{ "ticker": { "uuid": "3c224616-2fe8-47be-8d06-dcd9b9f022a2", "symbol": "MGM", "name": "MGM Resorts International", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/3c224616-2fe8-47be-8d06-dcd9b9f022a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c224616-2fe8-47be-8d06-dcd9b9f022a2/" }, "latest_snapshot": { "ticker": { "uuid": "3c224616-2fe8-47be-8d06-dcd9b9f022a2", "symbol": "MGM", "name": "MGM Resorts International", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/3c224616-2fe8-47be-8d06-dcd9b9f022a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c224616-2fe8-47be-8d06-dcd9b9f022a2/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.2, "quality": 0.29, "momentum": 0.71, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 45.54, "market_cap": 11651465241.9, "pe_ratio": 63.7277, "earnings_yield": 0.0151, "ebitda_to_ev": 0.0402, "shareholder_yield": 0.0711, "roe": 0.0751, "piotroski_f_score": 6, "momentum_12_1": 0.2797, "volatility_252d": 0.3484 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 63.7277, "ev_ebitda": 24.8501, "earnings_yield": 0.0151, "fcf_yield": 0.0895, "shareholder_yield": 0.0711 }, "quality": { "roe": 0.0751, "roic": 0.015, "gross_margin": 0.4416, "fcf_margin": 0.2102, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0339, "eps_growth_1y": -0.7302, "fcf_growth_1y": 0.0438 }, "momentum": { "price_return_12m": 0.1847, "momentum_12_1": 0.2797, "relative_strength": 0.0164 }, "scores": { "value_percentile": 0.2, "quality_percentile": 0.29, "momentum_percentile": 0.71, "growth_composite": 93, "yield_composite": 17, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.51, "os": 0.27, "value": 0.2, "quality": 0.34, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 66.4845, "earnings_yield": 0.0149, "shareholder_yield": 0.0681, "roe": 0.0751, "momentum_12_1": 0.2175 }, { "week_end_date": "2026-06-14", "price": 48.97, "os": 0.27, "value": 0.2, "quality": 0.3, "momentum": 0.83, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 68.5276, "earnings_yield": 0.0148, "shareholder_yield": 0.0661, "roe": 0.0751, "momentum_12_1": 0.1651 }, { "week_end_date": "2026-06-21", "price": 46.84, "os": 0.21, "value": 0.21, "quality": 0.3, "momentum": 0.72, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 65.5469, "earnings_yield": 0.015, "shareholder_yield": 0.0691, "roe": 0.0751, "momentum_12_1": 0.1371 }, { "week_end_date": "2026-06-28", "price": 49.19, "os": 0.27, "value": 0.21, "quality": 0.3, "momentum": 0.84, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 68.8354, "earnings_yield": 0.0148, "shareholder_yield": 0.0658, "roe": 0.0751, "momentum_12_1": 0.2706 }, { "week_end_date": "2026-07-05", "price": 47.1, "os": 0.25, "value": 0.22, "quality": 0.34, "momentum": 0.74, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 65.9107, "earnings_yield": 0.015, "shareholder_yield": 0.0687, "roe": 0.0751, "momentum_12_1": 0.2639 }, { "week_end_date": "2026-07-12", "price": 46.88, "os": 0.2, "value": 0.22, "quality": 0.3, "momentum": 0.66, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 65.6029, "earnings_yield": 0.015, "shareholder_yield": 0.069, "roe": 0.0751, "momentum_12_1": 0.2911 }, { "week_end_date": "2026-07-19", "price": 46.13, "os": 0.2, "value": 0.2, "quality": 0.29, "momentum": 0.73, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 64.5533, "earnings_yield": 0.0151, "shareholder_yield": 0.0701, "roe": 0.0751, "momentum_12_1": 0.2595 }, { "week_end_date": "2026-07-26", "price": 45.54, "os": 0.19, "value": 0.2, "quality": 0.29, "momentum": 0.71, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 63.7277, "earnings_yield": 0.0151, "shareholder_yield": 0.0711, "roe": 0.0751, "momentum_12_1": 0.2797 } ], "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": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "ebit": 699821000, "ebitda": 1717615000, "pretax_income": 387953000, "tax_provision": -44143000, "net_income": 206250000, "net_income_to_common": 206250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 56155625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 2736650000, "capital_expenditure": 1068927000, "free_cash_flow": 3805577000, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "ebit": 699821000, "ebitda": 1717615000, "pretax_income": 387953000, "tax_provision": -44143000, "net_income": 206250000, "net_income_to_common": 206250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 56155625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 2736650000, "capital_expenditure": 1068927000, "free_cash_flow": 3805577000, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "ebit": 699821000, "ebitda": 1717615000, "pretax_income": 387953000, "tax_provision": -44143000, "net_income": 206250000, "net_income_to_common": 206250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 56155625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 2736650000, "capital_expenditure": 1068927000, "free_cash_flow": 3805577000, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "ebit": 699821000, "ebitda": 1717615000, "pretax_income": 387953000, "tax_provision": -44143000, "net_income": 206250000, "net_income_to_common": 206250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 56155625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 2736650000, "capital_expenditure": 1068927000, "free_cash_flow": 3805577000, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "ebit": 699821000, "ebitda": 1717615000, "pretax_income": 387953000, "tax_provision": -44143000, "net_income": 206250000, "net_income_to_common": 206250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 56155625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 2736650000, "capital_expenditure": 1068927000, "free_cash_flow": 3805577000, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "ebit": 699821000, "ebitda": 1717615000, "pretax_income": 387953000, "tax_provision": -44143000, "net_income": 206250000, "net_income_to_common": 206250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 56155625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 2736650000, "capital_expenditure": 1068927000, "free_cash_flow": 3805577000, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17537683000, "cost_of_revenue": 9747552000, "gross_profit": 7790131000, "ebit": 699821000, "ebitda": 1717615000, "pretax_income": 387953000, "tax_provision": -44143000, "net_income": 206250000, "net_income_to_common": 206250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 56155625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 2736650000, "capital_expenditure": 1068927000, "free_cash_flow": 3805577000, "dividends_paid": null, "share_repurchases": -1228272000, "shares_issued": null, "net_debt_issued": -146222000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17240545000, "cost_of_revenue": 9393541000, "gross_profit": 7847004000, "ebit": 1560295000, "ebitda": 2391392000, "pretax_income": 1117065000, "tax_provision": 52457000, "net_income": 746558000, "net_income_to_common": 746558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2415532000, "total_current_assets": 4363599000, "total_assets": 42231627000, "short_term_debt": 344424000, "long_term_debt": 6362098000, "total_debt": 31853705000, "total_liabilities": 38511671000, "total_equity": 3023481000, "shares_outstanding": 310232000, "goodwill_and_intangibles": 6860385000 }, "cash_flow": { "operating_cash_flow": 2362495000, "capital_expenditure": 1150589000, "free_cash_flow": 3513084000, "dividends_paid": 0, "share_repurchases": -1357890000, "shares_issued": null, "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": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "ebit": 302938000, "ebitda": 566663000, "pretax_income": 202249000, "tax_provision": 27457000, "net_income": 125136000, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_assets": 41402158000, "short_term_debt": null, "long_term_debt": 6403265000, "total_debt": 31336426000, "total_liabilities": 38070154000, "total_equity": 2433422000, "shares_outstanding": 258877000, "goodwill_and_intangibles": 6194634000 }, "cash_flow": { "operating_cash_flow": 567789000, "capital_expenditure": 154664000, "free_cash_flow": 722453000, "dividends_paid": null, "share_repurchases": -88902000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "ebit": 302938000, "ebitda": 566663000, "pretax_income": 202249000, "tax_provision": 27457000, "net_income": 125136000, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_assets": 41402158000, "short_term_debt": null, "long_term_debt": 6403265000, "total_debt": 31336426000, "total_liabilities": 38070154000, "total_equity": 2433422000, "shares_outstanding": 258877000, "goodwill_and_intangibles": 6194634000 }, "cash_flow": { "operating_cash_flow": 567789000, "capital_expenditure": 154664000, "free_cash_flow": 722453000, "dividends_paid": null, "share_repurchases": -88902000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "ebit": 302938000, "ebitda": 566663000, "pretax_income": 202249000, "tax_provision": 27457000, "net_income": 125136000, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_assets": 41402158000, "short_term_debt": null, "long_term_debt": 6403265000, "total_debt": 31336426000, "total_liabilities": 38070154000, "total_equity": 2433422000, "shares_outstanding": 258877000, "goodwill_and_intangibles": 6194634000 }, "cash_flow": { "operating_cash_flow": 567789000, "capital_expenditure": 154664000, "free_cash_flow": 722453000, "dividends_paid": null, "share_repurchases": -88902000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "ebit": 302938000, "ebitda": 566663000, "pretax_income": 202249000, "tax_provision": 27457000, "net_income": 125136000, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_assets": 41402158000, "short_term_debt": null, "long_term_debt": 6403265000, "total_debt": 31336426000, "total_liabilities": 38070154000, "total_equity": 2433422000, "shares_outstanding": 258877000, "goodwill_and_intangibles": 6194634000 }, "cash_flow": { "operating_cash_flow": 567789000, "capital_expenditure": 154664000, "free_cash_flow": 722453000, "dividends_paid": null, "share_repurchases": -88902000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "ebit": 302938000, "ebitda": 566663000, "pretax_income": 202249000, "tax_provision": 27457000, "net_income": 125136000, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_assets": 41402158000, "short_term_debt": null, "long_term_debt": 6403265000, "total_debt": 31336426000, "total_liabilities": 38070154000, "total_equity": 2433422000, "shares_outstanding": 258877000, "goodwill_and_intangibles": 6194634000 }, "cash_flow": { "operating_cash_flow": 567789000, "capital_expenditure": 154664000, "free_cash_flow": 722453000, "dividends_paid": null, "share_repurchases": -88902000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "ebit": 302938000, "ebitda": 566663000, "pretax_income": 202249000, "tax_provision": 27457000, "net_income": 125136000, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_assets": 41402158000, "short_term_debt": null, "long_term_debt": 6403265000, "total_debt": 31336426000, "total_liabilities": 38070154000, "total_equity": 2433422000, "shares_outstanding": 258877000, "goodwill_and_intangibles": 6194634000 }, "cash_flow": { "operating_cash_flow": 567789000, "capital_expenditure": 154664000, "free_cash_flow": 722453000, "dividends_paid": null, "share_repurchases": -88902000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4454718000, "cost_of_revenue": 2464528000, "gross_profit": 1990190000, "ebit": 301242000, "ebitda": 564967000, "pretax_income": 202249000, "tax_provision": 27457000, "net_income": 125136000, "net_income_to_common": 125136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2292830000, "total_current_assets": 4528763000, "total_assets": 41402158000, "short_term_debt": null, "long_term_debt": 6403265000, "total_debt": 31336426000, "total_liabilities": 38070154000, "total_equity": 2433422000, "shares_outstanding": 258877000, "goodwill_and_intangibles": 6194634000 }, "cash_flow": { "operating_cash_flow": 567789000, "capital_expenditure": 154664000, "free_cash_flow": 722453000, "dividends_paid": null, "share_repurchases": -88902000, "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": 4605267000, "cost_of_revenue": 2577373000, "gross_profit": 2027894000, "ebit": 203728000, "ebitda": 482386000, "pretax_income": 207000000, "tax_provision": -87000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 31376625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 832350000, "capital_expenditure": 296455000, "free_cash_flow": 1128805000, "dividends_paid": null, "share_repurchases": -511097000, "shares_issued": null, "net_debt_issued": 353778000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4605267000, "cost_of_revenue": 2577373000, "gross_profit": 2027894000, "ebit": 203728000, "ebitda": 482386000, "pretax_income": 207000000, "tax_provision": -87000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 31376625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 832350000, "capital_expenditure": 296455000, "free_cash_flow": 1128805000, "dividends_paid": null, "share_repurchases": -511097000, "shares_issued": null, "net_debt_issued": 353778000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4605267000, "cost_of_revenue": 2577373000, "gross_profit": 2027894000, "ebit": 203728000, "ebitda": 482386000, "pretax_income": 207000000, "tax_provision": -87000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 31376625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 832350000, "capital_expenditure": 296455000, "free_cash_flow": 1128805000, "dividends_paid": null, "share_repurchases": -511097000, "shares_issued": null, "net_debt_issued": 353778000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4605267000, "cost_of_revenue": 2577373000, "gross_profit": 2027894000, "ebit": 203728000, "ebitda": 482386000, "pretax_income": 207000000, "tax_provision": -87000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 31376625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 832350000, "capital_expenditure": 296455000, "free_cash_flow": 1128805000, "dividends_paid": null, "share_repurchases": -511097000, "shares_issued": null, "net_debt_issued": 353778000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4605267000, "cost_of_revenue": 2577373000, "gross_profit": 2027894000, "ebit": 203728000, "ebitda": 482386000, "pretax_income": 207000000, "tax_provision": -87000000, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2062994000, "total_current_assets": 4332424000, "total_assets": 41373786000, "short_term_debt": 0, "long_term_debt": 6230141000, "total_debt": 31376625000, "total_liabilities": 38097468000, "total_equity": 2429917000, "shares_outstanding": 264864864, "goodwill_and_intangibles": 6258636000 }, "cash_flow": { "operating_cash_flow": 832350000, "capital_expenditure": 296455000, "free_cash_flow": 1128805000, "dividends_paid": null, "share_repurchases": -511097000, "shares_issued": null, "net_debt_issued": 353778000 } } ] }, "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": "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 } }