{ "ticker": { "uuid": "5ce931b8-e89e-43f2-87de-262cf173920a", "symbol": "THO", "name": "Thor Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/5ce931b8-e89e-43f2-87de-262cf173920a/", "api_url": "https://sharemaestro.com/factors/api/tickers/5ce931b8-e89e-43f2-87de-262cf173920a/" }, "latest_snapshot": { "ticker": { "uuid": "5ce931b8-e89e-43f2-87de-262cf173920a", "symbol": "THO", "name": "Thor Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/5ce931b8-e89e-43f2-87de-262cf173920a/", "api_url": "https://sharemaestro.com/factors/api/tickers/5ce931b8-e89e-43f2-87de-262cf173920a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.57, "value": 0.88, "quality": 0.15, "momentum": 0.16, "coverage": 1, "confidence": 1, "delta": 0 }, "headline_factors": { "price": 76.66, "market_cap": 3990718214.18, "pe_ratio": 15.3038, "earnings_yield": 0.08, "ebitda_to_ev": 0.1382, "shareholder_yield": 0.0601, "roe": 0.0604, "piotroski_f_score": 6, "momentum_12_1": -0.1664, "volatility_252d": 0.3802 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 15.3038, "ev_ebitda": 7.2363, "earnings_yield": 0.08, "fcf_yield": 0.1024, "shareholder_yield": 0.0601 }, "quality": { "roe": 0.0604, "roic": 0.0588, "gross_margin": 0.1234, "fcf_margin": 0.048, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0239, "eps_growth_1y": 0.1703, "fcf_growth_1y": -0.3919 }, "momentum": { "price_return_12m": -0.1828, "momentum_12_1": -0.1664, "relative_strength": -0.3511 }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.15, "momentum_percentile": 0.16, "growth_composite": 81, "yield_composite": 14, "overall_composite": 43, "os_score": 0.57, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 75.18, "os": 0.59, "value": 0.87, "quality": 0.17, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 15.0082, "earnings_yield": 0.0813, "shareholder_yield": 0.0611, "roe": 0.0604, "momentum_12_1": -0.0947 }, { "week_end_date": "2026-06-14", "price": 76.64, "os": 0.6, "value": 0.87, "quality": 0.17, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 15.2997, "earnings_yield": 0.08, "shareholder_yield": 0.0599, "roe": 0.0604, "momentum_12_1": -0.1347 }, { "week_end_date": "2026-06-21", "price": 71.88, "os": 0.6, "value": 0.89, "quality": 0.18, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 14.35, "earnings_yield": 0.0845, "shareholder_yield": 0.0639, "roe": 0.0604, "momentum_12_1": -0.0842 }, { "week_end_date": "2026-06-28", "price": 78.2, "os": 0.62, "value": 0.87, "quality": 0.18, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 15.6109, "earnings_yield": 0.0786, "shareholder_yield": 0.0587, "roe": 0.0604, "momentum_12_1": -0.1053 }, { "week_end_date": "2026-07-05", "price": 76.5, "os": 0.59, "value": 0.88, "quality": 0.18, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 15.2718, "earnings_yield": 0.0801, "shareholder_yield": 0.0603, "roe": 0.0604, "momentum_12_1": -0.1747 }, { "week_end_date": "2026-07-12", "price": 72.86, "os": 0.56, "value": 0.89, "quality": 0.19, "momentum": 0.08, "confidence": 1, "coverage": 1, "pe_ratio": 14.5452, "earnings_yield": 0.0836, "shareholder_yield": 0.0633, "roe": 0.0604, "momentum_12_1": -0.1644 }, { "week_end_date": "2026-07-19", "price": 76.27, "os": 0.57, "value": 0.88, "quality": 0.15, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 15.2259, "earnings_yield": 0.0803, "shareholder_yield": 0.0604, "roe": 0.0604, "momentum_12_1": -0.1856 }, { "week_end_date": "2026-07-26", "price": 76.66, "os": 0.57, "value": 0.88, "quality": 0.15, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 15.3038, "earnings_yield": 0.08, "shareholder_yield": 0.0601, "roe": 0.0604, "momentum_12_1": -0.1664 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9580049000, "cost_of_revenue": 8383296000, "gross_profit": 1196753000, "ebit": 344632000, "ebitda": 615839000, "pretax_income": 296191000, "tax_provision": 39600000, "net_income": 258559000, "net_income_to_common": 258559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586596000, "total_current_assets": 2777975000, "total_assets": 7065284000, "short_term_debt": 3367000, "long_term_debt": 919612000, "total_debt": 922979000, "total_liabilities": 2775732000, "total_equity": 4288498000, "shares_outstanding": 53400306, "goodwill_and_intangibles": 2599876000 }, "cash_flow": { "operating_cash_flow": 577923000, "capital_expenditure": 122987000, "free_cash_flow": 700910000, "dividends_paid": 106130000, "share_repurchases": -52647000, "shares_issued": null, "net_debt_issued": -237848000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9580049000, "cost_of_revenue": 8383296000, "gross_profit": 1196753000, "ebit": 344632000, "ebitda": 615839000, "pretax_income": 296191000, "tax_provision": 39600000, "net_income": 258559000, "net_income_to_common": 258559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586596000, "total_current_assets": 2777975000, "total_assets": 7065284000, "short_term_debt": 3367000, "long_term_debt": 919612000, "total_debt": 922979000, "total_liabilities": 2775732000, "total_equity": 4288498000, "shares_outstanding": 53400306, "goodwill_and_intangibles": 2599876000 }, "cash_flow": { "operating_cash_flow": 577923000, "capital_expenditure": 122987000, "free_cash_flow": 700910000, "dividends_paid": 106130000, "share_repurchases": -52647000, "shares_issued": null, "net_debt_issued": -237848000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9580049000, "cost_of_revenue": 8383296000, "gross_profit": 1196753000, "ebit": 344632000, "ebitda": 615839000, "pretax_income": 296191000, "tax_provision": 39600000, "net_income": 258559000, "net_income_to_common": 258559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586596000, "total_current_assets": 2777975000, "total_assets": 7065284000, "short_term_debt": 3367000, "long_term_debt": 919612000, "total_debt": 922979000, "total_liabilities": 2775732000, "total_equity": 4288498000, "shares_outstanding": 53400306, "goodwill_and_intangibles": 2599876000 }, "cash_flow": { "operating_cash_flow": 577923000, "capital_expenditure": 122987000, "free_cash_flow": 700910000, "dividends_paid": 106130000, "share_repurchases": -52647000, "shares_issued": null, "net_debt_issued": -237848000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9580049000, "cost_of_revenue": 8383296000, "gross_profit": 1196753000, "ebit": 344632000, "ebitda": 615839000, "pretax_income": 296191000, "tax_provision": 39600000, "net_income": 258559000, "net_income_to_common": 258559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586596000, "total_current_assets": 2777975000, "total_assets": 7065284000, "short_term_debt": 3367000, "long_term_debt": 919612000, "total_debt": 922979000, "total_liabilities": 2775732000, "total_equity": 4288498000, "shares_outstanding": 53400306, "goodwill_and_intangibles": 2599876000 }, "cash_flow": { "operating_cash_flow": 577923000, "capital_expenditure": 122987000, "free_cash_flow": 700910000, "dividends_paid": 106130000, "share_repurchases": -52647000, "shares_issued": null, "net_debt_issued": -237848000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9580049000, "cost_of_revenue": 8383296000, "gross_profit": 1196753000, "ebit": 344632000, "ebitda": 615839000, "pretax_income": 296191000, "tax_provision": 39600000, "net_income": 258559000, "net_income_to_common": 258559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586596000, "total_current_assets": 2777975000, "total_assets": 7065284000, "short_term_debt": 3367000, "long_term_debt": 919612000, "total_debt": 922979000, "total_liabilities": 2775732000, "total_equity": 4288498000, "shares_outstanding": 53400306, "goodwill_and_intangibles": 2599876000 }, "cash_flow": { "operating_cash_flow": 577923000, "capital_expenditure": 122987000, "free_cash_flow": 700910000, "dividends_paid": 106130000, "share_repurchases": -52647000, "shares_issued": null, "net_debt_issued": -237848000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9580049000, "cost_of_revenue": 8383296000, "gross_profit": 1196753000, "ebit": 344632000, "ebitda": 615839000, "pretax_income": 296191000, "tax_provision": 39600000, "net_income": 258559000, "net_income_to_common": 258559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586596000, "total_current_assets": 2777975000, "total_assets": 7065284000, "short_term_debt": 16443000, "long_term_debt": 919612000, "total_debt": 922979000, "total_liabilities": 2775732000, "total_equity": 4288498000, "shares_outstanding": 53400306, "goodwill_and_intangibles": 2599876000 }, "cash_flow": { "operating_cash_flow": 577923000, "capital_expenditure": 122987000, "free_cash_flow": 700910000, "dividends_paid": 106130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9580049000, "cost_of_revenue": 8383296000, "gross_profit": 1196753000, "ebit": 299619000, "ebitda": 570826000, "pretax_income": 296191000, "tax_provision": 39600000, "net_income": 258559000, "net_income_to_common": 258559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 586596000, "total_current_assets": 2777975000, "total_assets": 7065284000, "short_term_debt": 16443000, "long_term_debt": 919612000, "total_debt": 922979000, "total_liabilities": 2775732000, "total_equity": 4288498000, "shares_outstanding": 53400306, "goodwill_and_intangibles": 2599876000 }, "cash_flow": { "operating_cash_flow": 577923000, "capital_expenditure": 122987000, "free_cash_flow": 700910000, "dividends_paid": 106130000, "share_repurchases": -52647000, "shares_issued": null, "net_debt_issued": -237848000 } }, { "period_end_date": "2024-07-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10044370000, "cost_of_revenue": 8457739000, "gross_profit": 1586631000, "ebit": 437510000, "ebitda": 714655000, "pretax_income": 348844000, "tax_provision": 83444000, "net_income": 265308000, "net_income_to_common": 265308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 501316000, "total_current_assets": 2650027000, "total_assets": 7020823000, "short_term_debt": 32650000, "long_term_debt": 1101265000, "total_debt": 1133915000, "total_liabilities": 2946770000, "total_equity": 4067430000, "shares_outstanding": 53687000, "goodwill_and_intangibles": 2648106000 }, "cash_flow": { "operating_cash_flow": 545548000, "capital_expenditure": 139635000, "free_cash_flow": 685183000, "dividends_paid": 102137000, "share_repurchases": -68387000, "shares_issued": null, "net_debt_issued": -163856000 } } ], "quarterly": [ { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2781538000, "cost_of_revenue": 2426768000, "gross_profit": 354770000, "ebit": 143128000, "ebitda": 209078000, "pretax_income": 133473000, "tax_provision": 37935000, "net_income": 95538000, "net_income_to_common": 95538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371946000, "total_current_assets": 2886562000, "total_assets": 7154775000, "short_term_debt": 82987000, "long_term_debt": 871444000, "total_debt": 986634000, "total_liabilities": 2842300000, "total_equity": 4314362000, "shares_outstanding": 52399684, "goodwill_and_intangibles": 2556221000 }, "cash_flow": { "operating_cash_flow": 234154000, "capital_expenditure": 38117000, "free_cash_flow": 272271000, "dividends_paid": 27069000, "share_repurchases": -50500000, "shares_issued": null, "net_debt_issued": -959000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2781538000, "cost_of_revenue": 2426768000, "gross_profit": 354770000, "ebit": 143128000, "ebitda": 209078000, "pretax_income": 133473000, "tax_provision": 37935000, "net_income": 95538000, "net_income_to_common": 95538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371946000, "total_current_assets": 2886562000, "total_assets": 7154775000, "short_term_debt": 82987000, "long_term_debt": 871444000, "total_debt": 986634000, "total_liabilities": 2842300000, "total_equity": 4314362000, "shares_outstanding": 52399684, "goodwill_and_intangibles": 2556221000 }, "cash_flow": { "operating_cash_flow": 234154000, "capital_expenditure": 38117000, "free_cash_flow": 272271000, "dividends_paid": 27069000, "share_repurchases": -50500000, "shares_issued": null, "net_debt_issued": -959000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2781538000, "cost_of_revenue": 2426768000, "gross_profit": 354770000, "ebit": 143128000, "ebitda": 209078000, "pretax_income": 133473000, "tax_provision": 37935000, "net_income": 95538000, "net_income_to_common": 95538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371946000, "total_current_assets": 2886562000, "total_assets": 7154775000, "short_term_debt": 82987000, "long_term_debt": 871444000, "total_debt": 986634000, "total_liabilities": 2842300000, "total_equity": 4314362000, "shares_outstanding": 52399684, "goodwill_and_intangibles": 2556221000 }, "cash_flow": { "operating_cash_flow": 234154000, "capital_expenditure": 38117000, "free_cash_flow": 272271000, "dividends_paid": 27069000, "share_repurchases": -50500000, "shares_issued": null, "net_debt_issued": -959000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2781538000, "cost_of_revenue": 2426768000, "gross_profit": 354770000, "ebit": 143128000, "ebitda": 209078000, "pretax_income": 133473000, "tax_provision": 37935000, "net_income": 95538000, "net_income_to_common": 95538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371946000, "total_current_assets": 2886562000, "total_assets": 7154775000, "short_term_debt": 82987000, "long_term_debt": 871444000, "total_debt": 986634000, "total_liabilities": 2842300000, "total_equity": 4314362000, "shares_outstanding": 52399684, "goodwill_and_intangibles": 2556221000 }, "cash_flow": { "operating_cash_flow": 234154000, "capital_expenditure": 38117000, "free_cash_flow": 272271000, "dividends_paid": 27069000, "share_repurchases": -50500000, "shares_issued": null, "net_debt_issued": -959000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2781538000, "cost_of_revenue": 2426768000, "gross_profit": 354770000, "ebit": 143128000, "ebitda": 209078000, "pretax_income": 133473000, "tax_provision": 37935000, "net_income": 95538000, "net_income_to_common": 95538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371946000, "total_current_assets": 2886562000, "total_assets": 7154775000, "short_term_debt": 82987000, "long_term_debt": 871444000, "total_debt": 986634000, "total_liabilities": 2842300000, "total_equity": 4314362000, "shares_outstanding": 52399684, "goodwill_and_intangibles": 2556221000 }, "cash_flow": { "operating_cash_flow": 234154000, "capital_expenditure": 38117000, "free_cash_flow": 272271000, "dividends_paid": 27069000, "share_repurchases": -50500000, "shares_issued": null, "net_debt_issued": -959000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2781538000, "cost_of_revenue": 2426768000, "gross_profit": 354770000, "ebit": 143128000, "ebitda": 209078000, "pretax_income": 133473000, "tax_provision": 37935000, "net_income": 95538000, "net_income_to_common": 95538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371946000, "total_current_assets": 2886562000, "total_assets": 7154775000, "short_term_debt": 82987000, "long_term_debt": 871444000, "total_debt": 986634000, "total_liabilities": 2842300000, "total_equity": 4314362000, "shares_outstanding": 52399684, "goodwill_and_intangibles": 2556221000 }, "cash_flow": { "operating_cash_flow": 234154000, "capital_expenditure": 38117000, "free_cash_flow": 272271000, "dividends_paid": 27069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2781538000, "cost_of_revenue": 2426768000, "gross_profit": 354770000, "ebit": 96023000, "ebitda": 133473000, "pretax_income": 133473000, "tax_provision": 37935000, "net_income": 95538000, "net_income_to_common": 95538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371946000, "total_current_assets": 2886562000, "total_assets": 7154775000, "short_term_debt": 2867000, "long_term_debt": 871444000, "total_debt": 2867000, "total_liabilities": 2842300000, "total_equity": 4314362000, "shares_outstanding": 52399684, "goodwill_and_intangibles": 2556221000 }, "cash_flow": { "operating_cash_flow": 234154000, "capital_expenditure": 38117000, "free_cash_flow": 272271000, "dividends_paid": 407000, "share_repurchases": -50500000, "shares_issued": null, "net_debt_issued": -959000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2125856000, "cost_of_revenue": 1902399000, "gross_profit": 223457000, "ebit": 30412000, "ebitda": 95290000, "pretax_income": 20992000, "tax_provision": 6351000, "net_income": 17803000, "net_income_to_common": 17803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242176000, "total_current_assets": 2716295000, "total_assets": 7016848000, "short_term_debt": 2920000, "long_term_debt": 877771000, "total_debt": 880691000, "total_liabilities": 2694135000, "total_equity": 4323275000, "shares_outstanding": 52844227, "goodwill_and_intangibles": 2597697000 }, "cash_flow": { "operating_cash_flow": -112241000, "capital_expenditure": 28438000, "free_cash_flow": -83803000, "dividends_paid": 54827000, "share_repurchases": -25233000, "shares_issued": null, "net_debt_issued": -47290000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2125856000, "cost_of_revenue": 1902399000, "gross_profit": 223457000, "ebit": 30412000, "ebitda": 95290000, "pretax_income": 20992000, "tax_provision": 6351000, "net_income": 17803000, "net_income_to_common": 17803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242176000, "total_current_assets": 2716295000, "total_assets": 7016848000, "short_term_debt": 2920000, "long_term_debt": 877771000, "total_debt": 880691000, "total_liabilities": 2694135000, "total_equity": 4323275000, "shares_outstanding": 52844227, "goodwill_and_intangibles": 2597697000 }, "cash_flow": { "operating_cash_flow": -112241000, "capital_expenditure": 28438000, "free_cash_flow": -83803000, "dividends_paid": 54827000, "share_repurchases": -25233000, "shares_issued": null, "net_debt_issued": -47290000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2125856000, "cost_of_revenue": 1902399000, "gross_profit": 223457000, "ebit": 30412000, "ebitda": 95290000, "pretax_income": 20992000, "tax_provision": 6351000, "net_income": 17803000, "net_income_to_common": 17803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242176000, "total_current_assets": 2716295000, "total_assets": 7016848000, "short_term_debt": 2920000, "long_term_debt": 877771000, "total_debt": 880691000, "total_liabilities": 2694135000, "total_equity": 4323275000, "shares_outstanding": 52844227, "goodwill_and_intangibles": 2597697000 }, "cash_flow": { "operating_cash_flow": -112241000, "capital_expenditure": 28438000, "free_cash_flow": -83803000, "dividends_paid": 54827000, "share_repurchases": -25233000, "shares_issued": null, "net_debt_issued": -47290000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2125856000, "cost_of_revenue": 1902399000, "gross_profit": 223457000, "ebit": 30412000, "ebitda": 95290000, "pretax_income": 20992000, "tax_provision": 6351000, "net_income": 17803000, "net_income_to_common": 17803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242176000, "total_current_assets": 2716295000, "total_assets": 7016848000, "short_term_debt": 2920000, "long_term_debt": 877771000, "total_debt": 880691000, "total_liabilities": 2694135000, "total_equity": 4323275000, "shares_outstanding": 52844227, "goodwill_and_intangibles": 2597697000 }, "cash_flow": { "operating_cash_flow": -112241000, "capital_expenditure": 28438000, "free_cash_flow": -83803000, "dividends_paid": 54827000, "share_repurchases": -25233000, "shares_issued": null, "net_debt_issued": -47290000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2125856000, "cost_of_revenue": 1902399000, "gross_profit": 223457000, "ebit": 30412000, "ebitda": 95290000, "pretax_income": 20992000, "tax_provision": 6351000, "net_income": 17803000, "net_income_to_common": 17803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242176000, "total_current_assets": 2716295000, "total_assets": 7016848000, "short_term_debt": 2920000, "long_term_debt": 877771000, "total_debt": 880691000, "total_liabilities": 2694135000, "total_equity": 4323275000, "shares_outstanding": 52844227, "goodwill_and_intangibles": 2597697000 }, "cash_flow": { "operating_cash_flow": -112241000, "capital_expenditure": 28438000, "free_cash_flow": -83803000, "dividends_paid": 54827000, "share_repurchases": -25233000, "shares_issued": null, "net_debt_issued": -47290000 } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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": "2025-07-31" }, "schema": { "public_fields_only": true } }