{ "ticker": { "uuid": "adee7749-34a7-4787-86a7-fe8714f73d97", "symbol": "BYD", "name": "Boyd Gaming Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/adee7749-34a7-4787-86a7-fe8714f73d97/", "api_url": "https://sharemaestro.com/factors/api/tickers/adee7749-34a7-4787-86a7-fe8714f73d97/" }, "latest_snapshot": { "ticker": { "uuid": "adee7749-34a7-4787-86a7-fe8714f73d97", "symbol": "BYD", "name": "Boyd Gaming Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/adee7749-34a7-4787-86a7-fe8714f73d97/", "api_url": "https://sharemaestro.com/factors/api/tickers/adee7749-34a7-4787-86a7-fe8714f73d97/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.87, "value": 0.89, "quality": 0.83, "momentum": 0.3, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 87.72, "market_cap": 6520241284.32, "pe_ratio": 3.5486, "earnings_yield": 0.2703, "ebitda_to_ev": 0.3067, "shareholder_yield": 0.1015, "roe": 0.7249, "piotroski_f_score": 5, "momentum_12_1": 0.039, "volatility_252d": 0.2249 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 3.5486, "ev_ebitda": 3.261, "earnings_yield": 0.2703, "fcf_yield": 0.1574, "shareholder_yield": 0.1015 }, "quality": { "roe": 0.7249, "roic": 0.3819, "gross_margin": 0.3947, "fcf_margin": 0.3485, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0345, "eps_growth_1y": 2.3297, "fcf_growth_1y": -0.0106 }, "momentum": { "price_return_12m": 0.0776, "momentum_12_1": 0.039, "relative_strength": -0.0713 }, "scores": { "value_percentile": 0.89, "quality_percentile": 0.83, "momentum_percentile": 0.3, "growth_composite": 20, "yield_composite": 16, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 87.56, "os": 0.95, "value": 0.88, "quality": 0.86, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 3.5422, "earnings_yield": 0.2707, "shareholder_yield": 0.1015, "roe": 0.7249, "momentum_12_1": 0.1652 }, { "week_end_date": "2026-06-14", "price": 87.15, "os": 0.95, "value": 0.89, "quality": 0.84, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 3.5257, "earnings_yield": 0.2716, "shareholder_yield": 0.1019, "roe": 0.7249, "momentum_12_1": 0.088 }, { "week_end_date": "2026-06-21", "price": 84.57, "os": 0.87, "value": 0.89, "quality": 0.85, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 3.4214, "earnings_yield": 0.2775, "shareholder_yield": 0.1053, "roe": 0.7249, "momentum_12_1": 0.0437 }, { "week_end_date": "2026-06-28", "price": 89.59, "os": 0.95, "value": 0.89, "quality": 0.85, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 3.6242, "earnings_yield": 0.2663, "shareholder_yield": 0.0994, "roe": 0.7249, "momentum_12_1": 0.0521 }, { "week_end_date": "2026-07-05", "price": 87.9, "os": 0.88, "value": 0.89, "quality": 0.83, "momentum": 0.33, "confidence": 0.991, "coverage": 1, "pe_ratio": 3.5559, "earnings_yield": 0.2699, "shareholder_yield": 0.1013, "roe": 0.7249, "momentum_12_1": 0.0832 }, { "week_end_date": "2026-07-12", "price": 86.2, "os": 0.87, "value": 0.89, "quality": 0.83, "momentum": 0.27, "confidence": 0.98, "coverage": 1, "pe_ratio": 3.4871, "earnings_yield": 0.2737, "shareholder_yield": 0.1033, "roe": 0.7249, "momentum_12_1": 0.104 }, { "week_end_date": "2026-07-19", "price": 87.72, "os": 0.87, "value": 0.89, "quality": 0.83, "momentum": 0.3, "confidence": 0.969, "coverage": 1, "pe_ratio": 3.5486, "earnings_yield": 0.2703, "shareholder_yield": 0.1015, "roe": 0.7249, "momentum_12_1": 0.039 } ], "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": 4091989000, "cost_of_revenue": 2367496000, "gross_profit": 1724493000, "ebit": 2487313000, "ebitda": 2790023000, "pretax_income": 2329671000, "tax_provision": 490769000, "net_income": 1843273000, "net_income_to_common": 1843273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 81716000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 976679000, "capital_expenditure": 588215000, "free_cash_flow": 1564894000, "dividends_paid": 58172000, "share_repurchases": -778324000, "shares_issued": null, "net_debt_issued": -1139600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4091989000, "cost_of_revenue": 2367496000, "gross_profit": 1724493000, "ebit": 2487313000, "ebitda": 2790023000, "pretax_income": 2329671000, "tax_provision": 490769000, "net_income": 1843273000, "net_income_to_common": 1843273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 81716000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 976679000, "capital_expenditure": 588215000, "free_cash_flow": 1564894000, "dividends_paid": 58172000, "share_repurchases": -778324000, "shares_issued": null, "net_debt_issued": -1139600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4091989000, "cost_of_revenue": 2367496000, "gross_profit": 1724493000, "ebit": 2487313000, "ebitda": 2790023000, "pretax_income": 2329671000, "tax_provision": 490769000, "net_income": 1843273000, "net_income_to_common": 1843273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 81716000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 976679000, "capital_expenditure": 588215000, "free_cash_flow": 1564894000, "dividends_paid": 58172000, "share_repurchases": -778324000, "shares_issued": null, "net_debt_issued": -1139600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4091989000, "cost_of_revenue": 2367496000, "gross_profit": 1724493000, "ebit": 2487313000, "ebitda": 2790023000, "pretax_income": 2329671000, "tax_provision": 490769000, "net_income": 1843273000, "net_income_to_common": 1843273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 81716000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 976679000, "capital_expenditure": 588215000, "free_cash_flow": 1564894000, "dividends_paid": 58172000, "share_repurchases": -778324000, "shares_issued": null, "net_debt_issued": -1139600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4091989000, "cost_of_revenue": 2367496000, "gross_profit": 1724493000, "ebit": 2487313000, "ebitda": 2790023000, "pretax_income": 2329671000, "tax_provision": 490769000, "net_income": 1843273000, "net_income_to_common": 1843273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 81716000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 976679000, "capital_expenditure": 588215000, "free_cash_flow": 1564894000, "dividends_paid": 58172000, "share_repurchases": -778324000, "shares_issued": null, "net_debt_issued": -1139600000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4091989000, "cost_of_revenue": 2367496000, "gross_profit": 1724493000, "ebit": 2487313000, "ebitda": 2790023000, "pretax_income": 2329671000, "tax_provision": 490769000, "net_income": 1843273000, "net_income_to_common": 1843273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 81716000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 976679000, "capital_expenditure": 588215000, "free_cash_flow": 1564894000, "dividends_paid": 58172000, "share_repurchases": -778324000, "shares_issued": null, "net_debt_issued": -1139600000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3930194000, "cost_of_revenue": 1880389000, "gross_profit": 2049805000, "ebit": 929412000, "ebitda": 1206051000, "pretax_income": 752003000, "tax_provision": 174051000, "net_income": 577952000, "net_income_to_common": 577952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316688000, "total_current_assets": 561507000, "total_assets": 6391815000, "short_term_debt": 146861000, "long_term_debt": 3132584000, "total_debt": 3931196000, "total_liabilities": 4810302000, "total_equity": 1581513000, "shares_outstanding": 93349000, "goodwill_and_intangibles": 2348896000 }, "cash_flow": { "operating_cash_flow": 957075000, "capital_expenditure": 400400000, "free_cash_flow": 1357475000, "dividends_paid": 62661000, "share_repurchases": -685850000, "shares_issued": null, "net_debt_issued": 254000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3930194000, "cost_of_revenue": 1880389000, "gross_profit": 2049805000, "ebit": 929412000, "ebitda": 1206051000, "pretax_income": 752003000, "tax_provision": 174051000, "net_income": 577952000, "net_income_to_common": 577952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316688000, "total_current_assets": 561507000, "total_assets": 6391815000, "short_term_debt": 146861000, "long_term_debt": 3132584000, "total_debt": 3931196000, "total_liabilities": 4810302000, "total_equity": 1581513000, "shares_outstanding": 93349000, "goodwill_and_intangibles": 2348896000 }, "cash_flow": { "operating_cash_flow": 957075000, "capital_expenditure": 400400000, "free_cash_flow": 1357475000, "dividends_paid": 62661000, "share_repurchases": -685850000, "shares_issued": null, "net_debt_issued": 254000000 } } ], "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": 997355000, "cost_of_revenue": 600247000, "gross_profit": 397108000, "ebit": 165459000, "ebitda": 260448000, "pretax_income": 137008000, "tax_provision": 32715000, "net_income": 105542000, "net_income_to_common": 105542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_assets": 6612911000, "short_term_debt": 112898000, "long_term_debt": 2271887000, "total_debt": 2921530000, "total_liabilities": 4078354000, "total_equity": 2534557000, "shares_outstanding": 76777000, "goodwill_and_intangibles": 2429155000 }, "cash_flow": { "operating_cash_flow": 134336000, "capital_expenditure": 155180000, "free_cash_flow": 289516000, "dividends_paid": 13767000, "share_repurchases": -155037000, "shares_issued": null, "net_debt_issued": 225025000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997355000, "cost_of_revenue": 600247000, "gross_profit": 397108000, "ebit": 165459000, "ebitda": 260448000, "pretax_income": 137008000, "tax_provision": 32715000, "net_income": 105542000, "net_income_to_common": 105542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_assets": 6612911000, "short_term_debt": 112898000, "long_term_debt": 2271887000, "total_debt": 2921530000, "total_liabilities": 4078354000, "total_equity": 2534557000, "shares_outstanding": 76777000, "goodwill_and_intangibles": 2429155000 }, "cash_flow": { "operating_cash_flow": 134336000, "capital_expenditure": 155180000, "free_cash_flow": 289516000, "dividends_paid": 13767000, "share_repurchases": -155037000, "shares_issued": null, "net_debt_issued": 225025000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997355000, "cost_of_revenue": 600247000, "gross_profit": 397108000, "ebit": 165459000, "ebitda": 260448000, "pretax_income": 137008000, "tax_provision": 32715000, "net_income": 105542000, "net_income_to_common": 105542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_assets": 6612911000, "short_term_debt": 112898000, "long_term_debt": 2271887000, "total_debt": 2921530000, "total_liabilities": 4078354000, "total_equity": 2534557000, "shares_outstanding": 76777000, "goodwill_and_intangibles": 2429155000 }, "cash_flow": { "operating_cash_flow": 134336000, "capital_expenditure": 155180000, "free_cash_flow": 289516000, "dividends_paid": 13767000, "share_repurchases": -155037000, "shares_issued": null, "net_debt_issued": 225025000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997355000, "cost_of_revenue": 600247000, "gross_profit": 397108000, "ebit": 165459000, "ebitda": 260448000, "pretax_income": 137008000, "tax_provision": 32715000, "net_income": 105542000, "net_income_to_common": 105542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_assets": 6612911000, "short_term_debt": 112898000, "long_term_debt": 2271887000, "total_debt": 2921530000, "total_liabilities": 4078354000, "total_equity": 2534557000, "shares_outstanding": 76777000, "goodwill_and_intangibles": 2429155000 }, "cash_flow": { "operating_cash_flow": 134336000, "capital_expenditure": 155180000, "free_cash_flow": 289516000, "dividends_paid": 13767000, "share_repurchases": -155037000, "shares_issued": null, "net_debt_issued": 225025000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997355000, "cost_of_revenue": 600247000, "gross_profit": 397108000, "ebit": 165459000, "ebitda": 260448000, "pretax_income": 137008000, "tax_provision": 32715000, "net_income": 105542000, "net_income_to_common": 105542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_assets": 6612911000, "short_term_debt": 112898000, "long_term_debt": 2271887000, "total_debt": 2921530000, "total_liabilities": 4078354000, "total_equity": 2534557000, "shares_outstanding": 76777000, "goodwill_and_intangibles": 2429155000 }, "cash_flow": { "operating_cash_flow": 134336000, "capital_expenditure": 155180000, "free_cash_flow": 289516000, "dividends_paid": 13767000, "share_repurchases": -155037000, "shares_issued": null, "net_debt_issued": 225025000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997355000, "cost_of_revenue": 600247000, "gross_profit": 397108000, "ebit": 163992000, "ebitda": 258981000, "pretax_income": 137008000, "tax_provision": 32715000, "net_income": 105542000, "net_income_to_common": 105542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372716000, "total_current_assets": 530000000, "total_assets": 6612911000, "short_term_debt": 112898000, "long_term_debt": 2271887000, "total_debt": 2921530000, "total_liabilities": 4078354000, "total_equity": 2534557000, "shares_outstanding": 76777000, "goodwill_and_intangibles": 2429155000 }, "cash_flow": { "operating_cash_flow": 134336000, "capital_expenditure": 155180000, "free_cash_flow": 289516000, "dividends_paid": 13767000, "share_repurchases": -155037000, "shares_issued": null, "net_debt_issued": 225025000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1062065000, "cost_of_revenue": 857117000, "gross_profit": 204948000, "ebit": 167746000, "ebitda": 258499000, "pretax_income": 142372000, "tax_provision": 3542000, "net_income": 140403000, "net_income_to_common": 140403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 78630000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 275285000, "capital_expenditure": 148326000, "free_cash_flow": 423611000, "dividends_paid": 14228000, "share_repurchases": -185320000, "shares_issued": null, "net_debt_issued": 151400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1062065000, "cost_of_revenue": 857117000, "gross_profit": 204948000, "ebit": 167746000, "ebitda": 258499000, "pretax_income": 142372000, "tax_provision": 3542000, "net_income": 140403000, "net_income_to_common": 140403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 78630000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 275285000, "capital_expenditure": 148326000, "free_cash_flow": 423611000, "dividends_paid": 14228000, "share_repurchases": -185320000, "shares_issued": null, "net_debt_issued": 151400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1062065000, "cost_of_revenue": 857117000, "gross_profit": 204948000, "ebit": 167746000, "ebitda": 258499000, "pretax_income": 142372000, "tax_provision": 3542000, "net_income": 140403000, "net_income_to_common": 140403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 78630000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 275285000, "capital_expenditure": 148326000, "free_cash_flow": 423611000, "dividends_paid": 14228000, "share_repurchases": -185320000, "shares_issued": null, "net_debt_issued": 151400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1062065000, "cost_of_revenue": 857117000, "gross_profit": 204948000, "ebit": 167746000, "ebitda": 258499000, "pretax_income": 142372000, "tax_provision": 3542000, "net_income": 140403000, "net_income_to_common": 140403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 78630000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 275285000, "capital_expenditure": 148326000, "free_cash_flow": 423611000, "dividends_paid": 14228000, "share_repurchases": -185320000, "shares_issued": null, "net_debt_issued": 151400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1062065000, "cost_of_revenue": 857117000, "gross_profit": 204948000, "ebit": 167746000, "ebitda": 258499000, "pretax_income": 142372000, "tax_provision": 3542000, "net_income": 140403000, "net_income_to_common": 140403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 78630000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 275285000, "capital_expenditure": 148326000, "free_cash_flow": 423611000, "dividends_paid": 14228000, "share_repurchases": -185320000, "shares_issued": null, "net_debt_issued": 151400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1062065000, "cost_of_revenue": 857117000, "gross_profit": 204948000, "ebit": 167746000, "ebitda": 258499000, "pretax_income": 142372000, "tax_provision": 3542000, "net_income": 140403000, "net_income_to_common": 140403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353413000, "total_current_assets": 530728000, "total_assets": 6853570000, "short_term_debt": 111836000, "long_term_debt": 2045569000, "total_debt": 3265909000, "total_liabilities": 4245688000, "total_equity": 2608499000, "shares_outstanding": 78630000, "goodwill_and_intangibles": 2432968000 }, "cash_flow": { "operating_cash_flow": 275285000, "capital_expenditure": 148326000, "free_cash_flow": 423611000, "dividends_paid": 14228000, "share_repurchases": -185320000, "shares_issued": null, "net_debt_issued": 151400000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }