{ "ticker": { "uuid": "5cb3e3a6-f86b-4f69-80f3-6e8d6f205d0b", "symbol": "CMG", "name": "Chipotle Mexican Grill Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/5cb3e3a6-f86b-4f69-80f3-6e8d6f205d0b/", "api_url": "https://sharemaestro.com/factors/api/tickers/5cb3e3a6-f86b-4f69-80f3-6e8d6f205d0b/" }, "latest_snapshot": { "ticker": { "uuid": "5cb3e3a6-f86b-4f69-80f3-6e8d6f205d0b", "symbol": "CMG", "name": "Chipotle Mexican Grill Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/5cb3e3a6-f86b-4f69-80f3-6e8d6f205d0b/", "api_url": "https://sharemaestro.com/factors/api/tickers/5cb3e3a6-f86b-4f69-80f3-6e8d6f205d0b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.12, "value": 0.08, "quality": 0.91, "momentum": 0.11, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 31.79, "market_cap": 40778113860, "pe_ratio": 28.0844, "earnings_yield": 0.0418, "ebitda_to_ev": 0.0499, "shareholder_yield": 0.0631, "roe": 0.6031, "piotroski_f_score": 6, "momentum_12_1": -0.287, "volatility_252d": 0.4053 }, "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": 28.0844, "ev_ebitda": 20.0364, "earnings_yield": 0.0418, "fcf_yield": 0.0636, "shareholder_yield": 0.0631 }, "quality": { "roe": 0.6031, "roic": 0.196, "gross_margin": 0.3613, "fcf_margin": 0.2397, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0567, "eps_growth_1y": -0.0701, "fcf_growth_1y": 0.0783 }, "momentum": { "price_return_12m": -0.3201, "momentum_12_1": -0.287, "relative_strength": -0.4885 }, "scores": { "value_percentile": 0.08, "quality_percentile": 0.91, "momentum_percentile": 0.11, "growth_composite": 32, "yield_composite": 20, "overall_composite": 88, "os_score": 0.12, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.34, "os": 0.12, "value": 0.1, "quality": 0.93, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.92, "earnings_yield": 0.0449, "shareholder_yield": 0.0684, "roe": 0.6031, "momentum_12_1": -0.3811 }, { "week_end_date": "2026-06-14", "price": 32.23, "os": 0.13, "value": 0.08, "quality": 0.92, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.4731, "earnings_yield": 0.0413, "shareholder_yield": 0.0622, "roe": 0.6031, "momentum_12_1": -0.3501 }, { "week_end_date": "2026-06-21", "price": 32.49, "os": 0.1, "value": 0.08, "quality": 0.92, "momentum": 0.07, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.7028, "earnings_yield": 0.041, "shareholder_yield": 0.0617, "roe": 0.6031, "momentum_12_1": -0.3768 }, { "week_end_date": "2026-06-28", "price": 33.34, "os": 0.12, "value": 0.07, "quality": 0.9, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.4537, "earnings_yield": 0.0401, "shareholder_yield": 0.0602, "roe": 0.6031, "momentum_12_1": -0.4213 }, { "week_end_date": "2026-07-05", "price": 35.39, "os": 0.1, "value": 0.06, "quality": 0.92, "momentum": 0.06, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 31.2647, "earnings_yield": 0.038, "shareholder_yield": 0.0567, "roe": 0.6031, "momentum_12_1": -0.4859 }, { "week_end_date": "2026-07-12", "price": 35.25, "os": 0.09, "value": 0.06, "quality": 0.92, "momentum": 0.02, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 31.1411, "earnings_yield": 0.0381, "shareholder_yield": 0.0569, "roe": 0.6031, "momentum_12_1": -0.4245 }, { "week_end_date": "2026-07-19", "price": 34.44, "os": 0.11, "value": 0.07, "quality": 0.91, "momentum": 0.08, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 30.4255, "earnings_yield": 0.0389, "shareholder_yield": 0.0582, "roe": 0.6031, "momentum_12_1": -0.3976 }, { "week_end_date": "2026-07-26", "price": 31.79, "os": 0.12, "value": 0.08, "quality": 0.91, "momentum": 0.11, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 28.0844, "earnings_yield": 0.0418, "shareholder_yield": 0.0631, "roe": 0.6031, "momentum_12_1": -0.287 } ], "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": 11925601000, "cost_of_revenue": 8899394000, "gross_profit": 3026207000, "ebit": 2009519000, "ebitda": 2370901000, "pretax_income": 2009519000, "tax_provision": 473758000, "net_income": 1535761000, "net_income_to_common": 1535761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1342616000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 2113926000, "capital_expenditure": 666336000, "free_cash_flow": 2780262000, "dividends_paid": null, "share_repurchases": -2425516000, "shares_issued": null, "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": 11925601000, "cost_of_revenue": 8899394000, "gross_profit": 3026207000, "ebit": 2009519000, "ebitda": 2370901000, "pretax_income": 2009519000, "tax_provision": 473758000, "net_income": 1535761000, "net_income_to_common": 1535761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1342616000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 2113926000, "capital_expenditure": 666336000, "free_cash_flow": 2780262000, "dividends_paid": null, "share_repurchases": -2425516000, "shares_issued": null, "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": 11925601000, "cost_of_revenue": 8899394000, "gross_profit": 3026207000, "ebit": 2009519000, "ebitda": 2370901000, "pretax_income": 2009519000, "tax_provision": 473758000, "net_income": 1535761000, "net_income_to_common": 1535761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1342616000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 2113926000, "capital_expenditure": 666336000, "free_cash_flow": 2780262000, "dividends_paid": null, "share_repurchases": -2425516000, "shares_issued": null, "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": 11925601000, "cost_of_revenue": 8899394000, "gross_profit": 3026207000, "ebit": 2009519000, "ebitda": 2370901000, "pretax_income": 2009519000, "tax_provision": 473758000, "net_income": 1535761000, "net_income_to_common": 1535761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1342616000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 2113926000, "capital_expenditure": 666336000, "free_cash_flow": 2780262000, "dividends_paid": null, "share_repurchases": -2425516000, "shares_issued": null, "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": 11925601000, "cost_of_revenue": 8899394000, "gross_profit": 3026207000, "ebit": 2009519000, "ebitda": 2370901000, "pretax_income": 2009519000, "tax_provision": 473758000, "net_income": 1535761000, "net_income_to_common": 1535761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1342616000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 2113926000, "capital_expenditure": 666336000, "free_cash_flow": 2780262000, "dividends_paid": null, "share_repurchases": -2425516000, "shares_issued": null, "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": 11925601000, "cost_of_revenue": 8899394000, "gross_profit": 3026207000, "ebit": 2009519000, "ebitda": 2370901000, "pretax_income": 2009519000, "tax_provision": 473758000, "net_income": 1535761000, "net_income_to_common": 1535761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1342616000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 2113926000, "capital_expenditure": 666336000, "free_cash_flow": 2780262000, "dividends_paid": null, "share_repurchases": -2425516000, "shares_issued": null, "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": 11925601000, "cost_of_revenue": 8899394000, "gross_profit": 3026207000, "ebit": 2012808000, "ebitda": 2374190000, "pretax_income": 2009519000, "tax_provision": 473758000, "net_income": 1535761000, "net_income_to_common": 1535761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1342616000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 2113926000, "capital_expenditure": 666336000, "free_cash_flow": 2780262000, "dividends_paid": null, "share_repurchases": -2425516000, "shares_issued": null, "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": 11313853000, "cost_of_revenue": 8296161000, "gross_profit": 3017692000, "ebit": 1985179000, "ebitda": 2320209000, "pretax_income": 2010230000, "tax_provision": 476120000, "net_income": 1534110000, "net_income_to_common": 1534110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 748537000, "total_current_assets": 1780587000, "total_assets": 9204374000, "short_term_debt": 277836000, "long_term_debt": 4262782000, "total_debt": 4540618000, "total_liabilities": 5548828000, "total_equity": 3655546000, "shares_outstanding": 1376555000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 2105076000, "capital_expenditure": 593603000, "free_cash_flow": 2698679000, "dividends_paid": null, "share_repurchases": -1001559000, "shares_issued": null, "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": 3088242000, "cost_of_revenue": 975292000, "gross_profit": 2112950000, "ebit": 405805000, "ebitda": 502523000, "pretax_income": 405805000, "tax_provision": 102981000, "net_income": 302824000, "net_income_to_common": 302824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246636000, "total_current_assets": 1137319000, "total_assets": 8803219000, "short_term_debt": 310151000, "long_term_debt": 4935729000, "total_debt": 5245880000, "total_liabilities": 6395584000, "total_equity": 2407635000, "shares_outstanding": 1301859000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 651350000, "capital_expenditure": 180332000, "free_cash_flow": 831682000, "dividends_paid": null, "share_repurchases": -701027000, "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": 3088242000, "cost_of_revenue": 975292000, "gross_profit": 2112950000, "ebit": 405805000, "ebitda": 502523000, "pretax_income": 405805000, "tax_provision": 102981000, "net_income": 302824000, "net_income_to_common": 302824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246636000, "total_current_assets": 1137319000, "total_assets": 8803219000, "short_term_debt": 310151000, "long_term_debt": 4935729000, "total_debt": 5245880000, "total_liabilities": 6395584000, "total_equity": 2407635000, "shares_outstanding": 1301859000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 651350000, "capital_expenditure": 180332000, "free_cash_flow": 831682000, "dividends_paid": null, "share_repurchases": -701027000, "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": 3088242000, "cost_of_revenue": 975292000, "gross_profit": 2112950000, "ebit": 405805000, "ebitda": 502523000, "pretax_income": 405805000, "tax_provision": 102981000, "net_income": 302824000, "net_income_to_common": 302824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246636000, "total_current_assets": 1137319000, "total_assets": 8803219000, "short_term_debt": 310151000, "long_term_debt": 4935729000, "total_debt": 5245880000, "total_liabilities": 6395584000, "total_equity": 2407635000, "shares_outstanding": 1301859000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 651350000, "capital_expenditure": 180332000, "free_cash_flow": 831682000, "dividends_paid": null, "share_repurchases": -701027000, "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": 3088242000, "cost_of_revenue": 975292000, "gross_profit": 2112950000, "ebit": 405805000, "ebitda": 502523000, "pretax_income": 405805000, "tax_provision": 102981000, "net_income": 302824000, "net_income_to_common": 302824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246636000, "total_current_assets": 1137319000, "total_assets": 8803219000, "short_term_debt": 310151000, "long_term_debt": 4935729000, "total_debt": 5245880000, "total_liabilities": 6395584000, "total_equity": 2407635000, "shares_outstanding": 1301859000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 651350000, "capital_expenditure": 180332000, "free_cash_flow": 831682000, "dividends_paid": null, "share_repurchases": -701027000, "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": 3088242000, "cost_of_revenue": 975292000, "gross_profit": 2112950000, "ebit": 405805000, "ebitda": 502523000, "pretax_income": 405805000, "tax_provision": 102981000, "net_income": 302824000, "net_income_to_common": 302824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246636000, "total_current_assets": 1137319000, "total_assets": 8803219000, "short_term_debt": 310151000, "long_term_debt": 4935729000, "total_debt": 5245880000, "total_liabilities": 6395584000, "total_equity": 2407635000, "shares_outstanding": 1301859000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 651350000, "capital_expenditure": 180332000, "free_cash_flow": 831682000, "dividends_paid": null, "share_repurchases": -701027000, "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": 3088242000, "cost_of_revenue": 975292000, "gross_profit": 2112950000, "ebit": 405805000, "ebitda": 502523000, "pretax_income": 405805000, "tax_provision": 102981000, "net_income": 302824000, "net_income_to_common": 302824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246636000, "total_current_assets": 1137319000, "total_assets": 8803219000, "short_term_debt": 310151000, "long_term_debt": 4935729000, "total_debt": 5245880000, "total_liabilities": 6395584000, "total_equity": 2407635000, "shares_outstanding": 1301859000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 651350000, "capital_expenditure": 180332000, "free_cash_flow": 831682000, "dividends_paid": null, "share_repurchases": -701027000, "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": 3088242000, "cost_of_revenue": 975292000, "gross_profit": 2112950000, "ebit": 397063000, "ebitda": 493781000, "pretax_income": 405805000, "tax_provision": 102981000, "net_income": 302824000, "net_income_to_common": 302824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246636000, "total_current_assets": 1137319000, "total_assets": 8803219000, "short_term_debt": 310151000, "long_term_debt": 4935729000, "total_debt": 5245880000, "total_liabilities": 6395584000, "total_equity": 2407635000, "shares_outstanding": 1301859000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 651350000, "capital_expenditure": 180332000, "free_cash_flow": 831682000, "dividends_paid": null, "share_repurchases": -701027000, "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": 2983511000, "cost_of_revenue": 2284739000, "gross_profit": 698772000, "ebit": 433643000, "ebitda": 526345000, "pretax_income": 433643000, "tax_provision": 102711000, "net_income": 330932000, "net_income_to_common": 330932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1319988000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 425844000, "capital_expenditure": 197455000, "free_cash_flow": 623299000, "dividends_paid": null, "share_repurchases": -741796000, "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": 2983511000, "cost_of_revenue": 2284739000, "gross_profit": 698772000, "ebit": 433643000, "ebitda": 526345000, "pretax_income": 433643000, "tax_provision": 102711000, "net_income": 330932000, "net_income_to_common": 330932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1319988000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 425844000, "capital_expenditure": 197455000, "free_cash_flow": 623299000, "dividends_paid": null, "share_repurchases": -741796000, "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": 2983511000, "cost_of_revenue": 2284739000, "gross_profit": 698772000, "ebit": 433643000, "ebitda": 526345000, "pretax_income": 433643000, "tax_provision": 102711000, "net_income": 330932000, "net_income_to_common": 330932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1319988000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 425844000, "capital_expenditure": 197455000, "free_cash_flow": 623299000, "dividends_paid": null, "share_repurchases": -741796000, "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": 2983511000, "cost_of_revenue": 2284739000, "gross_profit": 698772000, "ebit": 433643000, "ebitda": 526345000, "pretax_income": 433643000, "tax_provision": 102711000, "net_income": 330932000, "net_income_to_common": 330932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1319988000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 425844000, "capital_expenditure": 197455000, "free_cash_flow": 623299000, "dividends_paid": null, "share_repurchases": -741796000, "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": 2983511000, "cost_of_revenue": 2284739000, "gross_profit": 698772000, "ebit": 433643000, "ebitda": 526345000, "pretax_income": 433643000, "tax_provision": 102711000, "net_income": 330932000, "net_income_to_common": 330932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350545000, "total_current_assets": 1466953000, "total_assets": 8994531000, "short_term_debt": 302380000, "long_term_debt": 4773434000, "total_debt": 9849248000, "total_liabilities": 6163924000, "total_equity": 2830607000, "shares_outstanding": 1319988000, "goodwill_and_intangibles": 21939000 }, "cash_flow": { "operating_cash_flow": 425844000, "capital_expenditure": 197455000, "free_cash_flow": 623299000, "dividends_paid": null, "share_repurchases": -741796000, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }