{ "ticker": { "uuid": "4698f2ff-de0d-4bc2-bea6-65f5666a192d", "symbol": "ORLY", "name": "O\u2019Reilly Automotive Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/4698f2ff-de0d-4bc2-bea6-65f5666a192d/", "api_url": "https://sharemaestro.com/factors/api/tickers/4698f2ff-de0d-4bc2-bea6-65f5666a192d/" }, "latest_snapshot": { "ticker": { "uuid": "4698f2ff-de0d-4bc2-bea6-65f5666a192d", "symbol": "ORLY", "name": "O\u2019Reilly Automotive Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/4698f2ff-de0d-4bc2-bea6-65f5666a192d/", "api_url": "https://sharemaestro.com/factors/api/tickers/4698f2ff-de0d-4bc2-bea6-65f5666a192d/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.13, "value": 0.16, "quality": 0.76, "momentum": 0.11, "coverage": 0.909, "confidence": 0.909, "delta": -0.05 }, "headline_factors": { "price": 93.53, "market_cap": 76335988489.89, "pe_ratio": 28.802, "earnings_yield": 0.0425, "ebitda_to_ev": 0.0471, "shareholder_yield": 0.0264, "roe": -1.4438, "piotroski_f_score": 6, "momentum_12_1": -0.165, "volatility_252d": 0.2132 }, "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": 28.802, "ev_ebitda": 21.2247, "earnings_yield": 0.0425, "fcf_yield": 0.0516, "shareholder_yield": 0.0264 }, "quality": { "roe": -1.4438, "roic": 0.3793, "gross_margin": 0.5164, "fcf_margin": 0.2381, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0847, "eps_growth_1y": 0.0935, "fcf_growth_1y": 0.0934 }, "momentum": { "price_return_12m": -0.0948, "momentum_12_1": -0.165, "relative_strength": -0.2641 }, "scores": { "value_percentile": 0.16, "quality_percentile": 0.76, "momentum_percentile": 0.11, "growth_composite": 70, "yield_composite": 65, "overall_composite": 87, "os_score": 0.13, "factor_coverage": 0.909, "signal_confidence": 0.909 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 90.33, "os": 0.16, "value": 0.15, "quality": 0.75, "momentum": 0.24, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 28.7483, "earnings_yield": 0.0429, "shareholder_yield": 0.0319, "roe": -2.4403, "momentum_12_1": 0.0121 }, { "week_end_date": "2026-06-14", "price": 91.02, "os": 0.13, "value": 0.15, "quality": 0.71, "momentum": 0.18, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 28.9679, "earnings_yield": 0.0426, "shareholder_yield": 0.0317, "roe": -2.4403, "momentum_12_1": -0.0158 }, { "week_end_date": "2026-06-21", "price": 86.84, "os": 0.16, "value": 0.17, "quality": 0.75, "momentum": 0.23, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 27.6376, "earnings_yield": 0.0445, "shareholder_yield": 0.0332, "roe": -2.4403, "momentum_12_1": 0.0229 }, { "week_end_date": "2026-06-28", "price": 89.55, "os": 0.13, "value": 0.16, "quality": 0.7, "momentum": 0.17, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 28.5001, "earnings_yield": 0.0432, "shareholder_yield": 0.0322, "roe": -2.4403, "momentum_12_1": -0.0256 }, { "week_end_date": "2026-07-05", "price": 90.25, "os": 0.16, "value": 0.17, "quality": 0.7, "momentum": 0.25, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 28.7228, "earnings_yield": 0.0429, "shareholder_yield": 0.0319, "roe": -2.4403, "momentum_12_1": -0.0109 }, { "week_end_date": "2026-07-12", "price": 86.28, "os": 0.2, "value": 0.18, "quality": 0.73, "momentum": 0.31, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 27.4593, "earnings_yield": 0.0447, "shareholder_yield": 0.0334, "roe": -2.4403, "momentum_12_1": -0.0065 }, { "week_end_date": "2026-07-19", "price": 86.05, "os": 0.15, "value": 0.17, "quality": 0.74, "momentum": 0.2, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 27.3861, "earnings_yield": 0.0448, "shareholder_yield": 0.0335, "roe": -2.4403, "momentum_12_1": -0.0596 }, { "week_end_date": "2026-07-26", "price": 87.4, "os": 0.14, "value": 0.16, "quality": 0.74, "momentum": 0.19, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 27.8158, "earnings_yield": 0.0442, "shareholder_yield": 0.033, "roe": -2.4403, "momentum_12_1": -0.083 }, { "week_end_date": "2026-08-02", "price": 89.35, "os": 0.18, "value": 0.17, "quality": 0.77, "momentum": 0.26, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 27.5148, "earnings_yield": 0.0443, "shareholder_yield": 0.0276, "roe": -1.4438, "momentum_12_1": -0.0895 }, { "week_end_date": "2026-08-09", "price": 93.53, "os": 0.13, "value": 0.16, "quality": 0.76, "momentum": 0.11, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 28.802, "earnings_yield": 0.0425, "shareholder_yield": 0.0264, "roe": -1.4438, "momentum_12_1": -0.165 } ], "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": 17781992000, "cost_of_revenue": 8607851000, "gross_profit": 9174141000, "ebit": 3475235000, "ebitda": 3986465000, "pretax_income": 3240171000, "tax_provision": 701962000, "net_income": 2538209000, "net_income_to_common": 2538209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 855919000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 2761993000, "capital_expenditure": 1168815000, "free_cash_flow": 3930808000, "dividends_paid": null, "share_repurchases": -2096962000, "shares_issued": 80823000, "net_debt_issued": 488786000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17781992000, "cost_of_revenue": 8607851000, "gross_profit": 9174141000, "ebit": 3475235000, "ebitda": 3986465000, "pretax_income": 3240171000, "tax_provision": 701962000, "net_income": 2538209000, "net_income_to_common": 2538209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 855919000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 2761993000, "capital_expenditure": 1168815000, "free_cash_flow": 3930808000, "dividends_paid": null, "share_repurchases": -2096962000, "shares_issued": 80823000, "net_debt_issued": 488786000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17781992000, "cost_of_revenue": 8607851000, "gross_profit": 9174141000, "ebit": 3475235000, "ebitda": 3986465000, "pretax_income": 3240171000, "tax_provision": 701962000, "net_income": 2538209000, "net_income_to_common": 2538209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 855919000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 2761993000, "capital_expenditure": 1168815000, "free_cash_flow": 3930808000, "dividends_paid": null, "share_repurchases": -2096962000, "shares_issued": 80823000, "net_debt_issued": 488786000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17781992000, "cost_of_revenue": 8607851000, "gross_profit": 9174141000, "ebit": 3475235000, "ebitda": 3986465000, "pretax_income": 3240171000, "tax_provision": 701962000, "net_income": 2538209000, "net_income_to_common": 2538209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 855919000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 2761993000, "capital_expenditure": 1168815000, "free_cash_flow": 3930808000, "dividends_paid": null, "share_repurchases": -2096962000, "shares_issued": 80823000, "net_debt_issued": 488786000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17781992000, "cost_of_revenue": 8607851000, "gross_profit": 9174141000, "ebit": 3475235000, "ebitda": 3986465000, "pretax_income": 3240171000, "tax_provision": 701962000, "net_income": 2538209000, "net_income_to_common": 2538209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 855919000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 2761993000, "capital_expenditure": 1168815000, "free_cash_flow": 3930808000, "dividends_paid": null, "share_repurchases": -2096962000, "shares_issued": 80823000, "net_debt_issued": 488786000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17781992000, "cost_of_revenue": 8607851000, "gross_profit": 9174141000, "ebit": 3475235000, "ebitda": 3986465000, "pretax_income": 3240171000, "tax_provision": 701962000, "net_income": 2538209000, "net_income_to_common": 2538209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 855919000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 2761993000, "capital_expenditure": 1168815000, "free_cash_flow": 3930808000, "dividends_paid": null, "share_repurchases": -2096962000, "shares_issued": 80823000, "net_debt_issued": 488786000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17781992000, "cost_of_revenue": 8607851000, "gross_profit": 9174141000, "ebit": 3475235000, "ebitda": 3986465000, "pretax_income": 3240171000, "tax_provision": 701962000, "net_income": 2538209000, "net_income_to_common": 2538209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 855919000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 2761993000, "capital_expenditure": 1168815000, "free_cash_flow": 3930808000, "dividends_paid": null, "share_repurchases": -2096962000, "shares_issued": 80823000, "net_debt_issued": 488786000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17781992000, "cost_of_revenue": 8607851000, "gross_profit": 9174141000, "ebit": 3475235000, "ebitda": 3986465000, "pretax_income": 3240171000, "tax_provision": 701962000, "net_income": 2538209000, "net_income_to_common": 2538209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 855919000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 2761993000, "capital_expenditure": 1168815000, "free_cash_flow": 3930808000, "dividends_paid": null, "share_repurchases": -2096962000, "shares_issued": 80823000, "net_debt_issued": 488786000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4892013000, "cost_of_revenue": 2375273000, "gross_profit": 2516740000, "ebit": 985746000, "ebitda": 979135000, "pretax_income": 924075000, "tax_provision": 209011000, "net_income": 715064000, "net_income_to_common": 715064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262181000, "total_current_assets": 7199632000, "total_assets": 17389116000, "short_term_debt": 452275000, "long_term_debt": null, "total_debt": 9587433000, "total_liabilities": 19224841000, "total_equity": -1835725000, "shares_outstanding": 828875000, "goodwill_and_intangibles": 955211000 }, "cash_flow": { "operating_cash_flow": 1006499000, "capital_expenditure": 307603000, "free_cash_flow": 1314102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4892013000, "cost_of_revenue": 2375273000, "gross_profit": 2516740000, "ebit": 985746000, "ebitda": 979135000, "pretax_income": 924075000, "tax_provision": 209011000, "net_income": 715064000, "net_income_to_common": 715064000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262181000, "total_current_assets": 7199632000, "total_assets": 17389116000, "short_term_debt": 452275000, "long_term_debt": null, "total_debt": 9587433000, "total_liabilities": 19224841000, "total_equity": -1835725000, "shares_outstanding": 828875000, "goodwill_and_intangibles": 955211000 }, "cash_flow": { "operating_cash_flow": 1006499000, "capital_expenditure": 307603000, "free_cash_flow": 1314102000, "dividends_paid": null, "share_repurchases": null, "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": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 842834000, "ebitda": 978195000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 842834000, "ebitda": 978195000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 842834000, "ebitda": 978195000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 842834000, "ebitda": 978195000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 842834000, "ebitda": 978195000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 842834000, "ebitda": 978195000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 842834000, "ebitda": 978195000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 842834000, "ebitda": 978195000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4560539000, "cost_of_revenue": 2213328000, "gross_profit": 2347211000, "ebit": 841608000, "ebitda": 976969000, "pretax_income": 780089000, "tax_provision": 175908000, "net_income": 604181000, "net_income_to_common": 604181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252632000, "total_current_assets": 6967336000, "total_assets": 16937178000, "short_term_debt": 445416000, "long_term_debt": 6195311000, "total_debt": 8731224999, "total_liabilities": 18004233000, "total_equity": -1067055000, "shares_outstanding": 842516000, "goodwill_and_intangibles": 953035000 }, "cash_flow": { "operating_cash_flow": 1032913000, "capital_expenditure": 244447000, "free_cash_flow": 1277360000, "dividends_paid": null, "share_repurchases": -922947000, "shares_issued": 16609000, "net_debt_issued": 347365000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4414314000, "cost_of_revenue": 2128142000, "gross_profit": 2286172000, "ebit": 831312000, "ebitda": 966717000, "pretax_income": 770715000, "tax_provision": 165482000, "net_income": 605233000, "net_income_to_common": 605233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193793000, "total_current_assets": 6744277000, "total_assets": 16538253000, "short_term_debt": 439907000, "long_term_debt": 6016904000, "total_debt": 8491499000, "total_liabilities": 17301605000, "total_equity": -763352000, "shares_outstanding": 848420000, "goodwill_and_intangibles": 1019902000 }, "cash_flow": { "operating_cash_flow": 633492000, "capital_expenditure": 269032000, "free_cash_flow": 902524000, "dividends_paid": null, "share_repurchases": -500312000, "shares_issued": 12543000, "net_debt_issued": 98990000 } } ] }, "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": "Price Strength Relative to Volatility", "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": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }