{ "ticker": { "uuid": "b57bef97-f0d2-4717-a984-d3f44424c92d", "symbol": "ATAT", "name": "Atour Lifestyle Holdings Limited American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/b57bef97-f0d2-4717-a984-d3f44424c92d/", "api_url": "https://sharemaestro.com/factors/api/tickers/b57bef97-f0d2-4717-a984-d3f44424c92d/" }, "latest_snapshot": { "ticker": { "uuid": "b57bef97-f0d2-4717-a984-d3f44424c92d", "symbol": "ATAT", "name": "Atour Lifestyle Holdings Limited American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/b57bef97-f0d2-4717-a984-d3f44424c92d/", "api_url": "https://sharemaestro.com/factors/api/tickers/b57bef97-f0d2-4717-a984-d3f44424c92d/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.92, "value": 0.98, "quality": 0.96, "momentum": 0.2, "coverage": 1, "confidence": 0.969, "delta": 1 }, "headline_factors": { "price": 32.23, "market_cap": 4453733232.96, "pe_ratio": 2.4183, "earnings_yield": 1.2366, "ebitda_to_ev": 1.2615, "shareholder_yield": 0.0973, "roe": 0.5006, "piotroski_f_score": 7, "momentum_12_1": -0.0506, "volatility_252d": 0.3222 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 2.4183, "ev_ebitda": 0.7927, "earnings_yield": 1.2366, "fcf_yield": 1.0815, "shareholder_yield": 0.0973 }, "quality": { "roe": 0.5006, "roic": 1.343, "gross_margin": 0.4364, "fcf_margin": 0.2186, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.3917, "eps_growth_1y": 0.4606, "fcf_growth_1y": 0.4177 }, "momentum": { "price_return_12m": -0.0808, "momentum_12_1": -0.0506, "relative_strength": -0.2769 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.96, "momentum_percentile": 0.2, "growth_composite": 2, "yield_composite": 11, "overall_composite": 8, "os_score": 0.92, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 33.42, "os": 0.94, "value": 0.98, "quality": 0.97, "momentum": 0.34, "confidence": 1, "coverage": 1, "pe_ratio": 2.5076, "earnings_yield": 1.1492, "shareholder_yield": 0.0938, "roe": 0.5006, "momentum_12_1": 0.2378 }, { "week_end_date": "2026-06-14", "price": 33.83, "os": 0.93, "value": 0.98, "quality": 0.96, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 2.5384, "earnings_yield": 1.1219, "shareholder_yield": 0.0927, "roe": 0.5006, "momentum_12_1": 0.1942 }, { "week_end_date": "2026-06-21", "price": 33.29, "os": 0.93, "value": 0.98, "quality": 0.96, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 2.4979, "earnings_yield": 1.1581, "shareholder_yield": 0.0942, "roe": 0.5006, "momentum_12_1": 0.1126 }, { "week_end_date": "2026-06-28", "price": 32.13, "os": 0.92, "value": 0.98, "quality": 0.97, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 2.4108, "earnings_yield": 1.2446, "shareholder_yield": 0.0976, "roe": 0.5006, "momentum_12_1": 0.0574 }, { "week_end_date": "2026-07-05", "price": 32.22, "os": 0.93, "value": 0.98, "quality": 0.97, "momentum": 0.25, "confidence": 0.991, "coverage": 1, "pe_ratio": 2.4176, "earnings_yield": 1.2374, "shareholder_yield": 0.0973, "roe": 0.5006, "momentum_12_1": 0.0135 }, { "week_end_date": "2026-07-12", "price": 32.21, "os": 0.93, "value": 0.98, "quality": 0.96, "momentum": 0.3, "confidence": 0.98, "coverage": 1, "pe_ratio": 2.4168, "earnings_yield": 1.2382, "shareholder_yield": 0.0974, "roe": 0.5006, "momentum_12_1": -0.0224 }, { "week_end_date": "2026-07-19", "price": 32.23, "os": 0.92, "value": 0.98, "quality": 0.96, "momentum": 0.2, "confidence": 0.969, "coverage": 1, "pe_ratio": 2.4183, "earnings_yield": 1.2366, "shareholder_yield": 0.0973, "roe": 0.5006, "momentum_12_1": -0.0506 } ], "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": 9790159000, "cost_of_revenue": 5457469000, "gross_profit": 4332690000, "ebit": 2367157000, "ebitda": 2421263000, "pretax_income": 2362908000, "tax_provision": 741646000, "net_income": 1620992000, "net_income_to_common": 1620992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139765766, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 1938527898, "capital_expenditure": 83438115, "free_cash_flow": 2021966013, "dividends_paid": 750966011, "share_repurchases": -329896000, "shares_issued": null, "net_debt_issued": 190000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9790159000, "cost_of_revenue": 5457469000, "gross_profit": 4332690000, "ebit": 2367157000, "ebitda": 2421263000, "pretax_income": 2362908000, "tax_provision": 741646000, "net_income": 1620992000, "net_income_to_common": 1620992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139765766, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 1938527898, "capital_expenditure": 83438115, "free_cash_flow": 2021966013, "dividends_paid": 750966011, "share_repurchases": -329896000, "shares_issued": null, "net_debt_issued": 190000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9790159000, "cost_of_revenue": 5457469000, "gross_profit": 4332690000, "ebit": 2367157000, "ebitda": 2421263000, "pretax_income": 2362908000, "tax_provision": 741646000, "net_income": 1620992000, "net_income_to_common": 1620992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139765766, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 1938527898, "capital_expenditure": 83438115, "free_cash_flow": 2021966013, "dividends_paid": 750966011, "share_repurchases": -329896000, "shares_issued": null, "net_debt_issued": 190000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9790159000, "cost_of_revenue": 5457469000, "gross_profit": 4332690000, "ebit": 2367157000, "ebitda": 2421263000, "pretax_income": 2362908000, "tax_provision": 741646000, "net_income": 1620992000, "net_income_to_common": 1620992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139765766, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 1938527898, "capital_expenditure": 83438115, "free_cash_flow": 2021966013, "dividends_paid": 750966011, "share_repurchases": -329896000, "shares_issued": null, "net_debt_issued": 190000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9790159000, "cost_of_revenue": 5457469000, "gross_profit": 4332690000, "ebit": 2367157000, "ebitda": 2421263000, "pretax_income": 2362908000, "tax_provision": 741646000, "net_income": 1620992000, "net_income_to_common": 1620992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139765766, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 1938527898, "capital_expenditure": 83438115, "free_cash_flow": 2021966013, "dividends_paid": 750966011, "share_repurchases": -329896000, "shares_issued": null, "net_debt_issued": 190000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9790159000, "cost_of_revenue": 5457469000, "gross_profit": 4332690000, "ebit": 2367157000, "ebitda": 2421263000, "pretax_income": 2362908000, "tax_provision": 741646000, "net_income": 1620992000, "net_income_to_common": 1620992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139765766, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 1938527898, "capital_expenditure": 83438115, "free_cash_flow": 2021966013, "dividends_paid": 750966011, "share_repurchases": -329896000, "shares_issued": null, "net_debt_issued": 190000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7247932000, "cost_of_revenue": 4191867000, "gross_profit": 3056065000, "ebit": 1722125000, "ebitda": 1787357000, "pretax_income": 1719015000, "tax_provision": 446031000, "net_income": 1275348000, "net_income_to_common": 1275348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3618451000, "total_current_assets": 5715747000, "total_assets": 7878814000, "short_term_debt": 351002000, "long_term_debt": 2000000, "total_debt": 1732813000, "total_liabilities": 4932927000, "total_equity": 2956230000, "shares_outstanding": 139076412, "goodwill_and_intangibles": 23819000 }, "cash_flow": { "operating_cash_flow": 1725948000, "capital_expenditure": 56238000, "free_cash_flow": 1782186000, "dividends_paid": 436048000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -10000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7247932000, "cost_of_revenue": 4191867000, "gross_profit": 3056065000, "ebit": 1722125000, "ebitda": 1787357000, "pretax_income": 1719015000, "tax_provision": 446031000, "net_income": 1275348000, "net_income_to_common": 1275348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3618451000, "total_current_assets": 5715747000, "total_assets": 7878814000, "short_term_debt": 351002000, "long_term_debt": 2000000, "total_debt": 1732813000, "total_liabilities": 4932927000, "total_equity": 2956230000, "shares_outstanding": 139076412, "goodwill_and_intangibles": 23819000 }, "cash_flow": { "operating_cash_flow": 1725948000, "capital_expenditure": 56238000, "free_cash_flow": 1782186000, "dividends_paid": 436048000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -10000000 } } ], "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": 2811241000, "cost_of_revenue": 1643628000, "gross_profit": 1167613000, "ebit": 683908000, "ebitda": 697038098, "pretax_income": 682187000, "tax_provision": 218703000, "net_income": 463354000, "net_income_to_common": 463354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3669490205, "total_current_assets": 6961858133, "total_assets": 8600896883, "short_term_debt": 497531903, "long_term_debt": 2000000, "total_debt": 1364531781, "total_liabilities": 4934775040, "total_equity": 3678622971, "shares_outstanding": 138592538, "goodwill_and_intangibles": 21544230 }, "cash_flow": { "operating_cash_flow": 290556992, "capital_expenditure": 3808816, "free_cash_flow": 294365808, "dividends_paid": 344487215, "share_repurchases": -392824000, "shares_issued": 3491000, "net_debt_issued": -10000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2811241000, "cost_of_revenue": 1643628000, "gross_profit": 1167613000, "ebit": 683908000, "ebitda": 697038098, "pretax_income": 682187000, "tax_provision": 218703000, "net_income": 463354000, "net_income_to_common": 463354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3669490205, "total_current_assets": 6961858133, "total_assets": 8600896883, "short_term_debt": 497531903, "long_term_debt": 2000000, "total_debt": 1364531781, "total_liabilities": 4934775040, "total_equity": 3678622971, "shares_outstanding": 138592538, "goodwill_and_intangibles": 21544230 }, "cash_flow": { "operating_cash_flow": 290556992, "capital_expenditure": 3808816, "free_cash_flow": 294365808, "dividends_paid": 344487215, "share_repurchases": -392824000, "shares_issued": 3491000, "net_debt_issued": -10000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2811241000, "cost_of_revenue": 1643628000, "gross_profit": 1167613000, "ebit": 683908000, "ebitda": 697038098, "pretax_income": 682187000, "tax_provision": 218703000, "net_income": 463354000, "net_income_to_common": 463354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3669490205, "total_current_assets": 6961858133, "total_assets": 8600896883, "short_term_debt": 497531903, "long_term_debt": 2000000, "total_debt": 1364531781, "total_liabilities": 4934775040, "total_equity": 3678622971, "shares_outstanding": 138592538, "goodwill_and_intangibles": 21544230 }, "cash_flow": { "operating_cash_flow": 290556992, "capital_expenditure": 3808816, "free_cash_flow": 294365808, "dividends_paid": 344487215, "share_repurchases": -392824000, "shares_issued": 3491000, "net_debt_issued": -10000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2811241000, "cost_of_revenue": 1643628000, "gross_profit": 1167613000, "ebit": 683908000, "ebitda": 697038098, "pretax_income": 682187000, "tax_provision": 218703000, "net_income": 463354000, "net_income_to_common": 463354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3669490205, "total_current_assets": 6961858133, "total_assets": 8600896883, "short_term_debt": 497531903, "long_term_debt": 2000000, "total_debt": 1364531781, "total_liabilities": 4934775040, "total_equity": 3678622971, "shares_outstanding": 138592538, "goodwill_and_intangibles": 21544230 }, "cash_flow": { "operating_cash_flow": 290556992, "capital_expenditure": 3808816, "free_cash_flow": 294365808, "dividends_paid": 344487215, "share_repurchases": -392824000, "shares_issued": 3491000, "net_debt_issued": -10000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2811241000, "cost_of_revenue": 1643628000, "gross_profit": 1167613000, "ebit": 683908000, "ebitda": 697038098, "pretax_income": 682187000, "tax_provision": 218703000, "net_income": 463354000, "net_income_to_common": 463354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3669490205, "total_current_assets": 6961858133, "total_assets": 8600896883, "short_term_debt": 497531903, "long_term_debt": 2000000, "total_debt": 1364531781, "total_liabilities": 4934775040, "total_equity": 3678622971, "shares_outstanding": 138592538, "goodwill_and_intangibles": 21544230 }, "cash_flow": { "operating_cash_flow": 290556992, "capital_expenditure": 3808816, "free_cash_flow": 294365808, "dividends_paid": 344487215, "share_repurchases": -392824000, "shares_issued": 3491000, "net_debt_issued": -10000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2811241000, "cost_of_revenue": 1643628000, "gross_profit": 1167613000, "ebit": 568238336, "ebitda": 683908000, "pretax_income": 682187000, "tax_provision": 218703000, "net_income": 463354000, "net_income_to_common": 463354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3669490205, "total_current_assets": 6961858133, "total_assets": 8600896883, "short_term_debt": 497531903, "long_term_debt": 2000000, "total_debt": 1364531781, "total_liabilities": 4934775040, "total_equity": 3678622971, "shares_outstanding": 138592538, "goodwill_and_intangibles": 21544230 }, "cash_flow": { "operating_cash_flow": 290556992, "capital_expenditure": 3808816, "free_cash_flow": 294365808, "dividends_paid": 344487215, "share_repurchases": -392824000, "shares_issued": 3491000, "net_debt_issued": -10000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2787826000, "cost_of_revenue": 1558287000, "gross_profit": 1229539000, "ebit": 695186000, "ebitda": 708784677, "pretax_income": 692809000, "tax_provision": 214365000, "net_income": 480338000, "net_income_to_common": 480338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139478498, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 579381494, "capital_expenditure": 11498813, "free_cash_flow": 590880307, "dividends_paid": 344487215, "share_repurchases": -244586000, "shares_issued": 130000, "net_debt_issued": 185000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2787826000, "cost_of_revenue": 1558287000, "gross_profit": 1229539000, "ebit": 695186000, "ebitda": 708784677, "pretax_income": 692809000, "tax_provision": 214365000, "net_income": 480338000, "net_income_to_common": 480338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139478498, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 579381494, "capital_expenditure": 11498813, "free_cash_flow": 590880307, "dividends_paid": 344487215, "share_repurchases": -244586000, "shares_issued": 130000, "net_debt_issued": 185000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2787826000, "cost_of_revenue": 1558287000, "gross_profit": 1229539000, "ebit": 695186000, "ebitda": 708784677, "pretax_income": 692809000, "tax_provision": 214365000, "net_income": 480338000, "net_income_to_common": 480338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139478498, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 579381494, "capital_expenditure": 11498813, "free_cash_flow": 590880307, "dividends_paid": 344487215, "share_repurchases": -244586000, "shares_issued": 130000, "net_debt_issued": 185000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2787826000, "cost_of_revenue": 1558287000, "gross_profit": 1229539000, "ebit": 695186000, "ebitda": 708784677, "pretax_income": 692809000, "tax_provision": 214365000, "net_income": 480338000, "net_income_to_common": 480338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139478498, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 579381494, "capital_expenditure": 11498813, "free_cash_flow": 590880307, "dividends_paid": 344487215, "share_repurchases": -244586000, "shares_issued": 130000, "net_debt_issued": 185000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2787826000, "cost_of_revenue": 1558287000, "gross_profit": 1229539000, "ebit": 695186000, "ebitda": 708784677, "pretax_income": 692809000, "tax_provision": 214365000, "net_income": 480338000, "net_income_to_common": 480338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139478498, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 579381494, "capital_expenditure": 11498813, "free_cash_flow": 590880307, "dividends_paid": 344487215, "share_repurchases": -244586000, "shares_issued": 130000, "net_debt_issued": 185000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2787826000, "cost_of_revenue": 1558287000, "gross_profit": 1229539000, "ebit": 542469999, "ebitda": 695186000, "pretax_income": 692809000, "tax_provision": 214365000, "net_income": 480338000, "net_income_to_common": 480338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3306052926, "total_current_assets": 7359888734, "total_assets": 9173343793, "short_term_debt": 480506788, "long_term_debt": 2000000, "total_debt": 1525891055, "total_liabilities": 5590262564, "total_equity": 3595767294, "shares_outstanding": 139478498, "goodwill_and_intangibles": 22172100 }, "cash_flow": { "operating_cash_flow": 579381494, "capital_expenditure": 11498813, "free_cash_flow": 590880307, "dividends_paid": 344487215, "share_repurchases": -244586000, "shares_issued": 130000, "net_debt_issued": 185000000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": 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 } }