{ "ticker": { "uuid": "9c50c57f-7c89-4927-bac4-319795be470e", "symbol": "STLD", "name": "Steel Dynamics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/9c50c57f-7c89-4927-bac4-319795be470e/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c50c57f-7c89-4927-bac4-319795be470e/" }, "latest_snapshot": { "ticker": { "uuid": "9c50c57f-7c89-4927-bac4-319795be470e", "symbol": "STLD", "name": "Steel Dynamics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/9c50c57f-7c89-4927-bac4-319795be470e/", "api_url": "https://sharemaestro.com/factors/api/tickers/9c50c57f-7c89-4927-bac4-319795be470e/" }, "week_end_date": "2026-09-11", "universe": "USD_US", "score": { "os": 0.36, "value": 0.25, "quality": 0.24, "momentum": 0.94, "coverage": 1, "confidence": 1, "delta": -0.03 }, "headline_factors": { "price": 239.79, "market_cap": 34368642221.52, "pe_ratio": 21.3836, "earnings_yield": 0.0571, "ebitda_to_ev": 0.0748, "shareholder_yield": 0.0309, "roe": 0.1706, "piotroski_f_score": 5, "momentum_12_1": 0.9763, "volatility_252d": 0.3647 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 21.3836, "ev_ebitda": 13.3775, "earnings_yield": 0.0571, "fcf_yield": 0.0251, "shareholder_yield": 0.0309 }, "quality": { "roe": 0.1706, "roic": 0.1228, "gross_margin": 0.1462, "fcf_margin": 0.0465, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1977, "eps_growth_1y": 0.544, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.8528, "momentum_12_1": 0.9763, "relative_strength": 0.8433 }, "scores": { "value_percentile": 0.25, "quality_percentile": 0.24, "momentum_percentile": 0.94, "growth_composite": 6, "yield_composite": 72, "overall_composite": 64, "os_score": 0.36, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 267.88, "os": 0.23, "value": 0.15, "quality": 0.25, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 28.1598, "earnings_yield": 0.0465, "shareholder_yield": 0.0274, "roe": 0.1497, "momentum_12_1": 0.7798 }, { "week_end_date": "2026-06-14", "price": 282.11, "os": 0.18, "value": 0.14, "quality": 0.23, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 29.6554, "earnings_yield": 0.0443, "shareholder_yield": 0.026, "roe": 0.1497, "momentum_12_1": 0.7373 }, { "week_end_date": "2026-06-21", "price": 249.33, "os": 0.25, "value": 0.19, "quality": 0.22, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 26.2101, "earnings_yield": 0.0496, "shareholder_yield": 0.0294, "roe": 0.1497, "momentum_12_1": 0.9277 }, { "week_end_date": "2026-06-28", "price": 244.92, "os": 0.24, "value": 0.21, "quality": 0.24, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 25.7466, "earnings_yield": 0.0504, "shareholder_yield": 0.03, "roe": 0.1497, "momentum_12_1": 1.0047 }, { "week_end_date": "2026-07-05", "price": 220.39, "os": 0.34, "value": 0.27, "quality": 0.24, "momentum": 0.9, "confidence": 0.991, "coverage": 1, "pe_ratio": 23.1675, "earnings_yield": 0.0555, "shareholder_yield": 0.0334, "roe": 0.1497, "momentum_12_1": 1.0296 }, { "week_end_date": "2026-07-12", "price": 228.42, "os": 0.34, "value": 0.25, "quality": 0.25, "momentum": 0.93, "confidence": 0.98, "coverage": 1, "pe_ratio": 24.0116, "earnings_yield": 0.0537, "shareholder_yield": 0.0323, "roe": 0.1497, "momentum_12_1": 1.1085 }, { "week_end_date": "2026-07-19", "price": 235.51, "os": 0.3, "value": 0.22, "quality": 0.24, "momentum": 0.91, "confidence": 0.969, "coverage": 1, "pe_ratio": 24.7569, "earnings_yield": 0.0522, "shareholder_yield": 0.0313, "roe": 0.1497, "momentum_12_1": 0.9122 }, { "week_end_date": "2026-07-26", "price": 247.11, "os": 0.35, "value": 0.26, "quality": 0.25, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 22.1724, "earnings_yield": 0.0602, "shareholder_yield": 0.0336, "roe": 0.1706, "momentum_12_1": 0.8899 }, { "week_end_date": "2026-08-02", "price": 251.26, "os": 0.36, "value": 0.25, "quality": 0.25, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 22.4065, "earnings_yield": 0.0596, "shareholder_yield": 0.0295, "roe": 0.1706, "momentum_12_1": 0.8181 }, { "week_end_date": "2026-08-09", "price": 262.45, "os": 0.31, "value": 0.24, "quality": 0.24, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 23.4044, "earnings_yield": 0.0573, "shareholder_yield": 0.0282, "roe": 0.1706, "momentum_12_1": 0.8744 }, { "week_end_date": "2026-08-16", "price": 255.77, "os": 0.35, "value": 0.25, "quality": 0.23, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 22.8087, "earnings_yield": 0.0587, "shareholder_yield": 0.029, "roe": 0.1706, "momentum_12_1": 0.8806 }, { "week_end_date": "2026-08-23", "price": 228.68, "os": 0.43, "value": 0.31, "quality": 0.26, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 20.3929, "earnings_yield": 0.0649, "shareholder_yield": 0.0324, "roe": 0.1706, "momentum_12_1": 0.8802 }, { "week_end_date": "2026-08-30", "price": 234.66, "os": 0.4, "value": 0.29, "quality": 0.26, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 20.9266, "earnings_yield": 0.0634, "shareholder_yield": 0.0316, "roe": 0.1706, "momentum_12_1": 0.9374 }, { "week_end_date": "2026-09-04", "price": 242.06, "os": 0.39, "value": 0.27, "quality": 0.27, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 21.5861, "earnings_yield": 0.0617, "shareholder_yield": 0.0306, "roe": 0.1706, "momentum_12_1": 0.968 }, { "week_end_date": "2026-09-11", "price": 239.79, "os": 0.36, "value": 0.25, "quality": 0.24, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 21.3836, "earnings_yield": 0.0571, "shareholder_yield": 0.0309, "roe": 0.1706, "momentum_12_1": 0.9763 } ], "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": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1475986000, "ebitda": 2150362000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": 7.99, "shares_basic": null, "shares_diluted": 148404000 }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": -948025000, "free_cash_flow": 501509000, "dividends_paid": 291176000, "share_repurchases": -900870000, "shares_issued": null, "net_debt_issued": 985819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1475986000, "ebitda": 2150362000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": -948025000, "free_cash_flow": 501509000, "dividends_paid": 291176000, "share_repurchases": -900870000, "shares_issued": null, "net_debt_issued": 985819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1563014000, "ebitda": 2114404000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": -948025000, "free_cash_flow": 501509000, "dividends_paid": 291176000, "share_repurchases": -900870000, "shares_issued": null, "net_debt_issued": 985819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1563014000, "ebitda": 2114404000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": -948025000, "free_cash_flow": 501509000, "dividends_paid": 291176000, "share_repurchases": -900870000, "shares_issued": null, "net_debt_issued": 985819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1563014000, "ebitda": 2114404000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": -948025000, "free_cash_flow": 501509000, "dividends_paid": 291176000, "share_repurchases": -900870000, "shares_issued": null, "net_debt_issued": 985819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1563014000, "ebitda": 2114404000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": 948025000, "free_cash_flow": 2397559000, "dividends_paid": 291176000, "share_repurchases": -900870000, "shares_issued": null, "net_debt_issued": 985819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1563014000, "ebitda": 2114404000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": 948025000, "free_cash_flow": 2397559000, "dividends_paid": 291176000, "share_repurchases": -900870000, "shares_issued": null, "net_debt_issued": 985819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18176581000, "cost_of_revenue": 15812301000, "gross_profit": 2364280000, "ebit": 1563014000, "ebitda": 2114404000, "pretax_income": 1492971000, "tax_provision": 305660000, "net_income": 1185595000, "net_income_to_common": 1185595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 769878000, "total_current_assets": 6484171000, "total_assets": 16412854000, "short_term_debt": 34655000, "long_term_debt": 4176508000, "total_debt": 4211163000, "total_liabilities": 7482443000, "total_equity": 8957182000, "shares_outstanding": 148404000, "goodwill_and_intangibles": 808761000 }, "cash_flow": { "operating_cash_flow": 1449534000, "capital_expenditure": 948025000, "free_cash_flow": 2397559000, "dividends_paid": 291176000, "share_repurchases": -900870000, "shares_issued": null, "net_debt_issued": 985819000 } } ], "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": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 765523000, "ebitda": 931715000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": 3.69, "shares_basic": null, "shares_diluted": 144591000 }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": 4180810000, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": -123842000, "free_cash_flow": 304094000, "dividends_paid": 76555000, "share_repurchases": -200288000, "shares_issued": null, "net_debt_issued": -21132000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 765523000, "ebitda": 931715000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": 4180810000, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": -123842000, "free_cash_flow": 304094000, "dividends_paid": 76555000, "share_repurchases": -200288000, "shares_issued": null, "net_debt_issued": -21132000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 804554000, "ebitda": 963834000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": 4180810000, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": -123842000, "free_cash_flow": 304094000, "dividends_paid": 76555000, "share_repurchases": -200288000, "shares_issued": null, "net_debt_issued": -21132000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 804554000, "ebitda": 963834000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": 4180810000, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": -123842000, "free_cash_flow": 304094000, "dividends_paid": 76555000, "share_repurchases": -200288000, "shares_issued": null, "net_debt_issued": -21132000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 804554000, "ebitda": 963834000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": 4180810000, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": -123842000, "free_cash_flow": 304094000, "dividends_paid": 76555000, "share_repurchases": -200288000, "shares_issued": null, "net_debt_issued": -21132000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 804554000, "ebitda": 963834000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": 4180810000, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": 123842000, "free_cash_flow": 551778000, "dividends_paid": 76555000, "share_repurchases": -200288000, "shares_issued": null, "net_debt_issued": -21132000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 804554000, "ebitda": 963834000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": 4180810000, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": 123842000, "free_cash_flow": 551778000, "dividends_paid": 76555000, "share_repurchases": -200288000, "shares_issued": null, "net_debt_issued": -21132000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 804554000, "ebitda": 963834000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": 4180810000, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": 123842000, "free_cash_flow": 551778000, "dividends_paid": 76555000, "share_repurchases": -200288000, "shares_issued": null, "net_debt_issued": -21132000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6091557000, "cost_of_revenue": 5132583000, "gross_profit": 958974000, "ebit": 804554000, "ebitda": 963834000, "pretax_income": 687372000, "tax_provision": 153285000, "net_income": 534087000, "net_income_to_common": 534087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567708000, "total_current_assets": 7281035000, "total_assets": 17113399000, "short_term_debt": 1332000, "long_term_debt": null, "total_debt": 4182142000, "total_liabilities": 7750328000, "total_equity": 9419532000, "shares_outstanding": 144397000, "goodwill_and_intangibles": 793230000 }, "cash_flow": { "operating_cash_flow": 427936000, "capital_expenditure": 123842000, "free_cash_flow": 551778000, "dividends_paid": 76555000, "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": 5204858000, "cost_of_revenue": 4441635000, "gross_profit": 763223000, "ebit": 588003000, "ebitda": 739482000, "pretax_income": 662793000, "tax_provision": 262688000, "net_income": 403436000, "net_income_to_common": 403436000, "eps_basic": null, "eps_diluted": 2.78, "shares_basic": null, "shares_diluted": 145321000 }, "balance_sheet": { "cash_and_equivalents": 556527000, "total_current_assets": 6795170000, "total_assets": 16720219000, "short_term_debt": 22124000, "long_term_debt": 4178669000, "total_debt": 4200793000, "total_liabilities": 7586817000, "total_equity": 9164858000, "shares_outstanding": 144797000, "goodwill_and_intangibles": 800960000 }, "cash_flow": { "operating_cash_flow": 148316000, "capital_expenditure": -137979000, "free_cash_flow": 10337000, "dividends_paid": 72470000, "share_repurchases": -115087000, "shares_issued": null, "net_debt_issued": -12890000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5204858000, "cost_of_revenue": 4441635000, "gross_profit": 763223000, "ebit": 588003000, "ebitda": 739482000, "pretax_income": 662793000, "tax_provision": 262688000, "net_income": 403436000, "net_income_to_common": 403436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556527000, "total_current_assets": 6795170000, "total_assets": 16720219000, "short_term_debt": 22124000, "long_term_debt": 4178669000, "total_debt": 4200793000, "total_liabilities": 7586817000, "total_equity": 9164858000, "shares_outstanding": 144797000, "goodwill_and_intangibles": 800960000 }, "cash_flow": { "operating_cash_flow": 148316000, "capital_expenditure": -137979000, "free_cash_flow": 10337000, "dividends_paid": 72470000, "share_repurchases": -115087000, "shares_issued": null, "net_debt_issued": -12890000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5204858000, "cost_of_revenue": 4441635000, "gross_profit": 763223000, "ebit": 696034000, "ebitda": 855314000, "pretax_income": 662793000, "tax_provision": 262688000, "net_income": 403436000, "net_income_to_common": 403436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556527000, "total_current_assets": 6795170000, "total_assets": 16720219000, "short_term_debt": 22124000, "long_term_debt": 4178669000, "total_debt": 4200793000, "total_liabilities": 7586817000, "total_equity": 9164858000, "shares_outstanding": 144797000, "goodwill_and_intangibles": 800960000 }, "cash_flow": { "operating_cash_flow": 148316000, "capital_expenditure": -137979000, "free_cash_flow": 10337000, "dividends_paid": 72470000, "share_repurchases": -115087000, "shares_issued": null, "net_debt_issued": -12890000 } } ] }, "strategy_matches": [ { "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": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Price 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": 15, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-09-11", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }