenditure": 28174000, "free_cash_flow": 407589000, "dividends_paid": null, "share_repurchases": -59725000, "shares_issued": 50205000, "net_debt_issued": -2301000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2131053000, "cost_of_revenue": 947720000, "gross_profit": 1183333000, "ebit": 568587000, "ebitda": 601005000, "pretax_income": 568287000, "tax_provision": 119097000, "net_income": 449190000, "net_income_to_common": 449190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 986808000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 379415000, "capital_expenditure": 28174000, "free_cash_flow": 407589000, "dividends_paid": null, "share_repurchases": -59725000, "shares_issued": 50205000, "net_debt_issued": -2301000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2131053000, "cost_of_revenue": 947720000, "gross_profit": 1183333000, "ebit": 568587000, "ebitda": 601005000, "pretax_income": 568287000, "tax_provision": 119097000, "net_income": 449190000, "net_income_to_common": 449190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088117000, "total_current_assets": 5361084000, "total_assets": 9988945000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1734837000, "total_equity": 8254108000, "shares_outstanding": 986808000, "goodwill_and_intangibles": 2710911000 }, "cash_flow": { "operating_cash_flow": 379415000, "capital_expenditure": 28174000, "free_cash_flow": 407589000, "dividends_paid": null, "share_repurchases": -59725000, "shares_issued": 50205000, "net_debt_issued": -2301000 } } ] }, "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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 } }