{ "ticker": { "uuid": "ee6f9aaf-8ffd-4819-8f9f-d9b96a224b0a", "symbol": "CLH", "name": "Clean Harbors Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/ee6f9aaf-8ffd-4819-8f9f-d9b96a224b0a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ee6f9aaf-8ffd-4819-8f9f-d9b96a224b0a/" }, "latest_snapshot": { "ticker": { "uuid": "ee6f9aaf-8ffd-4819-8f9f-d9b96a224b0a", "symbol": "CLH", "name": "Clean Harbors Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/ee6f9aaf-8ffd-4819-8f9f-d9b96a224b0a/", "api_url": "https://sharemaestro.com/factors/api/tickers/ee6f9aaf-8ffd-4819-8f9f-d9b96a224b0a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.35, "value": 0.09, "quality": 0.75, "momentum": 0.75, "coverage": 0.97, "confidence": 0.929, "delta": 2 }, "headline_factors": { "price": 303.74, "market_cap": 16051453759.68, "pe_ratio": 40.5857, "earnings_yield": 0.038, "ebitda_to_ev": 0.0626, "shareholder_yield": 0.0133, "roe": 0.1425, "piotroski_f_score": 6, "momentum_12_1": 0.2825, "volatility_252d": 0.2586 }, "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": 40.5857, "ev_ebitda": 15.9697, "earnings_yield": 0.038, "fcf_yield": 0.0689, "shareholder_yield": 0.0133 }, "quality": { "roe": 0.1425, "roic": 0.0983, "gross_margin": 0.2799, "fcf_margin": 0.211, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.019, "eps_growth_1y": 0.0111, "fcf_growth_1y": 0.0807 }, "momentum": { "price_return_12m": 0.2914, "momentum_12_1": 0.2825, "relative_strength": 0.123 }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.75, "momentum_percentile": 0.75, "growth_composite": 67, "yield_composite": 71, "overall_composite": 65, "os_score": 0.35, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 283.03, "os": 0.36, "value": 0.1, "quality": 0.76, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.8185, "earnings_yield": 0.0404, "shareholder_yield": 0.0142, "roe": 0.1425, "momentum_12_1": 0.2884 }, { "week_end_date": "2026-06-14", "price": 287.78, "os": 0.39, "value": 0.11, "quality": 0.74, "momentum": 0.79, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 38.4532, "earnings_yield": 0.0398, "shareholder_yield": 0.014, "roe": 0.1425, "momentum_12_1": 0.339 }, { "week_end_date": "2026-06-21", "price": 288.6, "os": 0.36, "value": 0.1, "quality": 0.77, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 38.5627, "earnings_yield": 0.0397, "shareholder_yield": 0.014, "roe": 0.1425, "momentum_12_1": 0.2694 }, { "week_end_date": "2026-06-28", "price": 301.65, "os": 0.39, "value": 0.09, "quality": 0.78, "momentum": 0.79, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.3065, "earnings_yield": 0.0382, "shareholder_yield": 0.0134, "roe": 0.1425, "momentum_12_1": 0.2163 }, { "week_end_date": "2026-07-05", "price": 291.2, "os": 0.36, "value": 0.11, "quality": 0.76, "momentum": 0.73, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 38.9101, "earnings_yield": 0.0394, "shareholder_yield": 0.0138, "roe": 0.1425, "momentum_12_1": 0.2088 }, { "week_end_date": "2026-07-12", "price": 304.13, "os": 0.29, "value": 0.09, "quality": 0.74, "momentum": 0.68, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 40.6378, "earnings_yield": 0.0379, "shareholder_yield": 0.0132, "roe": 0.1425, "momentum_12_1": 0.2357 }, { "week_end_date": "2026-07-19", "price": 310.58, "os": 0.37, "value": 0.09, "quality": 0.75, "momentum": 0.78, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 41.4997, "earnings_yield": 0.0373, "shareholder_yield": 0.013, "roe": 0.1425, "momentum_12_1": 0.2671 }, { "week_end_date": "2026-07-26", "price": 303.74, "os": 0.35, "value": 0.09, "quality": 0.75, "momentum": 0.75, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 40.5857, "earnings_yield": 0.038, "shareholder_yield": 0.0133, "roe": 0.1425, "momentum_12_1": 0.2825 } ], "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": 6030837000, "cost_of_revenue": 4251227000, "gross_profit": 1779610000, "ebit": 686068000, "ebitda": 1135690000, "pretax_income": 527967000, "tax_provision": 136993000, "net_income": 390974000, "net_income_to_common": 390974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 866725000, "capital_expenditure": 428566000, "free_cash_flow": 1295291000, "dividends_paid": null, "share_repurchases": -250002000, "shares_issued": 7158000, "net_debt_issued": -38011000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6030837000, "cost_of_revenue": 4251227000, "gross_profit": 1779610000, "ebit": 686068000, "ebitda": 1135690000, "pretax_income": 527967000, "tax_provision": 136993000, "net_income": 390974000, "net_income_to_common": 390974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 866725000, "capital_expenditure": 428566000, "free_cash_flow": 1295291000, "dividends_paid": null, "share_repurchases": -250002000, "shares_issued": 7158000, "net_debt_issued": -38011000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6030837000, "cost_of_revenue": 4251227000, "gross_profit": 1779610000, "ebit": 686068000, "ebitda": 1135690000, "pretax_income": 527967000, "tax_provision": 136993000, "net_income": 390974000, "net_income_to_common": 390974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 866725000, "capital_expenditure": 428566000, "free_cash_flow": 1295291000, "dividends_paid": null, "share_repurchases": -250002000, "shares_issued": 7158000, "net_debt_issued": -38011000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6030837000, "cost_of_revenue": 4251227000, "gross_profit": 1779610000, "ebit": 686068000, "ebitda": 1135690000, "pretax_income": 527967000, "tax_provision": 136993000, "net_income": 390974000, "net_income_to_common": 390974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 866725000, "capital_expenditure": 428566000, "free_cash_flow": 1295291000, "dividends_paid": null, "share_repurchases": -250002000, "shares_issued": 7158000, "net_debt_issued": -38011000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6030837000, "cost_of_revenue": 4251227000, "gross_profit": 1779610000, "ebit": 686068000, "ebitda": 1135690000, "pretax_income": 527967000, "tax_provision": 136993000, "net_income": 390974000, "net_income_to_common": 390974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 866725000, "capital_expenditure": 428566000, "free_cash_flow": 1295291000, "dividends_paid": null, "share_repurchases": -250002000, "shares_issued": 7158000, "net_debt_issued": -38011000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6030837000, "cost_of_revenue": 4251227000, "gross_profit": 1779610000, "ebit": 686068000, "ebitda": 1135690000, "pretax_income": 527967000, "tax_provision": 136993000, "net_income": 390974000, "net_income_to_common": 390974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 866725000, "capital_expenditure": 428566000, "free_cash_flow": 1295291000, "dividends_paid": null, "share_repurchases": -250002000, "shares_issued": 7158000, "net_debt_issued": -38011000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6030837000, "cost_of_revenue": 4251227000, "gross_profit": 1779610000, "ebit": 686068000, "ebitda": 1135690000, "pretax_income": 527967000, "tax_provision": 136993000, "net_income": 390974000, "net_income_to_common": 390974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 866725000, "capital_expenditure": 424918000, "free_cash_flow": 1291643000, "dividends_paid": null, "share_repurchases": -250002000, "shares_issued": 7158000, "net_debt_issued": -38011000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5889952000, "cost_of_revenue": 4065713000, "gross_profit": 1824239000, "ebit": 687844000, "ebitda": 1088766000, "pretax_income": 533443000, "tax_provision": 131144000, "net_income": 402299000, "net_income_to_common": 402299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 687192000, "total_current_assets": 2433796000, "total_assets": 7377278000, "short_term_debt": 86765000, "long_term_debt": 2771117000, "total_debt": 3040765000, "total_liabilities": 4803749000, "total_equity": 2573529000, "shares_outstanding": 54199000, "goodwill_and_intangibles": 2179186000 }, "cash_flow": { "operating_cash_flow": 777771000, "capital_expenditure": 432241000, "free_cash_flow": 1210012000, "dividends_paid": null, "share_repurchases": -55178000, "shares_issued": 3009000, "net_debt_issued": 453387000 } } ], "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": 1459537000, "cost_of_revenue": 1133461000, "gross_profit": 326076000, "ebit": 127182000, "ebitda": 246523000, "pretax_income": 84350000, "tax_provision": 21149000, "net_income": 63201000, "net_income_to_common": 63201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547994000, "total_current_assets": 2443132000, "total_assets": 7552566000, "short_term_debt": 90669000, "long_term_debt": 2761417000, "total_debt": 3041883000, "total_liabilities": 4777063000, "total_equity": 2775503000, "shares_outstanding": 52992000, "goodwill_and_intangibles": 2234143000 }, "cash_flow": { "operating_cash_flow": 6297000, "capital_expenditure": 98602000, "free_cash_flow": 104899000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -15751000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459537000, "cost_of_revenue": 1133461000, "gross_profit": 326076000, "ebit": 127182000, "ebitda": 246523000, "pretax_income": 84350000, "tax_provision": 21149000, "net_income": 63201000, "net_income_to_common": 63201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547994000, "total_current_assets": 2443132000, "total_assets": 7552566000, "short_term_debt": 90669000, "long_term_debt": 2761417000, "total_debt": 3041883000, "total_liabilities": 4777063000, "total_equity": 2775503000, "shares_outstanding": 52992000, "goodwill_and_intangibles": 2234143000 }, "cash_flow": { "operating_cash_flow": 6297000, "capital_expenditure": 98602000, "free_cash_flow": 104899000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -15751000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459537000, "cost_of_revenue": 1133461000, "gross_profit": 326076000, "ebit": 127182000, "ebitda": 246523000, "pretax_income": 84350000, "tax_provision": 21149000, "net_income": 63201000, "net_income_to_common": 63201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547994000, "total_current_assets": 2443132000, "total_assets": 7552566000, "short_term_debt": 90669000, "long_term_debt": 2761417000, "total_debt": 3041883000, "total_liabilities": 4777063000, "total_equity": 2775503000, "shares_outstanding": 52992000, "goodwill_and_intangibles": 2234143000 }, "cash_flow": { "operating_cash_flow": 6297000, "capital_expenditure": 98602000, "free_cash_flow": 104899000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -15751000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459537000, "cost_of_revenue": 1133461000, "gross_profit": 326076000, "ebit": 127182000, "ebitda": 246523000, "pretax_income": 84350000, "tax_provision": 21149000, "net_income": 63201000, "net_income_to_common": 63201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547994000, "total_current_assets": 2443132000, "total_assets": 7552566000, "short_term_debt": 90669000, "long_term_debt": 2761417000, "total_debt": 3041883000, "total_liabilities": 4777063000, "total_equity": 2775503000, "shares_outstanding": 52992000, "goodwill_and_intangibles": 2234143000 }, "cash_flow": { "operating_cash_flow": 6297000, "capital_expenditure": 98602000, "free_cash_flow": 104899000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -15751000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459537000, "cost_of_revenue": 1133461000, "gross_profit": 326076000, "ebit": 127182000, "ebitda": 246523000, "pretax_income": 84350000, "tax_provision": 21149000, "net_income": 63201000, "net_income_to_common": 63201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547994000, "total_current_assets": 2443132000, "total_assets": 7552566000, "short_term_debt": 90669000, "long_term_debt": 2761417000, "total_debt": 3041883000, "total_liabilities": 4777063000, "total_equity": 2775503000, "shares_outstanding": 52992000, "goodwill_and_intangibles": 2234143000 }, "cash_flow": { "operating_cash_flow": 6297000, "capital_expenditure": 98602000, "free_cash_flow": 104899000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -15751000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459537000, "cost_of_revenue": 1133461000, "gross_profit": 326076000, "ebit": 127182000, "ebitda": 246523000, "pretax_income": 84350000, "tax_provision": 21149000, "net_income": 63201000, "net_income_to_common": 63201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547994000, "total_current_assets": 2443132000, "total_assets": 7552566000, "short_term_debt": 90669000, "long_term_debt": 2761417000, "total_debt": 3041883000, "total_liabilities": 4777063000, "total_equity": 2775503000, "shares_outstanding": 52992000, "goodwill_and_intangibles": 2234143000 }, "cash_flow": { "operating_cash_flow": 6297000, "capital_expenditure": 98602000, "free_cash_flow": 104899000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -15751000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1459537000, "cost_of_revenue": 1133461000, "gross_profit": 326076000, "ebit": 118935000, "ebitda": 238276000, "pretax_income": 84350000, "tax_provision": 21149000, "net_income": 63201000, "net_income_to_common": 63201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547994000, "total_current_assets": 2443132000, "total_assets": 7552566000, "short_term_debt": 90669000, "long_term_debt": 2761417000, "total_debt": 3041883000, "total_liabilities": 4777063000, "total_equity": 2775503000, "shares_outstanding": 52992000, "goodwill_and_intangibles": 2234143000 }, "cash_flow": { "operating_cash_flow": 5654000, "capital_expenditure": 98443000, "free_cash_flow": 104097000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -15751000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1499696000, "cost_of_revenue": 1147356000, "gross_profit": 352340000, "ebit": 165813000, "ebitda": 272441000, "pretax_income": 119942000, "tax_provision": 33352000, "net_income": 86590000, "net_income_to_common": 86590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 355093000, "capital_expenditure": 123869000, "free_cash_flow": 478962000, "dividends_paid": null, "share_repurchases": -133001000, "shares_issued": 3798000, "net_debt_issued": -1596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1499696000, "cost_of_revenue": 1147356000, "gross_profit": 352340000, "ebit": 165813000, "ebitda": 272441000, "pretax_income": 119942000, "tax_provision": 33352000, "net_income": 86590000, "net_income_to_common": 86590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 355093000, "capital_expenditure": 123869000, "free_cash_flow": 478962000, "dividends_paid": null, "share_repurchases": -133001000, "shares_issued": 3798000, "net_debt_issued": -1596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1499696000, "cost_of_revenue": 1147356000, "gross_profit": 352340000, "ebit": 165813000, "ebitda": 272441000, "pretax_income": 119942000, "tax_provision": 33352000, "net_income": 86590000, "net_income_to_common": 86590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 355093000, "capital_expenditure": 123869000, "free_cash_flow": 478962000, "dividends_paid": null, "share_repurchases": -133001000, "shares_issued": 3798000, "net_debt_issued": -1596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1499696000, "cost_of_revenue": 1147356000, "gross_profit": 352340000, "ebit": 165813000, "ebitda": 272441000, "pretax_income": 119942000, "tax_provision": 33352000, "net_income": 86590000, "net_income_to_common": 86590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 355093000, "capital_expenditure": 123869000, "free_cash_flow": 478962000, "dividends_paid": null, "share_repurchases": -133001000, "shares_issued": 3798000, "net_debt_issued": -1596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1499696000, "cost_of_revenue": 1147356000, "gross_profit": 352340000, "ebit": 165813000, "ebitda": 272441000, "pretax_income": 119942000, "tax_provision": 33352000, "net_income": 86590000, "net_income_to_common": 86590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826315000, "total_current_assets": 2647243000, "total_assets": 7624056000, "short_term_debt": 120951000, "long_term_debt": 2763563000, "total_debt": 3449322000, "total_liabilities": 4878396000, "total_equity": 2745660000, "shares_outstanding": 53382000, "goodwill_and_intangibles": 2132077000 }, "cash_flow": { "operating_cash_flow": 355093000, "capital_expenditure": 123869000, "free_cash_flow": 478962000, "dividends_paid": null, "share_repurchases": -133001000, "shares_issued": 3798000, "net_debt_issued": -1596000 } } ] }, "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": "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": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }