{ "ticker": { "uuid": "7582a243-beaf-4ff2-bca4-d240a8fda180", "symbol": "WCN", "name": "Waste Connections Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/7582a243-beaf-4ff2-bca4-d240a8fda180/", "api_url": "https://sharemaestro.com/factors/api/tickers/7582a243-beaf-4ff2-bca4-d240a8fda180/" }, "latest_snapshot": { "ticker": { "uuid": "7582a243-beaf-4ff2-bca4-d240a8fda180", "symbol": "WCN", "name": "Waste Connections Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/7582a243-beaf-4ff2-bca4-d240a8fda180/", "api_url": "https://sharemaestro.com/factors/api/tickers/7582a243-beaf-4ff2-bca4-d240a8fda180/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.15, "value": 0.12, "quality": 0.82, "momentum": 0.21, "coverage": 0.97, "confidence": 0.97, "delta": -2 }, "headline_factors": { "price": 169.61, "market_cap": 42750121122.52, "pe_ratio": 40.1603, "earnings_yield": 0.0348, "ebitda_to_ev": 0.0593, "shareholder_yield": 0.0322, "roe": 0.1344, "piotroski_f_score": 5, "momentum_12_1": -0.0945, "volatility_252d": 0.2142 }, "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": 40.1603, "ev_ebitda": 16.8647, "earnings_yield": 0.0348, "fcf_yield": 0.0728, "shareholder_yield": 0.0322 }, "quality": { "roe": 0.1344, "roic": 0.08, "gross_margin": 0.3922, "fcf_margin": 0.388, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0613, "eps_growth_1y": 0.6534, "fcf_growth_1y": 0.0948 }, "momentum": { "price_return_12m": -0.0853, "momentum_12_1": -0.0945, "relative_strength": -0.2536 }, "scores": { "value_percentile": 0.12, "quality_percentile": 0.82, "momentum_percentile": 0.21, "growth_composite": 7, "yield_composite": 71, "overall_composite": 85, "os_score": 0.15, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 155.22, "os": 0.14, "value": 0.14, "quality": 0.79, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.2636, "earnings_yield": 0.0372, "shareholder_yield": 0.0265, "roe": 0.1313, "momentum_12_1": -0.1953 }, { "week_end_date": "2026-06-14", "price": 156.11, "os": 0.14, "value": 0.14, "quality": 0.77, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.4773, "earnings_yield": 0.0371, "shareholder_yield": 0.0264, "roe": 0.1313, "momentum_12_1": -0.1719 }, { "week_end_date": "2026-06-21", "price": 153.97, "os": 0.13, "value": 0.14, "quality": 0.8, "momentum": 0.15, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 36.9635, "earnings_yield": 0.0375, "shareholder_yield": 0.0268, "roe": 0.1313, "momentum_12_1": -0.1547 }, { "week_end_date": "2026-06-28", "price": 167.9, "os": 0.14, "value": 0.12, "quality": 0.76, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.3077, "earnings_yield": 0.0349, "shareholder_yield": 0.0245, "roe": 0.1313, "momentum_12_1": -0.1918 }, { "week_end_date": "2026-07-05", "price": 168.82, "os": 0.14, "value": 0.12, "quality": 0.78, "momentum": 0.21, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 40.5286, "earnings_yield": 0.0348, "shareholder_yield": 0.0244, "roe": 0.1313, "momentum_12_1": -0.1341 }, { "week_end_date": "2026-07-12", "price": 171.07, "os": 0.11, "value": 0.11, "quality": 0.79, "momentum": 0.13, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 41.0687, "earnings_yield": 0.0344, "shareholder_yield": 0.0241, "roe": 0.1313, "momentum_12_1": -0.1417 }, { "week_end_date": "2026-07-19", "price": 171.91, "os": 0.13, "value": 0.11, "quality": 0.81, "momentum": 0.2, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 41.2704, "earnings_yield": 0.0343, "shareholder_yield": 0.024, "roe": 0.1313, "momentum_12_1": -0.1501 }, { "week_end_date": "2026-07-26", "price": 169.61, "os": 0.15, "value": 0.12, "quality": 0.82, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.1603, "earnings_yield": 0.0348, "shareholder_yield": 0.0322, "roe": 0.1344, "momentum_12_1": -0.0945 } ], "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": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "ebit": 1772399351, "ebitda": 3009411399, "pretax_income": 1423157711, "tax_provision": 342628252, "net_income": 1080529458, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 2414069000, "capital_expenditure": 1194366000, "free_cash_flow": 3608435000, "dividends_paid": 333807000, "share_repurchases": -505517000, "shares_issued": 323000, "net_debt_issued": 544392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "ebit": 1772399351, "ebitda": 3009411399, "pretax_income": 1423157711, "tax_provision": 342628252, "net_income": 1080529458, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 2414069000, "capital_expenditure": 1194366000, "free_cash_flow": 3608435000, "dividends_paid": 333807000, "share_repurchases": -505517000, "shares_issued": 323000, "net_debt_issued": 544392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "ebit": 1772399351, "ebitda": 3009411399, "pretax_income": 1423157711, "tax_provision": 342628252, "net_income": 1080529458, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 2414069000, "capital_expenditure": 1194366000, "free_cash_flow": 3608435000, "dividends_paid": 333807000, "share_repurchases": -505517000, "shares_issued": 323000, "net_debt_issued": 544392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "ebit": 1772399351, "ebitda": 3009411399, "pretax_income": 1423157711, "tax_provision": 342628252, "net_income": 1080529458, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 2414069000, "capital_expenditure": 1194366000, "free_cash_flow": 3608435000, "dividends_paid": 333807000, "share_repurchases": -505517000, "shares_issued": 323000, "net_debt_issued": 544392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "ebit": 1772399351, "ebitda": 3009411399, "pretax_income": 1423157711, "tax_provision": 342628252, "net_income": 1080529458, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 2414069000, "capital_expenditure": 1194366000, "free_cash_flow": 3608435000, "dividends_paid": 333807000, "share_repurchases": -505517000, "shares_issued": 323000, "net_debt_issued": 544392000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "ebit": 1772399351, "ebitda": 3009411399, "pretax_income": 1423157711, "tax_provision": 342628252, "net_income": 1080529458, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 2414069000, "capital_expenditure": 1194366000, "free_cash_flow": 3608435000, "dividends_paid": 333807000, "share_repurchases": null, "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": 9503395730, "cost_of_revenue": 5800428983, "gross_profit": 3702966747, "ebit": 1772399351, "ebitda": 3009411399, "pretax_income": 1423157711, "tax_provision": 342628252, "net_income": 1080529458, "net_income_to_common": 1080529458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 2414069000, "capital_expenditure": 1194366000, "free_cash_flow": 3608435000, "dividends_paid": 333807000, "share_repurchases": -505517000, "shares_issued": 323000, "net_debt_issued": 544392000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8919591000, "cost_of_revenue": 5191706000, "gross_profit": 3727885000, "ebit": 1226010000, "ebitda": 2389779000, "pretax_income": 762933000, "tax_provision": 146363000, "net_income": 617573000, "net_income_to_common": 617573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62366000, "total_current_assets": 1226912000, "total_assets": 19817809000, "short_term_debt": 48341000, "long_term_debt": 8072928000, "total_debt": 8393376000, "total_liabilities": 11957455000, "total_equity": 7860354000, "shares_outstanding": 258662000, "goodwill_and_intangibles": 9942025000 }, "cash_flow": { "operating_cash_flow": 2228927000, "capital_expenditure": 1055988000, "free_cash_flow": 3284915000, "dividends_paid": 302258000, "share_repurchases": 0, "shares_issued": 2014000, "net_debt_issued": 1319050000 } } ], "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": 2561607000, "cost_of_revenue": 1479217000, "gross_profit": 1082390000, "ebit": 474933000, "ebitda": 800810000, "pretax_income": 383730000, "tax_provision": 87331000, "net_income": 296399000, "net_income_to_common": 296399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98180000, "total_current_assets": 1399138000, "total_assets": 21399452000, "short_term_debt": 54972000, "long_term_debt": 9283810000, "total_debt": 9609642000, "total_liabilities": 13478234000, "total_equity": 7921218000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10361573000 }, "cash_flow": { "operating_cash_flow": 733288000, "capital_expenditure": 296596000, "free_cash_flow": 1029884000, "dividends_paid": 88355000, "share_repurchases": -330548000, "shares_issued": 0, "net_debt_issued": 214892000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "ebit": 451278000, "ebitda": 766027000, "pretax_income": 283559000, "tax_provision": 64215000, "net_income": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_assets": 21186355000, "short_term_debt": 54690000, "long_term_debt": 9093831000, "total_debt": 9426688000, "total_liabilities": 13128736000, "total_equity": 8057619000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10374534000 }, "cash_flow": { "operating_cash_flow": 545598000, "capital_expenditure": 296596000, "free_cash_flow": 842194000, "dividends_paid": 88746000, "share_repurchases": -283959000, "shares_issued": 0, "net_debt_issued": 312278000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "ebit": 451278000, "ebitda": 766027000, "pretax_income": 283559000, "tax_provision": 64215000, "net_income": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_assets": 21186355000, "short_term_debt": 54690000, "long_term_debt": 9093831000, "total_debt": 9426688000, "total_liabilities": 13128736000, "total_equity": 8057619000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10374534000 }, "cash_flow": { "operating_cash_flow": 545598000, "capital_expenditure": 296596000, "free_cash_flow": 842194000, "dividends_paid": 88746000, "share_repurchases": -283959000, "shares_issued": 0, "net_debt_issued": 312278000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "ebit": 451278000, "ebitda": 766027000, "pretax_income": 283559000, "tax_provision": 64215000, "net_income": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_assets": 21186355000, "short_term_debt": 54690000, "long_term_debt": 9093831000, "total_debt": 9426688000, "total_liabilities": 13128736000, "total_equity": 8057619000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10374534000 }, "cash_flow": { "operating_cash_flow": 545598000, "capital_expenditure": 296596000, "free_cash_flow": 842194000, "dividends_paid": 88746000, "share_repurchases": -283959000, "shares_issued": 0, "net_debt_issued": 312278000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "ebit": 451278000, "ebitda": 766027000, "pretax_income": 283559000, "tax_provision": 64215000, "net_income": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_assets": 21186355000, "short_term_debt": 54690000, "long_term_debt": 9093831000, "total_debt": 9426688000, "total_liabilities": 13128736000, "total_equity": 8057619000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10374534000 }, "cash_flow": { "operating_cash_flow": 545598000, "capital_expenditure": 296596000, "free_cash_flow": 842194000, "dividends_paid": 88746000, "share_repurchases": -283959000, "shares_issued": 0, "net_debt_issued": 312278000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "ebit": 451278000, "ebitda": 766027000, "pretax_income": 283559000, "tax_provision": 64215000, "net_income": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_assets": 21186355000, "short_term_debt": 54690000, "long_term_debt": 9093831000, "total_debt": 9426688000, "total_liabilities": 13128736000, "total_equity": 8057619000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10374534000 }, "cash_flow": { "operating_cash_flow": 545598000, "capital_expenditure": 296596000, "free_cash_flow": 842194000, "dividends_paid": 88746000, "share_repurchases": -283959000, "shares_issued": 0, "net_debt_issued": 312278000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "ebit": 451278000, "ebitda": 766027000, "pretax_income": 283559000, "tax_provision": 64215000, "net_income": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_assets": 21186355000, "short_term_debt": 54690000, "long_term_debt": 9093831000, "total_debt": 9426688000, "total_liabilities": 13128736000, "total_equity": 8057619000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10374534000 }, "cash_flow": { "operating_cash_flow": 545598000, "capital_expenditure": 296596000, "free_cash_flow": 842194000, "dividends_paid": 88746000, "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": 2370631000, "cost_of_revenue": 1361099000, "gross_profit": 1009532000, "ebit": 364080000, "ebitda": 451278000, "pretax_income": 283559000, "tax_provision": 64215000, "net_income": 219344000, "net_income_to_common": 219344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112447000, "total_current_assets": 1376319000, "total_assets": 21186355000, "short_term_debt": 54690000, "long_term_debt": 9093831000, "total_debt": 9426688000, "total_liabilities": 13128736000, "total_equity": 8057619000, "shares_outstanding": 255873686, "goodwill_and_intangibles": 10374534000 }, "cash_flow": { "operating_cash_flow": 545598000, "capital_expenditure": 296596000, "free_cash_flow": 842194000, "dividends_paid": 88746000, "share_repurchases": -283959000, "shares_issued": 0, "net_debt_issued": 312278000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2409786730, "cost_of_revenue": 1709274983, "gross_profit": 700511747, "ebit": 433411227, "ebitda": 757487275, "pretax_income": 346248711, "tax_provision": 83776252, "net_income": 262472458, "net_income_to_common": 262472458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 556879000, "capital_expenditure": 399429000, "free_cash_flow": 956308000, "dividends_paid": 89857000, "share_repurchases": -63341000, "shares_issued": null, "net_debt_issued": 130755000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2409786730, "cost_of_revenue": 1709274983, "gross_profit": 700511747, "ebit": 433411227, "ebitda": 757487275, "pretax_income": 346248711, "tax_provision": 83776252, "net_income": 262472458, "net_income_to_common": 262472458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 556879000, "capital_expenditure": 399429000, "free_cash_flow": 956308000, "dividends_paid": 89857000, "share_repurchases": -63341000, "shares_issued": null, "net_debt_issued": 130755000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2409786730, "cost_of_revenue": 1709274983, "gross_profit": 700511747, "ebit": 433411227, "ebitda": 757487275, "pretax_income": 346248711, "tax_provision": 83776252, "net_income": 262472458, "net_income_to_common": 262472458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 556879000, "capital_expenditure": 399429000, "free_cash_flow": 956308000, "dividends_paid": 89857000, "share_repurchases": -63341000, "shares_issued": null, "net_debt_issued": 130755000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2409786730, "cost_of_revenue": 1709274983, "gross_profit": 700511747, "ebit": 433411227, "ebitda": 757487275, "pretax_income": 346248711, "tax_provision": 83776252, "net_income": 262472458, "net_income_to_common": 262472458, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45884345, "total_current_assets": 1309176152, "total_assets": 21230102957, "short_term_debt": 67489954, "long_term_debt": 8811104000, "total_debt": 9395587266, "total_liabilities": 12999727314, "total_equity": 8230375643, "shares_outstanding": 256469561, "goodwill_and_intangibles": 10379525381 }, "cash_flow": { "operating_cash_flow": 556879000, "capital_expenditure": 399429000, "free_cash_flow": 956308000, "dividends_paid": 89857000, "share_repurchases": -63341000, "shares_issued": null, "net_debt_issued": 130755000 } } ] }, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }