{ "ticker": { "uuid": "172848c3-c1fd-41fe-b08a-79730582f556", "symbol": "KMPR", "name": "Kemper Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/172848c3-c1fd-41fe-b08a-79730582f556/", "api_url": "https://sharemaestro.com/factors/api/tickers/172848c3-c1fd-41fe-b08a-79730582f556/" }, "latest_snapshot": { "ticker": { "uuid": "172848c3-c1fd-41fe-b08a-79730582f556", "symbol": "KMPR", "name": "Kemper Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Property & Casualty", "page_url": "https://sharemaestro.com/factors/ticker/172848c3-c1fd-41fe-b08a-79730582f556/", "api_url": "https://sharemaestro.com/factors/api/tickers/172848c3-c1fd-41fe-b08a-79730582f556/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.24, "value": 0.66, "quality": 0.15, "momentum": 0.04, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 28.81, "market_cap": 1696166623.92, "pe_ratio": 40.4813, "earnings_yield": 0.0121, "ebitda_to_ev": 0.0407, "shareholder_yield": 0.2179, "roe": 0.0158, "piotroski_f_score": 6, "momentum_12_1": -0.5402, "volatility_252d": 0.4111 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 40.4813, "ev_ebitda": 24.5644, "earnings_yield": 0.0121, "fcf_yield": 0.2057, "shareholder_yield": 0.2179 }, "quality": { "roe": 0.0158, "roic": 0.0083, "gross_margin": 0.1405, "fcf_margin": 0.112, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0058, "eps_growth_1y": -0.879, "fcf_growth_1y": -0.1205 }, "momentum": { "price_return_12m": -0.5059, "momentum_12_1": -0.5402, "relative_strength": -0.6742 }, "scores": { "value_percentile": 0.66, "quality_percentile": 0.15, "momentum_percentile": 0.04, "growth_composite": 99, "yield_composite": 3, "overall_composite": 76, "os_score": 0.24, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 24.75, "os": 0.31, "value": 0.69, "quality": 0.19, "momentum": 0.03, "confidence": 1, "coverage": 1, "pe_ratio": 34.7765, "earnings_yield": 0.0133, "shareholder_yield": 0.2536, "roe": 0.0158, "momentum_12_1": -0.5142 }, { "week_end_date": "2026-06-14", "price": 25.02, "os": 0.33, "value": 0.7, "quality": 0.15, "momentum": 0.08, "confidence": 1, "coverage": 1, "pe_ratio": 35.1559, "earnings_yield": 0.0132, "shareholder_yield": 0.2509, "roe": 0.0158, "momentum_12_1": -0.5176 }, { "week_end_date": "2026-06-21", "price": 25.03, "os": 0.27, "value": 0.69, "quality": 0.15, "momentum": 0.02, "confidence": 1, "coverage": 1, "pe_ratio": 35.17, "earnings_yield": 0.0132, "shareholder_yield": 0.2508, "roe": 0.0158, "momentum_12_1": -0.5134 }, { "week_end_date": "2026-06-28", "price": 26.81, "os": 0.34, "value": 0.68, "quality": 0.19, "momentum": 0.11, "confidence": 1, "coverage": 1, "pe_ratio": 37.6711, "earnings_yield": 0.0126, "shareholder_yield": 0.2341, "roe": 0.0158, "momentum_12_1": -0.6012 }, { "week_end_date": "2026-07-05", "price": 28.83, "os": 0.25, "value": 0.67, "quality": 0.16, "momentum": 0.03, "confidence": 0.991, "coverage": 1, "pe_ratio": 40.5094, "earnings_yield": 0.0121, "shareholder_yield": 0.2177, "roe": 0.0158, "momentum_12_1": -0.5968 }, { "week_end_date": "2026-07-12", "price": 29.43, "os": 0.22, "value": 0.65, "quality": 0.16, "momentum": 0.01, "confidence": 0.98, "coverage": 1, "pe_ratio": 41.3525, "earnings_yield": 0.0119, "shareholder_yield": 0.2133, "roe": 0.0158, "momentum_12_1": -0.5756 }, { "week_end_date": "2026-07-19", "price": 28.02, "os": 0.25, "value": 0.67, "quality": 0.15, "momentum": 0.03, "confidence": 0.969, "coverage": 1, "pe_ratio": 39.3713, "earnings_yield": 0.0123, "shareholder_yield": 0.224, "roe": 0.0158, "momentum_12_1": -0.58 }, { "week_end_date": "2026-07-26", "price": 28.81, "os": 0.24, "value": 0.66, "quality": 0.15, "momentum": 0.04, "confidence": 0.958, "coverage": 1, "pe_ratio": 40.4813, "earnings_yield": 0.0121, "shareholder_yield": 0.2179, "roe": 0.0158, "momentum_12_1": -0.5402 } ], "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": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "ebit": 199200000, "ebitda": 273500000, "pretax_income": 160700000, "tax_provision": 28100000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 1004900000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 62606200, "goodwill_and_intangibles": 1907400000 }, "cash_flow": { "operating_cash_flow": 584500000, "capital_expenditure": 30600000, "free_cash_flow": 615100000, "dividends_paid": 79600000, "share_repurchases": -301900000, "shares_issued": null, "net_debt_issued": -450000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "ebit": 199200000, "ebitda": 273500000, "pretax_income": 160700000, "tax_provision": 28100000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 1004900000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 62606200, "goodwill_and_intangibles": 1907400000 }, "cash_flow": { "operating_cash_flow": 584500000, "capital_expenditure": 30600000, "free_cash_flow": 615100000, "dividends_paid": 79600000, "share_repurchases": -301900000, "shares_issued": null, "net_debt_issued": -450000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "ebit": 199200000, "ebitda": 273500000, "pretax_income": 160700000, "tax_provision": 28100000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 1004900000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 62606200, "goodwill_and_intangibles": 1907400000 }, "cash_flow": { "operating_cash_flow": 584500000, "capital_expenditure": 30600000, "free_cash_flow": 615100000, "dividends_paid": 79600000, "share_repurchases": -301900000, "shares_issued": null, "net_debt_issued": -450000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "ebit": 199200000, "ebitda": 273500000, "pretax_income": 160700000, "tax_provision": 28100000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 1004900000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 62606200, "goodwill_and_intangibles": 1907400000 }, "cash_flow": { "operating_cash_flow": 584500000, "capital_expenditure": 30600000, "free_cash_flow": 615100000, "dividends_paid": 79600000, "share_repurchases": -301900000, "shares_issued": null, "net_debt_issued": -450000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "ebit": 199200000, "ebitda": 273500000, "pretax_income": 160700000, "tax_provision": 28100000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 1004900000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 62606200, "goodwill_and_intangibles": 1907400000 }, "cash_flow": { "operating_cash_flow": 584500000, "capital_expenditure": 30600000, "free_cash_flow": 615100000, "dividends_paid": 79600000, "share_repurchases": -301900000, "shares_issued": null, "net_debt_issued": -450000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "ebit": 199200000, "ebitda": 273500000, "pretax_income": 160700000, "tax_provision": 28100000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 1004900000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 62606200, "goodwill_and_intangibles": 1907400000 }, "cash_flow": { "operating_cash_flow": 584500000, "capital_expenditure": 30600000, "free_cash_flow": 615100000, "dividends_paid": 79600000, "share_repurchases": -301900000, "shares_issued": null, "net_debt_issued": -450000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4800500000, "cost_of_revenue": 3375500000, "gross_profit": 1425000000, "ebit": 199200000, "ebitda": 273500000, "pretax_income": 160700000, "tax_provision": 28100000, "net_income": 143300000, "net_income_to_common": 143300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1091200000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 1004900000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 62606200, "goodwill_and_intangibles": 1907400000 }, "cash_flow": { "operating_cash_flow": 584500000, "capital_expenditure": 30600000, "free_cash_flow": 615100000, "dividends_paid": 79600000, "share_repurchases": -301900000, "shares_issued": null, "net_debt_issued": -450000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4632700000, "cost_of_revenue": 4043300000, "gross_profit": 589400000, "ebit": 445400000, "ebitda": 499100000, "pretax_income": 388500000, "tax_provision": 76000000, "net_income": 317800000, "net_income_to_common": 317800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65400000, "total_current_assets": 2660800000, "total_assets": 12630400000, "short_term_debt": 449600000, "long_term_debt": 941700000, "total_debt": 1391300000, "total_liabilities": 9846100000, "total_equity": 2788400000, "shares_outstanding": 64776000, "goodwill_and_intangibles": 1566200000 }, "cash_flow": { "operating_cash_flow": 382900000, "capital_expenditure": 53200000, "free_cash_flow": 436100000, "dividends_paid": 80100000, "share_repurchases": -38900000, "shares_issued": null, "net_debt_issued": null } } ], "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": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "ebit": 1400000, "ebitda": 13000000, "pretax_income": -7900000, "tax_provision": -3500000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 1628700000, "total_assets": 12410500000, "short_term_debt": null, "long_term_debt": 944000000, "total_debt": 944000000, "total_liabilities": 9775400000, "total_equity": 2649600000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 1921300000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 10900000, "free_cash_flow": 99700000, "dividends_paid": 18300000, "share_repurchases": 0, "shares_issued": 800000, "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": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "ebit": 1400000, "ebitda": 13000000, "pretax_income": -7900000, "tax_provision": -3500000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 1628700000, "total_assets": 12410500000, "short_term_debt": null, "long_term_debt": 944000000, "total_debt": 944000000, "total_liabilities": 9775400000, "total_equity": 2649600000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 1921300000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 10900000, "free_cash_flow": 99700000, "dividends_paid": 18300000, "share_repurchases": 0, "shares_issued": 800000, "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": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "ebit": 1400000, "ebitda": 13000000, "pretax_income": -7900000, "tax_provision": -3500000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 1628700000, "total_assets": 12410500000, "short_term_debt": null, "long_term_debt": 944000000, "total_debt": 944000000, "total_liabilities": 9775400000, "total_equity": 2649600000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 1921300000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 10900000, "free_cash_flow": 99700000, "dividends_paid": 18300000, "share_repurchases": 0, "shares_issued": 800000, "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": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "ebit": 1400000, "ebitda": 13000000, "pretax_income": -7900000, "tax_provision": -3500000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 1628700000, "total_assets": 12410500000, "short_term_debt": null, "long_term_debt": 944000000, "total_debt": 944000000, "total_liabilities": 9775400000, "total_equity": 2649600000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 1921300000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 10900000, "free_cash_flow": 99700000, "dividends_paid": 18300000, "share_repurchases": 0, "shares_issued": 800000, "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": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "ebit": 1400000, "ebitda": 13000000, "pretax_income": -7900000, "tax_provision": -3500000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92600000, "total_current_assets": 1628700000, "total_assets": 12410500000, "short_term_debt": null, "long_term_debt": 944000000, "total_debt": 944000000, "total_liabilities": 9775400000, "total_equity": 2649600000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 1921300000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 10900000, "free_cash_flow": 99700000, "dividends_paid": 18300000, "share_repurchases": 0, "shares_issued": 800000, "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": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "ebit": 1400000, "ebitda": 13000000, "pretax_income": -7900000, "tax_provision": -3500000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92100000, "total_current_assets": 1089200000, "total_assets": 12410500000, "short_term_debt": null, "long_term_debt": 944000000, "total_debt": 944000000, "total_liabilities": 9775400000, "total_equity": 2649600000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 1250700000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 10900000, "free_cash_flow": 99700000, "dividends_paid": 18300000, "share_repurchases": 0, "shares_issued": 800000, "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": 1108900000, "cost_of_revenue": 828800000, "gross_profit": 280100000, "ebit": 1400000, "ebitda": 13000000, "pretax_income": -7900000, "tax_provision": -3500000, "net_income": -1700000, "net_income_to_common": -1700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92100000, "total_current_assets": 1089200000, "total_assets": 12410500000, "short_term_debt": null, "long_term_debt": 944000000, "total_debt": 944000000, "total_liabilities": 9775400000, "total_equity": 2649600000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 1250700000 }, "cash_flow": { "operating_cash_flow": 88800000, "capital_expenditure": 10900000, "free_cash_flow": 99700000, "dividends_paid": 18300000, "share_repurchases": 0, "shares_issued": 800000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1135800000, "cost_of_revenue": 854500000, "gross_profit": 281300000, "ebit": -43000000, "ebitda": -29900000, "pretax_income": -13500000, "tax_provision": -3500000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1654900000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 943500000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 2183200000 }, "cash_flow": { "operating_cash_flow": 175000000, "capital_expenditure": 8800000, "free_cash_flow": 183800000, "dividends_paid": 18900000, "share_repurchases": -50600000, "shares_issued": 1000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1135800000, "cost_of_revenue": 854500000, "gross_profit": 281300000, "ebit": -43000000, "ebitda": -29900000, "pretax_income": -13500000, "tax_provision": -3500000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1654900000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 943500000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 2183200000 }, "cash_flow": { "operating_cash_flow": 175000000, "capital_expenditure": 8800000, "free_cash_flow": 183800000, "dividends_paid": 18900000, "share_repurchases": -50600000, "shares_issued": 1000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1135800000, "cost_of_revenue": 854500000, "gross_profit": 281300000, "ebit": -43000000, "ebitda": -29900000, "pretax_income": -13500000, "tax_provision": -3500000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1654900000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 943500000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 2183200000 }, "cash_flow": { "operating_cash_flow": 175000000, "capital_expenditure": 8800000, "free_cash_flow": 183800000, "dividends_paid": 18900000, "share_repurchases": -50600000, "shares_issued": 1000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1135800000, "cost_of_revenue": 854500000, "gross_profit": 281300000, "ebit": -43000000, "ebitda": -29900000, "pretax_income": -13500000, "tax_provision": -3500000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1654900000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 943500000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 2183200000 }, "cash_flow": { "operating_cash_flow": 175000000, "capital_expenditure": 8800000, "free_cash_flow": 183800000, "dividends_paid": 18900000, "share_repurchases": -50600000, "shares_issued": 1000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1135800000, "cost_of_revenue": 854500000, "gross_profit": 281300000, "ebit": -43000000, "ebitda": -29900000, "pretax_income": -13500000, "tax_provision": -3500000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1654900000, "total_assets": 12472700000, "short_term_debt": 17100000, "long_term_debt": 943500000, "total_debt": 943500000, "total_liabilities": 9803300000, "total_equity": 2681400000, "shares_outstanding": 58801400, "goodwill_and_intangibles": 2183200000 }, "cash_flow": { "operating_cash_flow": 175000000, "capital_expenditure": 8800000, "free_cash_flow": 183800000, "dividends_paid": 18900000, "share_repurchases": -50600000, "shares_issued": 1000000, "net_debt_issued": null } } ] }, "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": "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }