{ "ticker": { "uuid": "1b302ef2-d039-4ea9-94d1-6e2b73467770", "symbol": "SPB", "name": "Spectrum Brands Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/1b302ef2-d039-4ea9-94d1-6e2b73467770/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b302ef2-d039-4ea9-94d1-6e2b73467770/" }, "latest_snapshot": { "ticker": { "uuid": "1b302ef2-d039-4ea9-94d1-6e2b73467770", "symbol": "SPB", "name": "Spectrum Brands Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/1b302ef2-d039-4ea9-94d1-6e2b73467770/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b302ef2-d039-4ea9-94d1-6e2b73467770/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.81, "value": 0.75, "quality": 0.23, "momentum": 0.87, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 88.69, "market_cap": 2039479409.24, "pe_ratio": 16.1351, "earnings_yield": 0.0481, "ebitda_to_ev": 0.0856, "shareholder_yield": 0.0878, "roe": 0.0665, "piotroski_f_score": 5, "momentum_12_1": 0.5411, "volatility_252d": 0.3669 }, "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": 16.1351, "ev_ebitda": 11.6757, "earnings_yield": 0.0481, "fcf_yield": 0.1406, "shareholder_yield": 0.0878 }, "quality": { "roe": 0.0665, "roic": 0.0381, "gross_margin": 0.3679, "fcf_margin": 0.1316, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0376, "eps_growth_1y": 1.1387, "fcf_growth_1y": 1.4366 }, "momentum": { "price_return_12m": 0.6277, "momentum_12_1": 0.5411, "relative_strength": 0.4787 }, "scores": { "value_percentile": 0.75, "quality_percentile": 0.23, "momentum_percentile": 0.87, "growth_composite": 74, "yield_composite": 13, "overall_composite": 19, "os_score": 0.81, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 81.55, "os": 0.8, "value": 0.76, "quality": 0.25, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 14.9644, "earnings_yield": 0.051, "shareholder_yield": 0.0949, "roe": 0.0665, "momentum_12_1": 0.4922 }, { "week_end_date": "2026-06-14", "price": 83.3, "os": 0.82, "value": 0.77, "quality": 0.26, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 15.2855, "earnings_yield": 0.0502, "shareholder_yield": 0.0929, "roe": 0.0665, "momentum_12_1": 0.5242 }, { "week_end_date": "2026-06-21", "price": 83.97, "os": 0.81, "value": 0.75, "quality": 0.26, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 15.4084, "earnings_yield": 0.0499, "shareholder_yield": 0.0922, "roe": 0.0665, "momentum_12_1": 0.5383 }, { "week_end_date": "2026-06-28", "price": 87.49, "os": 0.82, "value": 0.75, "quality": 0.26, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 16.0543, "earnings_yield": 0.0483, "shareholder_yield": 0.0885, "roe": 0.0665, "momentum_12_1": 0.5322 }, { "week_end_date": "2026-07-05", "price": 84.99, "os": 0.82, "value": 0.76, "quality": 0.28, "momentum": 0.85, "confidence": 0.991, "coverage": 1, "pe_ratio": 15.462, "earnings_yield": 0.0497, "shareholder_yield": 0.0917, "roe": 0.0665, "momentum_12_1": 0.4832 }, { "week_end_date": "2026-07-12", "price": 83.31, "os": 0.81, "value": 0.77, "quality": 0.27, "momentum": 0.77, "confidence": 0.98, "coverage": 1, "pe_ratio": 15.1564, "earnings_yield": 0.0505, "shareholder_yield": 0.0935, "roe": 0.0665, "momentum_12_1": 0.4889 }, { "week_end_date": "2026-07-19", "price": 88.69, "os": 0.81, "value": 0.75, "quality": 0.23, "momentum": 0.87, "confidence": 0.969, "coverage": 1, "pe_ratio": 16.1351, "earnings_yield": 0.0481, "shareholder_yield": 0.0878, "roe": 0.0665, "momentum_12_1": 0.5411 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2809000000, "cost_of_revenue": 1777100000, "gross_profit": 1031900000, "ebit": 117200000, "ebitda": 215200000, "pretax_income": 87200000, "tax_provision": -13000000, "net_income": 99900000, "net_income_to_common": 99900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 1184200000, "total_assets": 3379600000, "short_term_debt": 43500000, "long_term_debt": 556200000, "total_debt": 654200000, "total_liabilities": 1469900000, "total_equity": 1909700000, "shares_outstanding": 25900000, "goodwill_and_intangibles": 1804400000 }, "cash_flow": { "operating_cash_flow": 204100000, "capital_expenditure": 38300000, "free_cash_flow": 242400000, "dividends_paid": 48200000, "share_repurchases": -326400000, "shares_issued": null, "net_debt_issued": -10800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2809000000, "cost_of_revenue": 1777100000, "gross_profit": 1031900000, "ebit": 117200000, "ebitda": 215200000, "pretax_income": 87200000, "tax_provision": -13000000, "net_income": 99900000, "net_income_to_common": 99900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 1184200000, "total_assets": 3379600000, "short_term_debt": 43500000, "long_term_debt": 556200000, "total_debt": 654200000, "total_liabilities": 1469900000, "total_equity": 1909700000, "shares_outstanding": 25900000, "goodwill_and_intangibles": 1804400000 }, "cash_flow": { "operating_cash_flow": 204100000, "capital_expenditure": 38300000, "free_cash_flow": 242400000, "dividends_paid": 48200000, "share_repurchases": -326400000, "shares_issued": null, "net_debt_issued": -10800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2809000000, "cost_of_revenue": 1777100000, "gross_profit": 1031900000, "ebit": 117200000, "ebitda": 215200000, "pretax_income": 87200000, "tax_provision": -13000000, "net_income": 99900000, "net_income_to_common": 99900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 1184200000, "total_assets": 3379600000, "short_term_debt": 43500000, "long_term_debt": 556200000, "total_debt": 654200000, "total_liabilities": 1469900000, "total_equity": 1909700000, "shares_outstanding": 25900000, "goodwill_and_intangibles": 1804400000 }, "cash_flow": { "operating_cash_flow": 204100000, "capital_expenditure": 38300000, "free_cash_flow": 242400000, "dividends_paid": 48200000, "share_repurchases": -326400000, "shares_issued": null, "net_debt_issued": -10800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2809000000, "cost_of_revenue": 1777100000, "gross_profit": 1031900000, "ebit": 117200000, "ebitda": 215200000, "pretax_income": 87200000, "tax_provision": -13000000, "net_income": 99900000, "net_income_to_common": 99900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 1184200000, "total_assets": 3379600000, "short_term_debt": 43500000, "long_term_debt": 556200000, "total_debt": 654200000, "total_liabilities": 1469900000, "total_equity": 1909700000, "shares_outstanding": 25900000, "goodwill_and_intangibles": 1804400000 }, "cash_flow": { "operating_cash_flow": 204100000, "capital_expenditure": 38300000, "free_cash_flow": 242400000, "dividends_paid": 48200000, "share_repurchases": -326400000, "shares_issued": null, "net_debt_issued": -10800000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2809000000, "cost_of_revenue": 1777100000, "gross_profit": 1031900000, "ebit": 117200000, "ebitda": 215200000, "pretax_income": 87200000, "tax_provision": -13000000, "net_income": 99900000, "net_income_to_common": 99900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 1184200000, "total_assets": 3379600000, "short_term_debt": 43500000, "long_term_debt": 556200000, "total_debt": 654200000, "total_liabilities": 1469900000, "total_equity": 1909700000, "shares_outstanding": 25900000, "goodwill_and_intangibles": 1804400000 }, "cash_flow": { "operating_cash_flow": 204100000, "capital_expenditure": 38300000, "free_cash_flow": 242400000, "dividends_paid": 48200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2809000000, "cost_of_revenue": 1777100000, "gross_profit": 1031900000, "ebit": 117200000, "ebitda": 215200000, "pretax_income": 87200000, "tax_provision": -13000000, "net_income": 99900000, "net_income_to_common": 99900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123600000, "total_current_assets": 1184200000, "total_assets": 3379600000, "short_term_debt": 43500000, "long_term_debt": 556200000, "total_debt": 654200000, "total_liabilities": 1469900000, "total_equity": 1909700000, "shares_outstanding": 25900000, "goodwill_and_intangibles": 1804400000 }, "cash_flow": { "operating_cash_flow": 204100000, "capital_expenditure": 38300000, "free_cash_flow": 242400000, "dividends_paid": 48200000, "share_repurchases": -326400000, "shares_issued": null, "net_debt_issued": -10800000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2963900000, "cost_of_revenue": 1854600000, "gross_profit": 1109300000, "ebit": 183100000, "ebitda": 284900000, "pretax_income": 163600000, "tax_provision": 64300000, "net_income": 124800000, "net_income_to_common": 124800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368900000, "total_current_assets": 1578600000, "total_assets": 3842300000, "short_term_debt": 9400000, "long_term_debt": 551400000, "total_debt": 647800000, "total_liabilities": 1700600000, "total_equity": 2140900000, "shares_outstanding": 30500000, "goodwill_and_intangibles": 1855300000 }, "cash_flow": { "operating_cash_flow": 162600000, "capital_expenditure": 44000000, "free_cash_flow": 206600000, "dividends_paid": 50600000, "share_repurchases": -482700000, "shares_issued": null, "net_debt_issued": -999300000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2963900000, "cost_of_revenue": 1854600000, "gross_profit": 1109300000, "ebit": 183100000, "ebitda": 284900000, "pretax_income": 163600000, "tax_provision": 64300000, "net_income": 124800000, "net_income_to_common": 124800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368900000, "total_current_assets": 1578600000, "total_assets": 3842300000, "short_term_debt": 9400000, "long_term_debt": 551400000, "total_debt": 647800000, "total_liabilities": 1700600000, "total_equity": 2140900000, "shares_outstanding": 30500000, "goodwill_and_intangibles": 1855300000 }, "cash_flow": { "operating_cash_flow": 162600000, "capital_expenditure": 44000000, "free_cash_flow": 206600000, "dividends_paid": 50600000, "share_repurchases": -482700000, "shares_issued": null, "net_debt_issued": -999300000 } } ], "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": 708800000, "cost_of_revenue": 434000000, "gross_profit": 274800000, "ebit": 44100000, "ebitda": 68300000, "pretax_income": 36800000, "tax_provision": 14300000, "net_income": 22500000, "net_income_to_common": 22500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 1270500000, "total_assets": 3473900000, "short_term_debt": 32900000, "long_term_debt": 575900000, "total_debt": 725500000, "total_liabilities": 1573200000, "total_equity": 1900700000, "shares_outstanding": 23300000, "goodwill_and_intangibles": 1779700000 }, "cash_flow": { "operating_cash_flow": 10200000, "capital_expenditure": 9300000, "free_cash_flow": 19500000, "dividends_paid": 10900000, "share_repurchases": -6800000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 708800000, "cost_of_revenue": 434000000, "gross_profit": 274800000, "ebit": 44100000, "ebitda": 68300000, "pretax_income": 36800000, "tax_provision": 14300000, "net_income": 22500000, "net_income_to_common": 22500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 1270500000, "total_assets": 3473900000, "short_term_debt": 32900000, "long_term_debt": 575900000, "total_debt": 725500000, "total_liabilities": 1573200000, "total_equity": 1900700000, "shares_outstanding": 23300000, "goodwill_and_intangibles": 1779700000 }, "cash_flow": { "operating_cash_flow": 10200000, "capital_expenditure": 9300000, "free_cash_flow": 19500000, "dividends_paid": 10900000, "share_repurchases": -6800000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 708800000, "cost_of_revenue": 434000000, "gross_profit": 274800000, "ebit": 44100000, "ebitda": 68300000, "pretax_income": 36800000, "tax_provision": 14300000, "net_income": 22500000, "net_income_to_common": 22500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 1270500000, "total_assets": 3473900000, "short_term_debt": 32900000, "long_term_debt": 575900000, "total_debt": 725500000, "total_liabilities": 1573200000, "total_equity": 1900700000, "shares_outstanding": 23300000, "goodwill_and_intangibles": 1779700000 }, "cash_flow": { "operating_cash_flow": 10200000, "capital_expenditure": 9300000, "free_cash_flow": 19500000, "dividends_paid": 10900000, "share_repurchases": -6800000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 708800000, "cost_of_revenue": 434000000, "gross_profit": 274800000, "ebit": 44100000, "ebitda": 68300000, "pretax_income": 36800000, "tax_provision": 14300000, "net_income": 22500000, "net_income_to_common": 22500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 1270500000, "total_assets": 3473900000, "short_term_debt": 32900000, "long_term_debt": 575900000, "total_debt": 725500000, "total_liabilities": 1573200000, "total_equity": 1900700000, "shares_outstanding": 23300000, "goodwill_and_intangibles": 1779700000 }, "cash_flow": { "operating_cash_flow": 10200000, "capital_expenditure": 9300000, "free_cash_flow": 19500000, "dividends_paid": 10900000, "share_repurchases": -6800000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 708800000, "cost_of_revenue": 434000000, "gross_profit": 274800000, "ebit": 44100000, "ebitda": 68300000, "pretax_income": 36800000, "tax_provision": 14300000, "net_income": 22500000, "net_income_to_common": 22500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 1270500000, "total_assets": 3473900000, "short_term_debt": 32900000, "long_term_debt": 575900000, "total_debt": 725500000, "total_liabilities": 1573200000, "total_equity": 1900700000, "shares_outstanding": 23300000, "goodwill_and_intangibles": 1779700000 }, "cash_flow": { "operating_cash_flow": 10200000, "capital_expenditure": 9300000, "free_cash_flow": 19500000, "dividends_paid": 10900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 708800000, "cost_of_revenue": 434000000, "gross_profit": 274800000, "ebit": 57700000, "ebitda": 81900000, "pretax_income": 36800000, "tax_provision": 14300000, "net_income": 22500000, "net_income_to_common": 22500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 1270500000, "total_assets": 3473900000, "short_term_debt": 32900000, "long_term_debt": 575900000, "total_debt": 725500000, "total_liabilities": 1573200000, "total_equity": 1900700000, "shares_outstanding": 23300000, "goodwill_and_intangibles": 1779700000 }, "cash_flow": { "operating_cash_flow": 10200000, "capital_expenditure": 9300000, "free_cash_flow": 19500000, "dividends_paid": 10900000, "share_repurchases": -6800000, "shares_issued": null, "net_debt_issued": -3200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 677000000, "cost_of_revenue": 435400000, "gross_profit": 241600000, "ebit": 27300000, "ebitda": 53100000, "pretax_income": 20500000, "tax_provision": -8900000, "net_income": 28400000, "net_income_to_common": 28400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126600000, "total_current_assets": 1200800000, "total_assets": 3422900000, "short_term_debt": 31800000, "long_term_debt": 554300000, "total_debt": 809100000, "total_liabilities": 1523600000, "total_equity": 1899300000, "shares_outstanding": 23500000, "goodwill_and_intangibles": 1796500000 }, "cash_flow": { "operating_cash_flow": 67400000, "capital_expenditure": 8100000, "free_cash_flow": 75500000, "dividends_paid": 10900000, "share_repurchases": -35500000, "shares_issued": null, "net_debt_issued": -3000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 677000000, "cost_of_revenue": 435400000, "gross_profit": 241600000, "ebit": 27300000, "ebitda": 53100000, "pretax_income": 20500000, "tax_provision": -8900000, "net_income": 28400000, "net_income_to_common": 28400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126600000, "total_current_assets": 1200800000, "total_assets": 3422900000, "short_term_debt": 31800000, "long_term_debt": 554300000, "total_debt": 809100000, "total_liabilities": 1523600000, "total_equity": 1899300000, "shares_outstanding": 23500000, "goodwill_and_intangibles": 1796500000 }, "cash_flow": { "operating_cash_flow": 67400000, "capital_expenditure": 8100000, "free_cash_flow": 75500000, "dividends_paid": 10900000, "share_repurchases": -35500000, "shares_issued": null, "net_debt_issued": -3000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 677000000, "cost_of_revenue": 435400000, "gross_profit": 241600000, "ebit": 27300000, "ebitda": 53100000, "pretax_income": 20500000, "tax_provision": -8900000, "net_income": 28400000, "net_income_to_common": 28400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126600000, "total_current_assets": 1200800000, "total_assets": 3422900000, "short_term_debt": 31800000, "long_term_debt": 554300000, "total_debt": 809100000, "total_liabilities": 1523600000, "total_equity": 1899300000, "shares_outstanding": 23500000, "goodwill_and_intangibles": 1796500000 }, "cash_flow": { "operating_cash_flow": 67400000, "capital_expenditure": 8100000, "free_cash_flow": 75500000, "dividends_paid": 10900000, "share_repurchases": -35500000, "shares_issued": null, "net_debt_issued": -3000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 677000000, "cost_of_revenue": 435400000, "gross_profit": 241600000, "ebit": 27300000, "ebitda": 53100000, "pretax_income": 20500000, "tax_provision": -8900000, "net_income": 28400000, "net_income_to_common": 28400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126600000, "total_current_assets": 1200800000, "total_assets": 3422900000, "short_term_debt": 31800000, "long_term_debt": 554300000, "total_debt": 809100000, "total_liabilities": 1523600000, "total_equity": 1899300000, "shares_outstanding": 23500000, "goodwill_and_intangibles": 1796500000 }, "cash_flow": { "operating_cash_flow": 67400000, "capital_expenditure": 8100000, "free_cash_flow": 75500000, "dividends_paid": 10900000, "share_repurchases": -35500000, "shares_issued": null, "net_debt_issued": -3000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 677000000, "cost_of_revenue": 435400000, "gross_profit": 241600000, "ebit": 27300000, "ebitda": 53100000, "pretax_income": 20500000, "tax_provision": -8900000, "net_income": 28400000, "net_income_to_common": 28400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126600000, "total_current_assets": 1200800000, "total_assets": 3422900000, "short_term_debt": 31800000, "long_term_debt": 554300000, "total_debt": 809100000, "total_liabilities": 1523600000, "total_equity": 1899300000, "shares_outstanding": 23500000, "goodwill_and_intangibles": 1796500000 }, "cash_flow": { "operating_cash_flow": 67400000, "capital_expenditure": 8100000, "free_cash_flow": 75500000, "dividends_paid": 10900000, "share_repurchases": null, "shares_issued": null, "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": 677000000, "cost_of_revenue": 435400000, "gross_profit": 241600000, "ebit": 27300000, "ebitda": 53100000, "pretax_income": 20500000, "tax_provision": -8900000, "net_income": 28400000, "net_income_to_common": 28400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126600000, "total_current_assets": 1200800000, "total_assets": 3422900000, "short_term_debt": 31800000, "long_term_debt": 554300000, "total_debt": 809100000, "total_liabilities": 1523600000, "total_equity": 1899300000, "shares_outstanding": 23500000, "goodwill_and_intangibles": 1796500000 }, "cash_flow": { "operating_cash_flow": 67400000, "capital_expenditure": 8100000, "free_cash_flow": 75500000, "dividends_paid": 10900000, "share_repurchases": -35500000, "shares_issued": null, "net_debt_issued": -3000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-09-30" }, "schema": { "public_fields_only": true } }