{ "ticker": { "uuid": "65c54369-5a8b-408b-8b39-c12a88c16e70", "symbol": "MTN", "name": "Vail Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/65c54369-5a8b-408b-8b39-c12a88c16e70/", "api_url": "https://sharemaestro.com/factors/api/tickers/65c54369-5a8b-408b-8b39-c12a88c16e70/" }, "latest_snapshot": { "ticker": { "uuid": "65c54369-5a8b-408b-8b39-c12a88c16e70", "symbol": "MTN", "name": "Vail Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/65c54369-5a8b-408b-8b39-c12a88c16e70/", "api_url": "https://sharemaestro.com/factors/api/tickers/65c54369-5a8b-408b-8b39-c12a88c16e70/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.36, "value": 0.29, "quality": 0.91, "momentum": 0.22, "coverage": 0.97, "confidence": 0.97, "delta": 1 }, "headline_factors": { "price": 145.72, "market_cap": 5192517408.72, "pe_ratio": 29.1685, "earnings_yield": 0.0518, "ebitda_to_ev": 0.0875, "shareholder_yield": 0.1081, "roe": 0.3227, "piotroski_f_score": 8, "momentum_12_1": -0.0985, "volatility_252d": 0.3388 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 29.1685, "ev_ebitda": 11.4258, "earnings_yield": 0.0518, "fcf_yield": 0.0844, "shareholder_yield": 0.1081 }, "quality": { "roe": 0.3227, "roic": 0.0855, "gross_margin": 0.5555, "fcf_margin": 0.2517, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": -0.0429, "eps_growth_1y": -0.3854, "fcf_growth_1y": -0.1785 }, "momentum": { "price_return_12m": -0.0477, "momentum_12_1": -0.0985, "relative_strength": -0.216 }, "scores": { "value_percentile": 0.29, "quality_percentile": 0.91, "momentum_percentile": 0.22, "growth_composite": 88, "yield_composite": 4, "overall_composite": 64, "os_score": 0.36, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 133.15, "os": 0.41, "value": 0.32, "quality": 0.92, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.6527, "earnings_yield": 0.0547, "shareholder_yield": 0.1183, "roe": 0.3227, "momentum_12_1": -0.1274 }, { "week_end_date": "2026-06-14", "price": 131.13, "os": 0.42, "value": 0.33, "quality": 0.92, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.2474, "earnings_yield": 0.0552, "shareholder_yield": 0.1202, "roe": 0.3227, "momentum_12_1": -0.1597 }, { "week_end_date": "2026-06-21", "price": 142.41, "os": 0.36, "value": 0.29, "quality": 0.91, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.5057, "earnings_yield": 0.0525, "shareholder_yield": 0.1106, "roe": 0.3227, "momentum_12_1": -0.1471 }, { "week_end_date": "2026-06-28", "price": 137.94, "os": 0.43, "value": 0.32, "quality": 0.92, "momentum": 0.25, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.6112, "earnings_yield": 0.0535, "shareholder_yield": 0.1142, "roe": 0.3227, "momentum_12_1": -0.123 }, { "week_end_date": "2026-07-05", "price": 140.68, "os": 0.38, "value": 0.32, "quality": 0.91, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.1596, "earnings_yield": 0.0529, "shareholder_yield": 0.112, "roe": 0.3227, "momentum_12_1": -0.1482 }, { "week_end_date": "2026-07-12", "price": 150.14, "os": 0.31, "value": 0.29, "quality": 0.92, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.0532, "earnings_yield": 0.0508, "shareholder_yield": 0.1049, "roe": 0.3227, "momentum_12_1": -0.1655 }, { "week_end_date": "2026-07-19", "price": 147.86, "os": 0.37, "value": 0.29, "quality": 0.91, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.5969, "earnings_yield": 0.0513, "shareholder_yield": 0.1066, "roe": 0.3227, "momentum_12_1": -0.0616 }, { "week_end_date": "2026-07-26", "price": 145.72, "os": 0.36, "value": 0.29, "quality": 0.91, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.1685, "earnings_yield": 0.0518, "shareholder_yield": 0.1081, "roe": 0.3227, "momentum_12_1": -0.0985 } ], "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": 2964347000, "cost_of_revenue": 1696194000, "gross_profit": 1268153000, "ebit": 574025000, "ebitda": 870462000, "pretax_income": 402397000, "tax_provision": 104421000, "net_income": 280004000, "net_income_to_common": 280004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440290000, "total_current_assets": 1049790000, "total_assets": 5777885000, "short_term_debt": 634392000, "long_term_debt": 2594765000, "total_debt": 3444242000, "total_liabilities": 5023981000, "total_equity": 424499000, "shares_outstanding": 37204000, "goodwill_and_intangibles": 1973712000 }, "cash_flow": { "operating_cash_flow": 554870000, "capital_expenditure": 235191000, "free_cash_flow": 790061000, "dividends_paid": 328168000, "share_repurchases": -270000000, "shares_issued": null, "net_debt_issued": 402781000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2964347000, "cost_of_revenue": 1696194000, "gross_profit": 1268153000, "ebit": 574025000, "ebitda": 870462000, "pretax_income": 402397000, "tax_provision": 104421000, "net_income": 280004000, "net_income_to_common": 280004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440290000, "total_current_assets": 1049790000, "total_assets": 5777885000, "short_term_debt": 634392000, "long_term_debt": 2594765000, "total_debt": 3444242000, "total_liabilities": 5023981000, "total_equity": 424499000, "shares_outstanding": 37204000, "goodwill_and_intangibles": 1973712000 }, "cash_flow": { "operating_cash_flow": 554870000, "capital_expenditure": 235191000, "free_cash_flow": 790061000, "dividends_paid": 328168000, "share_repurchases": -270000000, "shares_issued": null, "net_debt_issued": 402781000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2964347000, "cost_of_revenue": 1696194000, "gross_profit": 1268153000, "ebit": 574025000, "ebitda": 870462000, "pretax_income": 402397000, "tax_provision": 104421000, "net_income": 280004000, "net_income_to_common": 280004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440290000, "total_current_assets": 1049790000, "total_assets": 5777885000, "short_term_debt": 634392000, "long_term_debt": 2594765000, "total_debt": 3444242000, "total_liabilities": 5023981000, "total_equity": 424499000, "shares_outstanding": 37204000, "goodwill_and_intangibles": 1973712000 }, "cash_flow": { "operating_cash_flow": 554870000, "capital_expenditure": 235191000, "free_cash_flow": 790061000, "dividends_paid": 328168000, "share_repurchases": -270000000, "shares_issued": null, "net_debt_issued": 402781000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2964347000, "cost_of_revenue": 1696194000, "gross_profit": 1268153000, "ebit": 574025000, "ebitda": 870462000, "pretax_income": 402397000, "tax_provision": 104421000, "net_income": 280004000, "net_income_to_common": 280004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440290000, "total_current_assets": 1049790000, "total_assets": 5777885000, "short_term_debt": 634392000, "long_term_debt": 2594765000, "total_debt": 3444242000, "total_liabilities": 5023981000, "total_equity": 424499000, "shares_outstanding": 37204000, "goodwill_and_intangibles": 1973712000 }, "cash_flow": { "operating_cash_flow": 554870000, "capital_expenditure": 235191000, "free_cash_flow": 790061000, "dividends_paid": 328168000, "share_repurchases": -270000000, "shares_issued": null, "net_debt_issued": 402781000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2964347000, "cost_of_revenue": 1696194000, "gross_profit": 1268153000, "ebit": 574025000, "ebitda": 870462000, "pretax_income": 402397000, "tax_provision": 104421000, "net_income": 280004000, "net_income_to_common": 280004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440290000, "total_current_assets": 1049790000, "total_assets": 5777885000, "short_term_debt": 634392000, "long_term_debt": 2594765000, "total_debt": 3444242000, "total_liabilities": 5023981000, "total_equity": 424499000, "shares_outstanding": 37204000, "goodwill_and_intangibles": 1973712000 }, "cash_flow": { "operating_cash_flow": 554870000, "capital_expenditure": 235191000, "free_cash_flow": 790061000, "dividends_paid": 328168000, "share_repurchases": -270000000, "shares_issued": null, "net_debt_issued": 402781000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2964347000, "cost_of_revenue": 1696194000, "gross_profit": 1268153000, "ebit": 574025000, "ebitda": 870462000, "pretax_income": 402397000, "tax_provision": 104421000, "net_income": 280004000, "net_income_to_common": 280004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440290000, "total_current_assets": 1049790000, "total_assets": 5777885000, "short_term_debt": 634392000, "long_term_debt": 2594765000, "total_debt": 3444242000, "total_liabilities": 5023981000, "total_equity": 424499000, "shares_outstanding": 37204000, "goodwill_and_intangibles": 1973712000 }, "cash_flow": { "operating_cash_flow": 554870000, "capital_expenditure": 235191000, "free_cash_flow": 790061000, "dividends_paid": 328168000, "share_repurchases": -270000000, "shares_issued": null, "net_debt_issued": 402781000 } }, { "period_end_date": "2025-07-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2964347000, "cost_of_revenue": 1696194000, "gross_profit": 1268153000, "ebit": 574025000, "ebitda": 870462000, "pretax_income": 402397000, "tax_provision": 104421000, "net_income": 280004000, "net_income_to_common": 280004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440290000, "total_current_assets": 1049790000, "total_assets": 5777885000, "short_term_debt": 634392000, "long_term_debt": 2594765000, "total_debt": 3444242000, "total_liabilities": 5023981000, "total_equity": 424499000, "shares_outstanding": 37204000, "goodwill_and_intangibles": 1973712000 }, "cash_flow": { "operating_cash_flow": 554870000, "capital_expenditure": 235191000, "free_cash_flow": 790061000, "dividends_paid": 328168000, "share_repurchases": -270000000, "shares_issued": null, "net_debt_issued": 402781000 } }, { "period_end_date": "2024-07-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2885191000, "cost_of_revenue": 1655937000, "gross_profit": 1229254000, "ebit": 504354000, "ebitda": 783427000, "pretax_income": 339755000, "tax_provision": 92776000, "net_income": 231105000, "net_income_to_common": 231105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322827000, "total_current_assets": 911361000, "total_assets": 5698437000, "short_term_debt": 91925000, "long_term_debt": 2721597000, "total_debt": 3044826000, "total_liabilities": 4659954000, "total_equity": 723537000, "shares_outstanding": 37957000, "goodwill_and_intangibles": 1980510000 }, "cash_flow": { "operating_cash_flow": 586774000, "capital_expenditure": 211197000, "free_cash_flow": 797971000, "dividends_paid": 323684000, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": -55859000 } } ], "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": 1205175000, "cost_of_revenue": 607013000, "gross_profit": 598162000, "ebit": 497172000, "ebitda": 574391000, "pretax_income": 445854000, "tax_provision": 105631000, "net_income": 340223000, "net_income_to_common": 340223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371374000, "total_current_assets": 952222000, "total_assets": 5685950000, "short_term_debt": 109454000, "long_term_debt": 2949629000, "total_debt": 3257489000, "total_liabilities": 4769856000, "total_equity": 551727000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 2002590000 }, "cash_flow": { "operating_cash_flow": 70816000, "capital_expenditure": 35056000, "free_cash_flow": 105872000, "dividends_paid": 79105000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 98125000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1205175000, "cost_of_revenue": 607013000, "gross_profit": 598162000, "ebit": 497172000, "ebitda": 574391000, "pretax_income": 445854000, "tax_provision": 105631000, "net_income": 340223000, "net_income_to_common": 340223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371374000, "total_current_assets": 952222000, "total_assets": 5685950000, "short_term_debt": 109454000, "long_term_debt": 2949629000, "total_debt": 3257489000, "total_liabilities": 4769856000, "total_equity": 551727000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 2002590000 }, "cash_flow": { "operating_cash_flow": 70816000, "capital_expenditure": 35056000, "free_cash_flow": 105872000, "dividends_paid": 79105000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 98125000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1205175000, "cost_of_revenue": 607013000, "gross_profit": 598162000, "ebit": 497172000, "ebitda": 574391000, "pretax_income": 445854000, "tax_provision": 105631000, "net_income": 340223000, "net_income_to_common": 340223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371374000, "total_current_assets": 952222000, "total_assets": 5685950000, "short_term_debt": 109454000, "long_term_debt": 2949629000, "total_debt": 3257489000, "total_liabilities": 4769856000, "total_equity": 551727000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 2002590000 }, "cash_flow": { "operating_cash_flow": 70816000, "capital_expenditure": 35056000, "free_cash_flow": 105872000, "dividends_paid": 79105000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 98125000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1205175000, "cost_of_revenue": 607013000, "gross_profit": 598162000, "ebit": 497172000, "ebitda": 574391000, "pretax_income": 445854000, "tax_provision": 105631000, "net_income": 340223000, "net_income_to_common": 340223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371374000, "total_current_assets": 952222000, "total_assets": 5685950000, "short_term_debt": 109454000, "long_term_debt": 2949629000, "total_debt": 3257489000, "total_liabilities": 4769856000, "total_equity": 551727000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 2002590000 }, "cash_flow": { "operating_cash_flow": 70816000, "capital_expenditure": 35056000, "free_cash_flow": 105872000, "dividends_paid": 79105000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 98125000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1205175000, "cost_of_revenue": 607013000, "gross_profit": 598162000, "ebit": 497172000, "ebitda": 574391000, "pretax_income": 445854000, "tax_provision": 105631000, "net_income": 340223000, "net_income_to_common": 340223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371374000, "total_current_assets": 952222000, "total_assets": 5685950000, "short_term_debt": 109454000, "long_term_debt": 2949629000, "total_debt": 3257489000, "total_liabilities": 4769856000, "total_equity": 551727000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 2002590000 }, "cash_flow": { "operating_cash_flow": 70816000, "capital_expenditure": 35056000, "free_cash_flow": 105872000, "dividends_paid": 79105000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 98125000 } }, { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1205175000, "cost_of_revenue": 607013000, "gross_profit": 598162000, "ebit": 497172000, "ebitda": 574391000, "pretax_income": 445854000, "tax_provision": 105631000, "net_income": 340223000, "net_income_to_common": 340223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371374000, "total_current_assets": 952222000, "total_assets": 5685950000, "short_term_debt": 109454000, "long_term_debt": 2949629000, "total_debt": 3257489000, "total_liabilities": 4769856000, "total_equity": 551727000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 2002590000 }, "cash_flow": { "operating_cash_flow": 70816000, "capital_expenditure": 35056000, "free_cash_flow": 105872000, "dividends_paid": 79105000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 98125000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1083890000, "cost_of_revenue": 58536000, "gross_profit": 1025354000, "ebit": 347608000, "ebitda": 421958000, "pretax_income": 298132000, "tax_provision": 88125000, "net_income": 210007000, "net_income_to_common": 210007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384737000, "total_current_assets": 822722000, "total_assets": 5600002000, "short_term_debt": 109626000, "long_term_debt": 2857753000, "total_debt": 3179279000, "total_liabilities": 4955216000, "total_equity": 301816000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 1998182000 }, "cash_flow": { "operating_cash_flow": 259907000, "capital_expenditure": 74911000, "free_cash_flow": 334818000, "dividends_paid": 79103000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -537304000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1083890000, "cost_of_revenue": 58536000, "gross_profit": 1025354000, "ebit": 347608000, "ebitda": 421958000, "pretax_income": 298132000, "tax_provision": 88125000, "net_income": 210007000, "net_income_to_common": 210007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384737000, "total_current_assets": 822722000, "total_assets": 5600002000, "short_term_debt": 109626000, "long_term_debt": 2857753000, "total_debt": 3179279000, "total_liabilities": 4955216000, "total_equity": 301816000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 1998182000 }, "cash_flow": { "operating_cash_flow": 259907000, "capital_expenditure": 74911000, "free_cash_flow": 334818000, "dividends_paid": 79103000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -537304000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1083890000, "cost_of_revenue": 58536000, "gross_profit": 1025354000, "ebit": 347608000, "ebitda": 421958000, "pretax_income": 298132000, "tax_provision": 88125000, "net_income": 210007000, "net_income_to_common": 210007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384737000, "total_current_assets": 822722000, "total_assets": 5600002000, "short_term_debt": 109626000, "long_term_debt": 2857753000, "total_debt": 3179279000, "total_liabilities": 4955216000, "total_equity": 301816000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 1998182000 }, "cash_flow": { "operating_cash_flow": 259907000, "capital_expenditure": 74911000, "free_cash_flow": 334818000, "dividends_paid": 79103000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -537304000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1083890000, "cost_of_revenue": 58536000, "gross_profit": 1025354000, "ebit": 347608000, "ebitda": 421958000, "pretax_income": 298132000, "tax_provision": 88125000, "net_income": 210007000, "net_income_to_common": 210007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384737000, "total_current_assets": 822722000, "total_assets": 5600002000, "short_term_debt": 109626000, "long_term_debt": 2857753000, "total_debt": 3179279000, "total_liabilities": 4955216000, "total_equity": 301816000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 1998182000 }, "cash_flow": { "operating_cash_flow": 259907000, "capital_expenditure": 74911000, "free_cash_flow": 334818000, "dividends_paid": 79103000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -537304000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1083890000, "cost_of_revenue": 58536000, "gross_profit": 1025354000, "ebit": 347608000, "ebitda": 421958000, "pretax_income": 298132000, "tax_provision": 88125000, "net_income": 210007000, "net_income_to_common": 210007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384737000, "total_current_assets": 822722000, "total_assets": 5600002000, "short_term_debt": 109626000, "long_term_debt": 2857753000, "total_debt": 3179279000, "total_liabilities": 4955216000, "total_equity": 301816000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 1998182000 }, "cash_flow": { "operating_cash_flow": 259907000, "capital_expenditure": 74911000, "free_cash_flow": 334818000, "dividends_paid": 79103000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -537304000 } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1083890000, "cost_of_revenue": 58536000, "gross_profit": 1025354000, "ebit": 347608000, "ebitda": 421958000, "pretax_income": 298132000, "tax_provision": 88125000, "net_income": 210007000, "net_income_to_common": 210007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384737000, "total_current_assets": 822722000, "total_assets": 5600002000, "short_term_debt": 109626000, "long_term_debt": 2857753000, "total_debt": 3179279000, "total_liabilities": 4955216000, "total_equity": 301816000, "shares_outstanding": 35910000, "goodwill_and_intangibles": 1998182000 }, "cash_flow": { "operating_cash_flow": 259907000, "capital_expenditure": 74911000, "free_cash_flow": 334818000, "dividends_paid": 79103000, "share_repurchases": -45000000, "shares_issued": null, "net_debt_issued": -537304000 } } ] }, "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }