{ "ticker": { "uuid": "8ced99e7-8d28-4246-9e10-7008fb514dc1", "symbol": "MUSA", "name": "Murphy USA Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8ced99e7-8d28-4246-9e10-7008fb514dc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ced99e7-8d28-4246-9e10-7008fb514dc1/" }, "latest_snapshot": { "ticker": { "uuid": "8ced99e7-8d28-4246-9e10-7008fb514dc1", "symbol": "MUSA", "name": "Murphy USA Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8ced99e7-8d28-4246-9e10-7008fb514dc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ced99e7-8d28-4246-9e10-7008fb514dc1/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.61, "value": 0.31, "quality": 0.72, "momentum": 0.82, "coverage": 1, "confidence": 0.969, "delta": -2 }, "headline_factors": { "price": 618.57, "market_cap": 11425411620.45, "pe_ratio": 20.6347, "earnings_yield": 0.0599, "ebitda_to_ev": 0.0802, "shareholder_yield": 0.0539, "roe": 0.8406, "piotroski_f_score": 5, "momentum_12_1": 0.3172, "volatility_252d": 0.4122 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 20.6347, "ev_ebitda": 12.473, "earnings_yield": 0.0599, "fcf_yield": 0.104, "shareholder_yield": 0.0539 }, "quality": { "roe": 0.8406, "roic": 0.1986, "gross_margin": 0.0551, "fcf_margin": 0.074, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0125, "eps_growth_1y": 0.1307, "fcf_growth_1y": 0.1112 }, "momentum": { "price_return_12m": 0.478, "momentum_12_1": 0.3172, "relative_strength": 0.3291 }, "scores": { "value_percentile": 0.31, "quality_percentile": 0.72, "momentum_percentile": 0.82, "growth_composite": 88, "yield_composite": 34, "overall_composite": 39, "os_score": 0.61, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 546.51, "os": 0.65, "value": 0.35, "quality": 0.76, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 18.2308, "earnings_yield": 0.0662, "shareholder_yield": 0.061, "roe": 0.8406, "momentum_12_1": 0.3655 }, { "week_end_date": "2026-06-14", "price": 622.53, "os": 0.63, "value": 0.3, "quality": 0.73, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 20.7668, "earnings_yield": 0.0596, "shareholder_yield": 0.0535, "roe": 0.8406, "momentum_12_1": 0.4029 }, { "week_end_date": "2026-06-21", "price": 551.26, "os": 0.62, "value": 0.34, "quality": 0.73, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 18.3893, "earnings_yield": 0.0657, "shareholder_yield": 0.0604, "roe": 0.8406, "momentum_12_1": 0.3439 }, { "week_end_date": "2026-06-28", "price": 526.33, "os": 0.86, "value": 0.66, "quality": 0.75, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 17.5577, "earnings_yield": 0.0682, "shareholder_yield": 0.0633, "roe": 0.8406, "momentum_12_1": 0.248 }, { "week_end_date": "2026-07-05", "price": 560.75, "os": 0.64, "value": 0.36, "quality": 0.72, "momentum": 0.78, "confidence": 0.991, "coverage": 1, "pe_ratio": 18.7059, "earnings_yield": 0.0648, "shareholder_yield": 0.0594, "roe": 0.8406, "momentum_12_1": 0.2996 }, { "week_end_date": "2026-07-12", "price": 590.23, "os": 0.59, "value": 0.33, "quality": 0.71, "momentum": 0.75, "confidence": 0.98, "coverage": 1, "pe_ratio": 19.6893, "earnings_yield": 0.0622, "shareholder_yield": 0.0564, "roe": 0.8406, "momentum_12_1": 0.4747 }, { "week_end_date": "2026-07-19", "price": 618.57, "os": 0.61, "value": 0.31, "quality": 0.72, "momentum": 0.82, "confidence": 0.969, "coverage": 1, "pe_ratio": 20.6347, "earnings_yield": 0.0599, "shareholder_yield": 0.0539, "roe": 0.8406, "momentum_12_1": 0.3172 } ], "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": 19384000000, "cost_of_revenue": 18413300000, "gross_profit": 970700000, "ebit": 720100000, "ebitda": 1000300000, "pretax_income": 609200000, "tax_provision": 138600000, "net_income": 470600000, "net_income_to_common": 470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 19526000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 813900000, "capital_expenditure": 439600000, "free_cash_flow": 1253500000, "dividends_paid": 41500000, "share_repurchases": -649900000, "shares_issued": null, "net_debt_issued": 327900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19384000000, "cost_of_revenue": 18413300000, "gross_profit": 970700000, "ebit": 720100000, "ebitda": 1000300000, "pretax_income": 609200000, "tax_provision": 138600000, "net_income": 470600000, "net_income_to_common": 470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 19526000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 813900000, "capital_expenditure": 439600000, "free_cash_flow": 1253500000, "dividends_paid": 41500000, "share_repurchases": -649900000, "shares_issued": null, "net_debt_issued": 327900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19384000000, "cost_of_revenue": 18413300000, "gross_profit": 970700000, "ebit": 720100000, "ebitda": 1000300000, "pretax_income": 609200000, "tax_provision": 138600000, "net_income": 470600000, "net_income_to_common": 470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 19526000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 813900000, "capital_expenditure": 439600000, "free_cash_flow": 1253500000, "dividends_paid": 41500000, "share_repurchases": -649900000, "shares_issued": null, "net_debt_issued": 327900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19384000000, "cost_of_revenue": 18413300000, "gross_profit": 970700000, "ebit": 720100000, "ebitda": 1000300000, "pretax_income": 609200000, "tax_provision": 138600000, "net_income": 470600000, "net_income_to_common": 470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 19526000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 813900000, "capital_expenditure": 439600000, "free_cash_flow": 1253500000, "dividends_paid": 41500000, "share_repurchases": -649900000, "shares_issued": null, "net_debt_issued": 327900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19384000000, "cost_of_revenue": 18413300000, "gross_profit": 970700000, "ebit": 720100000, "ebitda": 1000300000, "pretax_income": 609200000, "tax_provision": 138600000, "net_income": 470600000, "net_income_to_common": 470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 19526000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 813900000, "capital_expenditure": 439600000, "free_cash_flow": 1253500000, "dividends_paid": 41500000, "share_repurchases": -649900000, "shares_issued": null, "net_debt_issued": 327900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19384000000, "cost_of_revenue": 18413300000, "gross_profit": 970700000, "ebit": 739200000, "ebitda": 1019400000, "pretax_income": 609200000, "tax_provision": 138600000, "net_income": 470600000, "net_income_to_common": 470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 19526000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 813900000, "capital_expenditure": 439600000, "free_cash_flow": 1253500000, "dividends_paid": 41500000, "share_repurchases": -649900000, "shares_issued": null, "net_debt_issued": 327900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20244300000, "cost_of_revenue": 17937500000, "gross_profit": 2306800000, "ebit": 748700000, "ebitda": 996700000, "pretax_income": 651600000, "tax_provision": 149100000, "net_income": 502500000, "net_income_to_common": 502500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47000000, "total_current_assets": 748100000, "total_assets": 4541600000, "short_term_debt": 39400000, "long_term_debt": 1832700000, "total_debt": 2368400000, "total_liabilities": 3701500000, "total_equity": 840100000, "shares_outstanding": 20842000, "goodwill_and_intangibles": 467500000 }, "cash_flow": { "operating_cash_flow": 847600000, "capital_expenditure": 458100000, "free_cash_flow": 1305700000, "dividends_paid": 36800000, "share_repurchases": -445700000, "shares_issued": null, "net_debt_issued": 40300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20244300000, "cost_of_revenue": 17937500000, "gross_profit": 2306800000, "ebit": 748700000, "ebitda": 996700000, "pretax_income": 651600000, "tax_provision": 149100000, "net_income": 502500000, "net_income_to_common": 502500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47000000, "total_current_assets": 748100000, "total_assets": 4541600000, "short_term_debt": 39400000, "long_term_debt": 1832700000, "total_debt": 2368400000, "total_liabilities": 3701500000, "total_equity": 840100000, "shares_outstanding": 20842000, "goodwill_and_intangibles": 467500000 }, "cash_flow": { "operating_cash_flow": 847600000, "capital_expenditure": 458100000, "free_cash_flow": 1305700000, "dividends_paid": 36800000, "share_repurchases": -445700000, "shares_issued": null, "net_debt_issued": 40300000 } } ], "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": 4819300000, "cost_of_revenue": 4557800000, "gross_profit": 261500000, "ebit": 205200000, "ebitda": 278200000, "pretax_income": 176200000, "tax_provision": 39900000, "net_income": 136300000, "net_income_to_common": 136300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_assets": 4866400000, "short_term_debt": 19200000, "long_term_debt": 2137300000, "total_debt": 2689100000, "total_liabilities": 4207700000, "total_equity": 658700000, "shares_outstanding": 18708000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 98300000, "free_cash_flow": 418300000, "dividends_paid": 11700000, "share_repurchases": -70500000, "shares_issued": null, "net_debt_issued": -27800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4819300000, "cost_of_revenue": 4557800000, "gross_profit": 261500000, "ebit": 205200000, "ebitda": 278200000, "pretax_income": 176200000, "tax_provision": 39900000, "net_income": 136300000, "net_income_to_common": 136300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_assets": 4866400000, "short_term_debt": 19200000, "long_term_debt": 2137300000, "total_debt": 2689100000, "total_liabilities": 4207700000, "total_equity": 658700000, "shares_outstanding": 18708000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 98300000, "free_cash_flow": 418300000, "dividends_paid": 11700000, "share_repurchases": -70500000, "shares_issued": null, "net_debt_issued": -27800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4819300000, "cost_of_revenue": 4557800000, "gross_profit": 261500000, "ebit": 205200000, "ebitda": 278200000, "pretax_income": 176200000, "tax_provision": 39900000, "net_income": 136300000, "net_income_to_common": 136300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_assets": 4866400000, "short_term_debt": 19200000, "long_term_debt": 2137300000, "total_debt": 2689100000, "total_liabilities": 4207700000, "total_equity": 658700000, "shares_outstanding": 18708000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 98300000, "free_cash_flow": 418300000, "dividends_paid": 11700000, "share_repurchases": -70500000, "shares_issued": null, "net_debt_issued": -27800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4819300000, "cost_of_revenue": 4557800000, "gross_profit": 261500000, "ebit": 205200000, "ebitda": 278200000, "pretax_income": 176200000, "tax_provision": 39900000, "net_income": 136300000, "net_income_to_common": 136300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_assets": 4866400000, "short_term_debt": 19200000, "long_term_debt": 2137300000, "total_debt": 2689100000, "total_liabilities": 4207700000, "total_equity": 658700000, "shares_outstanding": 18708000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 98300000, "free_cash_flow": 418300000, "dividends_paid": 11700000, "share_repurchases": -70500000, "shares_issued": null, "net_debt_issued": -27800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4819300000, "cost_of_revenue": 4557800000, "gross_profit": 261500000, "ebit": 205200000, "ebitda": 278200000, "pretax_income": 176200000, "tax_provision": 39900000, "net_income": 136300000, "net_income_to_common": 136300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_assets": 4866400000, "short_term_debt": 19200000, "long_term_debt": 2137300000, "total_debt": 2689100000, "total_liabilities": 4207700000, "total_equity": 658700000, "shares_outstanding": 18708000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 98300000, "free_cash_flow": 418300000, "dividends_paid": 11700000, "share_repurchases": -70500000, "shares_issued": null, "net_debt_issued": -27800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4819300000, "cost_of_revenue": 4557800000, "gross_profit": 261500000, "ebit": 204900000, "ebitda": 277900000, "pretax_income": 176200000, "tax_provision": 39900000, "net_income": 136300000, "net_income_to_common": 136300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118600000, "total_current_assets": 871100000, "total_assets": 4866400000, "short_term_debt": 19200000, "long_term_debt": 2137300000, "total_debt": 2689100000, "total_liabilities": 4207700000, "total_equity": 658700000, "shares_outstanding": 18708000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": 98300000, "free_cash_flow": 418300000, "dividends_paid": 11700000, "share_repurchases": -70500000, "shares_issued": null, "net_debt_issued": -27800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4743600000, "cost_of_revenue": 4461000000, "gross_profit": 282600000, "ebit": 210000000, "ebitda": 283500000, "pretax_income": 181400000, "tax_provision": 39500000, "net_income": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 18837000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 245500000, "capital_expenditure": 116700000, "free_cash_flow": 362200000, "dividends_paid": 11800000, "share_repurchases": -66900000, "shares_issued": null, "net_debt_issued": -65200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4743600000, "cost_of_revenue": 4461000000, "gross_profit": 282600000, "ebit": 210000000, "ebitda": 283500000, "pretax_income": 181400000, "tax_provision": 39500000, "net_income": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 18837000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 245500000, "capital_expenditure": 116700000, "free_cash_flow": 362200000, "dividends_paid": 11800000, "share_repurchases": -66900000, "shares_issued": null, "net_debt_issued": -65200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4743600000, "cost_of_revenue": 4461000000, "gross_profit": 282600000, "ebit": 210000000, "ebitda": 283500000, "pretax_income": 181400000, "tax_provision": 39500000, "net_income": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 18837000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 245500000, "capital_expenditure": 116700000, "free_cash_flow": 362200000, "dividends_paid": 11800000, "share_repurchases": -66900000, "shares_issued": null, "net_debt_issued": -65200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4743600000, "cost_of_revenue": 4461000000, "gross_profit": 282600000, "ebit": 210000000, "ebitda": 283500000, "pretax_income": 181400000, "tax_provision": 39500000, "net_income": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 18837000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 245500000, "capital_expenditure": 116700000, "free_cash_flow": 362200000, "dividends_paid": 11800000, "share_repurchases": -66900000, "shares_issued": null, "net_debt_issued": -65200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4743600000, "cost_of_revenue": 4461000000, "gross_profit": 282600000, "ebit": 210000000, "ebitda": 283500000, "pretax_income": 181400000, "tax_provision": 39500000, "net_income": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 18837000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 245500000, "capital_expenditure": 116700000, "free_cash_flow": 362200000, "dividends_paid": 11800000, "share_repurchases": -66900000, "shares_issued": null, "net_debt_issued": -65200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4743600000, "cost_of_revenue": 4461000000, "gross_profit": 282600000, "ebit": 217400000, "ebitda": 290900000, "pretax_income": 181400000, "tax_provision": 39500000, "net_income": 141900000, "net_income_to_common": 141900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28900000, "total_current_assets": 747800000, "total_assets": 4725800000, "short_term_debt": 19000000, "long_term_debt": 2163600000, "total_debt": 3251800000, "total_liabilities": 4102300000, "total_equity": 623500000, "shares_outstanding": 18837000, "goodwill_and_intangibles": 467300000 }, "cash_flow": { "operating_cash_flow": 245500000, "capital_expenditure": 116699999, "free_cash_flow": 362199999, "dividends_paid": 11800000, "share_repurchases": -66900000, "shares_issued": null, "net_debt_issued": -65200000 } } ] }, "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": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }