{ "ticker": { "uuid": "38be94d1-240b-41ff-a939-1d374b390ed4", "symbol": "CHE", "name": "Chemed Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/38be94d1-240b-41ff-a939-1d374b390ed4/", "api_url": "https://sharemaestro.com/factors/api/tickers/38be94d1-240b-41ff-a939-1d374b390ed4/" }, "latest_snapshot": { "ticker": { "uuid": "38be94d1-240b-41ff-a939-1d374b390ed4", "symbol": "CHE", "name": "Chemed Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/38be94d1-240b-41ff-a939-1d374b390ed4/", "api_url": "https://sharemaestro.com/factors/api/tickers/38be94d1-240b-41ff-a939-1d374b390ed4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.23, "value": 0.14, "quality": 0.9, "momentum": 0.3, "coverage": 1, "confidence": 0.958, "delta": 2 }, "headline_factors": { "price": 511.13, "market_cap": 6784792777.52, "pe_ratio": 26.1172, "earnings_yield": 0.0503, "ebitda_to_ev": 0.0597, "shareholder_yield": 0.0906, "roe": 0.3064, "piotroski_f_score": 5, "momentum_12_1": -0.0105, "volatility_252d": 0.2709 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 26.1172, "ev_ebitda": 16.7533, "earnings_yield": 0.0503, "fcf_yield": 0.0729, "shareholder_yield": 0.0906 }, "quality": { "roe": 0.3064, "roic": 0.2456, "gross_margin": 0.3032, "fcf_margin": 0.2009, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0207, "eps_growth_1y": -0.1586, "fcf_growth_1y": 0.2259 }, "momentum": { "price_return_12m": 0.0917, "momentum_12_1": -0.0105, "relative_strength": -0.0766 }, "scores": { "value_percentile": 0.14, "quality_percentile": 0.9, "momentum_percentile": 0.3, "growth_composite": 96, "yield_composite": 25, "overall_composite": 77, "os_score": 0.23, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 441.59, "os": 0.24, "value": 0.21, "quality": 0.92, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 22.5639, "earnings_yield": 0.0579, "shareholder_yield": 0.1048, "roe": 0.3064, "momentum_12_1": -0.2426 }, { "week_end_date": "2026-06-14", "price": 419.31, "os": 0.28, "value": 0.24, "quality": 0.89, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 21.4254, "earnings_yield": 0.0609, "shareholder_yield": 0.1104, "roe": 0.3064, "momentum_12_1": -0.2084 }, { "week_end_date": "2026-06-21", "price": 436.27, "os": 0.24, "value": 0.22, "quality": 0.91, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 22.292, "earnings_yield": 0.0586, "shareholder_yield": 0.1061, "roe": 0.3064, "momentum_12_1": -0.196 }, { "week_end_date": "2026-06-28", "price": 463.28, "os": 0.24, "value": 0.2, "quality": 0.89, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 23.6722, "earnings_yield": 0.0553, "shareholder_yield": 0.0999, "roe": 0.3064, "momentum_12_1": -0.2336 }, { "week_end_date": "2026-07-05", "price": 489.66, "os": 0.23, "value": 0.17, "quality": 0.89, "momentum": 0.27, "confidence": 0.991, "coverage": 1, "pe_ratio": 25.0201, "earnings_yield": 0.0524, "shareholder_yield": 0.0945, "roe": 0.3064, "momentum_12_1": -0.0617 }, { "week_end_date": "2026-07-12", "price": 488.59, "os": 0.21, "value": 0.17, "quality": 0.89, "momentum": 0.21, "confidence": 0.98, "coverage": 1, "pe_ratio": 24.9654, "earnings_yield": 0.0526, "shareholder_yield": 0.0947, "roe": 0.3064, "momentum_12_1": -0.0834 }, { "week_end_date": "2026-07-19", "price": 510.03, "os": 0.25, "value": 0.15, "quality": 0.9, "momentum": 0.31, "confidence": 0.969, "coverage": 1, "pe_ratio": 26.0609, "earnings_yield": 0.0504, "shareholder_yield": 0.0907, "roe": 0.3064, "momentum_12_1": -0.0281 }, { "week_end_date": "2026-07-26", "price": 511.13, "os": 0.23, "value": 0.14, "quality": 0.9, "momentum": 0.3, "confidence": 0.958, "coverage": 1, "pe_ratio": 26.1172, "earnings_yield": 0.0503, "shareholder_yield": 0.0906, "roe": 0.3064, "momentum_12_1": -0.0105 } ], "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": 2529978000, "cost_of_revenue": 1771635000, "gross_profit": 758343000, "ebit": 357528000, "ebitda": 422368999, "pretax_income": 355778000, "tax_provision": 90540000, "net_income": 265238000, "net_income_to_common": 265238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 14398000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 388272000, "capital_expenditure": 62795000, "free_cash_flow": 451067000, "dividends_paid": 31695000, "share_repurchases": -431500000, "shares_issued": 27152000, "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": 2529978000, "cost_of_revenue": 1771635000, "gross_profit": 758343000, "ebit": 357528000, "ebitda": 422368999, "pretax_income": 355778000, "tax_provision": 90540000, "net_income": 265238000, "net_income_to_common": 265238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 14398000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 388272000, "capital_expenditure": 62795000, "free_cash_flow": 451067000, "dividends_paid": 31695000, "share_repurchases": -431500000, "shares_issued": 27152000, "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": 2529978000, "cost_of_revenue": 1771635000, "gross_profit": 758343000, "ebit": 357528000, "ebitda": 422368999, "pretax_income": 355778000, "tax_provision": 90540000, "net_income": 265238000, "net_income_to_common": 265238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 14398000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 388272000, "capital_expenditure": 62795000, "free_cash_flow": 451067000, "dividends_paid": 31695000, "share_repurchases": -431500000, "shares_issued": 27152000, "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": 2529978000, "cost_of_revenue": 1771635000, "gross_profit": 758343000, "ebit": 357528000, "ebitda": 422368999, "pretax_income": 355778000, "tax_provision": 90540000, "net_income": 265238000, "net_income_to_common": 265238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 14398000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 388272000, "capital_expenditure": 62795000, "free_cash_flow": 451067000, "dividends_paid": 31695000, "share_repurchases": -431500000, "shares_issued": 27152000, "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": 2529978000, "cost_of_revenue": 1771635000, "gross_profit": 758343000, "ebit": 357528000, "ebitda": 422368999, "pretax_income": 355778000, "tax_provision": 90540000, "net_income": 265238000, "net_income_to_common": 265238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 14398000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 388272000, "capital_expenditure": 62795000, "free_cash_flow": 451067000, "dividends_paid": 31695000, "share_repurchases": -431500000, "shares_issued": 27152000, "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": 2529978000, "cost_of_revenue": 1771635000, "gross_profit": 758343000, "ebit": 357528000, "ebitda": 422368999, "pretax_income": 355778000, "tax_provision": 90540000, "net_income": 265238000, "net_income_to_common": 265238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 14398000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 388272000, "capital_expenditure": 62795000, "free_cash_flow": 451067000, "dividends_paid": 31695000, "share_repurchases": -431500000, "shares_issued": 27152000, "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": 2529978000, "cost_of_revenue": 1771635000, "gross_profit": 758343000, "ebit": 357528000, "ebitda": 422368999, "pretax_income": 355778000, "tax_provision": 90540000, "net_income": 265238000, "net_income_to_common": 265238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 14398000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 388272000, "capital_expenditure": 62795000, "free_cash_flow": 451067000, "dividends_paid": 31695000, "share_repurchases": -431500000, "shares_issued": 27152000, "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": 2431287000, "cost_of_revenue": 1576939000, "gross_profit": 854348000, "ebit": 401245000, "ebitda": 464294000, "pretax_income": 399465000, "tax_provision": 97466000, "net_income": 301999000, "net_income_to_common": 301999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178350000, "total_current_assets": 394748000, "total_assets": 1668575000, "short_term_debt": 42306000, "long_term_debt": null, "total_debt": 140844000, "total_liabilities": 549582000, "total_equity": 1118993000, "shares_outstanding": 15186000, "goodwill_and_intangibles": 758950000 }, "cash_flow": { "operating_cash_flow": 417497000, "capital_expenditure": 49531000, "free_cash_flow": 467028000, "dividends_paid": 27092000, "share_repurchases": -361389000, "shares_issued": 56517000, "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": 657513000, "cost_of_revenue": 458622000, "gross_profit": 198891000, "ebit": 89352000, "ebitda": 106225000, "pretax_income": 88840000, "tax_provision": 22538000, "net_income": 66302000, "net_income_to_common": 66302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16856000, "total_current_assets": 274063000, "total_assets": 1535815000, "short_term_debt": 41286000, "long_term_debt": 91200000, "total_debt": 236934000, "total_liabilities": 687821000, "total_equity": 847994000, "shares_outstanding": 13675000, "goodwill_and_intangibles": 767918000 }, "cash_flow": { "operating_cash_flow": 88219000, "capital_expenditure": 17116000, "free_cash_flow": 105335000, "dividends_paid": 8173000, "share_repurchases": -190039000, "shares_issued": 1312000, "net_debt_issued": 91200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 657513000, "cost_of_revenue": 458622000, "gross_profit": 198891000, "ebit": 89352000, "ebitda": 106225000, "pretax_income": 88840000, "tax_provision": 22538000, "net_income": 66302000, "net_income_to_common": 66302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16856000, "total_current_assets": 274063000, "total_assets": 1535815000, "short_term_debt": 41286000, "long_term_debt": 91200000, "total_debt": 236934000, "total_liabilities": 687821000, "total_equity": 847994000, "shares_outstanding": 13675000, "goodwill_and_intangibles": 767918000 }, "cash_flow": { "operating_cash_flow": 88219000, "capital_expenditure": 17116000, "free_cash_flow": 105335000, "dividends_paid": 8173000, "share_repurchases": -190039000, "shares_issued": 1312000, "net_debt_issued": 91200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 657513000, "cost_of_revenue": 458622000, "gross_profit": 198891000, "ebit": 89352000, "ebitda": 106225000, "pretax_income": 88840000, "tax_provision": 22538000, "net_income": 66302000, "net_income_to_common": 66302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16856000, "total_current_assets": 274063000, "total_assets": 1535815000, "short_term_debt": 41286000, "long_term_debt": 91200000, "total_debt": 236934000, "total_liabilities": 687821000, "total_equity": 847994000, "shares_outstanding": 13675000, "goodwill_and_intangibles": 767918000 }, "cash_flow": { "operating_cash_flow": 88219000, "capital_expenditure": 17116000, "free_cash_flow": 105335000, "dividends_paid": 8173000, "share_repurchases": -190039000, "shares_issued": 1312000, "net_debt_issued": 91200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 657513000, "cost_of_revenue": 458622000, "gross_profit": 198891000, "ebit": 89352000, "ebitda": 106225000, "pretax_income": 88840000, "tax_provision": 22538000, "net_income": 66302000, "net_income_to_common": 66302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16856000, "total_current_assets": 274063000, "total_assets": 1535815000, "short_term_debt": 41286000, "long_term_debt": 91200000, "total_debt": 236934000, "total_liabilities": 687821000, "total_equity": 847994000, "shares_outstanding": 13675000, "goodwill_and_intangibles": 767918000 }, "cash_flow": { "operating_cash_flow": 88219000, "capital_expenditure": 17116000, "free_cash_flow": 105335000, "dividends_paid": 8173000, "share_repurchases": -190039000, "shares_issued": 1312000, "net_debt_issued": 91200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 657513000, "cost_of_revenue": 458622000, "gross_profit": 198891000, "ebit": 89352000, "ebitda": 106225000, "pretax_income": 88840000, "tax_provision": 22538000, "net_income": 66302000, "net_income_to_common": 66302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16856000, "total_current_assets": 274063000, "total_assets": 1535815000, "short_term_debt": 41286000, "long_term_debt": 91200000, "total_debt": 236934000, "total_liabilities": 687821000, "total_equity": 847994000, "shares_outstanding": 13675000, "goodwill_and_intangibles": 767918000 }, "cash_flow": { "operating_cash_flow": 88219000, "capital_expenditure": 17116000, "free_cash_flow": 105335000, "dividends_paid": 8173000, "share_repurchases": -190039000, "shares_issued": 1312000, "net_debt_issued": 91200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 657513000, "cost_of_revenue": 458622000, "gross_profit": 198891000, "ebit": 89352000, "ebitda": 106225000, "pretax_income": 88840000, "tax_provision": 22538000, "net_income": 66302000, "net_income_to_common": 66302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16856000, "total_current_assets": 274063000, "total_assets": 1535815000, "short_term_debt": 41286000, "long_term_debt": 91200000, "total_debt": 236934000, "total_liabilities": 687821000, "total_equity": 847994000, "shares_outstanding": 13675000, "goodwill_and_intangibles": 767918000 }, "cash_flow": { "operating_cash_flow": 88219000, "capital_expenditure": 17116000, "free_cash_flow": 105335000, "dividends_paid": 8173000, "share_repurchases": -190039000, "shares_issued": 1312000, "net_debt_issued": 91200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 657513000, "cost_of_revenue": 458622000, "gross_profit": 198891000, "ebit": 84578000, "ebitda": 101451000, "pretax_income": 88840000, "tax_provision": 22538000, "net_income": 66302000, "net_income_to_common": 66302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16856000, "total_current_assets": 274063000, "total_assets": 1535815000, "short_term_debt": 41286000, "long_term_debt": 91200000, "total_debt": 236934000, "total_liabilities": 687821000, "total_equity": 847994000, "shares_outstanding": 13675000, "goodwill_and_intangibles": 767918000 }, "cash_flow": { "operating_cash_flow": 88219000, "capital_expenditure": 17116000, "free_cash_flow": 105335000, "dividends_paid": 8173000, "share_repurchases": -190039000, "shares_issued": 1312000, "net_debt_issued": 91200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 639337000, "cost_of_revenue": 433346000, "gross_profit": 205991000, "ebit": 105966000, "ebitda": 122295999, "pretax_income": 105445000, "tax_provision": 28694000, "net_income": 76751000, "net_income_to_common": 76751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 13994000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 133533000, "capital_expenditure": 16348000, "free_cash_flow": 149881000, "dividends_paid": 8499000, "share_repurchases": -174556000, "shares_issued": 0, "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": 639337000, "cost_of_revenue": 433346000, "gross_profit": 205991000, "ebit": 105966000, "ebitda": 122295999, "pretax_income": 105445000, "tax_provision": 28694000, "net_income": 76751000, "net_income_to_common": 76751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 13994000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 133533000, "capital_expenditure": 16348000, "free_cash_flow": 149881000, "dividends_paid": 8499000, "share_repurchases": -174556000, "shares_issued": 0, "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": 639337000, "cost_of_revenue": 433346000, "gross_profit": 205991000, "ebit": 105966000, "ebitda": 122295999, "pretax_income": 105445000, "tax_provision": 28694000, "net_income": 76751000, "net_income_to_common": 76751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 13994000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 133533000, "capital_expenditure": 16348000, "free_cash_flow": 149881000, "dividends_paid": 8499000, "share_repurchases": -174556000, "shares_issued": 0, "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": 639337000, "cost_of_revenue": 433346000, "gross_profit": 205991000, "ebit": 105966000, "ebitda": 122295999, "pretax_income": 105445000, "tax_provision": 28694000, "net_income": 76751000, "net_income_to_common": 76751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 13994000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 133533000, "capital_expenditure": 16348000, "free_cash_flow": 149881000, "dividends_paid": 8499000, "share_repurchases": -174556000, "shares_issued": 0, "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": 639337000, "cost_of_revenue": 433346000, "gross_profit": 205991000, "ebit": 105966000, "ebitda": 122295999, "pretax_income": 105445000, "tax_provision": 28694000, "net_income": 76751000, "net_income_to_common": 76751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74515000, "total_current_assets": 302616000, "total_assets": 1640011000, "short_term_debt": 51892000, "long_term_debt": null, "total_debt": 154759000, "total_liabilities": 660606000, "total_equity": 979405000, "shares_outstanding": 13994000, "goodwill_and_intangibles": 749763000 }, "cash_flow": { "operating_cash_flow": 133533000, "capital_expenditure": 16348000, "free_cash_flow": 149881000, "dividends_paid": 8499000, "share_repurchases": -174556000, "shares_issued": 0, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }