{ "ticker": { "uuid": "22e57ef7-ca4e-49ee-90a5-e917eead86aa", "symbol": "BC", "name": "Brunswick Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/22e57ef7-ca4e-49ee-90a5-e917eead86aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/22e57ef7-ca4e-49ee-90a5-e917eead86aa/" }, "latest_snapshot": { "ticker": { "uuid": "22e57ef7-ca4e-49ee-90a5-e917eead86aa", "symbol": "BC", "name": "Brunswick Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/22e57ef7-ca4e-49ee-90a5-e917eead86aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/22e57ef7-ca4e-49ee-90a5-e917eead86aa/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.25, "value": 0.28, "quality": 0.14, "momentum": 0.81, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 79.92, "market_cap": 5192757084.96, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0363, "shareholder_yield": 0.0354, "roe": -0.0852, "piotroski_f_score": 5, "momentum_12_1": 0.4606, "volatility_252d": 0.4095 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 27.5129, "earnings_yield": null, "fcf_yield": 0.0967, "shareholder_yield": 0.0354 }, "quality": { "roe": -0.0852, "roic": -0.0061, "gross_margin": 0.2421, "fcf_margin": 0.1288, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0835, "eps_growth_1y": null, "fcf_growth_1y": 0.0031 }, "momentum": { "price_return_12m": 0.347, "momentum_12_1": 0.4606, "relative_strength": 0.1787 }, "scores": { "value_percentile": 0.28, "quality_percentile": 0.14, "momentum_percentile": 0.81, "growth_composite": 33, "yield_composite": 23, "overall_composite": 75, "os_score": 0.25, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 80.01, "os": 0.28, "value": 0.28, "quality": 0.17, "momentum": 0.83, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0353, "roe": -0.0852, "momentum_12_1": 0.4724 }, { "week_end_date": "2026-06-14", "price": 82.16, "os": 0.28, "value": 0.27, "quality": 0.15, "momentum": 0.86, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0344, "roe": -0.0852, "momentum_12_1": 0.4132 }, { "week_end_date": "2026-06-21", "price": 83.16, "os": 0.27, "value": 0.27, "quality": 0.17, "momentum": 0.83, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.034, "roe": -0.0852, "momentum_12_1": 0.4892 }, { "week_end_date": "2026-06-28", "price": 86.66, "os": 0.32, "value": 0.27, "quality": 0.16, "momentum": 0.93, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0326, "roe": -0.0852, "momentum_12_1": 0.5363 }, { "week_end_date": "2026-07-05", "price": 79.09, "os": 0.26, "value": 0.3, "quality": 0.15, "momentum": 0.8, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0357, "roe": -0.0852, "momentum_12_1": 0.3791 }, { "week_end_date": "2026-07-12", "price": 77.9, "os": 0.24, "value": 0.3, "quality": 0.18, "momentum": 0.72, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0363, "roe": -0.0852, "momentum_12_1": 0.3898 }, { "week_end_date": "2026-07-19", "price": 80.45, "os": 0.26, "value": 0.28, "quality": 0.15, "momentum": 0.81, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0351, "roe": -0.0852, "momentum_12_1": 0.428 }, { "week_end_date": "2026-07-26", "price": 79.92, "os": 0.25, "value": 0.28, "quality": 0.14, "momentum": 0.81, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0354, "roe": -0.0852, "momentum_12_1": 0.4606 } ], "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": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "ebit": -24000000, "ebitda": 268500000, "pretax_income": -135700000, "tax_provision": 200000, "net_income": -137300000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 562100000, "capital_expenditure": 165800000, "free_cash_flow": 727900000, "dividends_paid": 112600000, "share_repurchases": -80000000, "shares_issued": null, "net_debt_issued": -239500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "ebit": -24000000, "ebitda": 268500000, "pretax_income": -135700000, "tax_provision": 200000, "net_income": -137300000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 562100000, "capital_expenditure": 165800000, "free_cash_flow": 727900000, "dividends_paid": 112600000, "share_repurchases": -80000000, "shares_issued": null, "net_debt_issued": -239500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "ebit": -24000000, "ebitda": 268500000, "pretax_income": -135700000, "tax_provision": 200000, "net_income": -137300000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 562100000, "capital_expenditure": 165800000, "free_cash_flow": 727900000, "dividends_paid": 112600000, "share_repurchases": -80000000, "shares_issued": null, "net_debt_issued": -239500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "ebit": -24000000, "ebitda": 268500000, "pretax_income": -135700000, "tax_provision": 200000, "net_income": -137300000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 562100000, "capital_expenditure": 165800000, "free_cash_flow": 727900000, "dividends_paid": 112600000, "share_repurchases": -80000000, "shares_issued": null, "net_debt_issued": -239500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "ebit": -24000000, "ebitda": 268500000, "pretax_income": -135700000, "tax_provision": 200000, "net_income": -137300000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 562100000, "capital_expenditure": 165800000, "free_cash_flow": 727900000, "dividends_paid": 112600000, "share_repurchases": -80000000, "shares_issued": null, "net_debt_issued": -239500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "ebit": -24000000, "ebitda": 268500000, "pretax_income": -135700000, "tax_provision": 200000, "net_income": -137300000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 562100000, "capital_expenditure": 165800000, "free_cash_flow": 727900000, "dividends_paid": 112600000, "share_repurchases": -80000000, "shares_issued": null, "net_debt_issued": -239500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5362800000, "cost_of_revenue": 4030600000, "gross_profit": 1332200000, "ebit": -24000000, "ebitda": 268500000, "pretax_income": -135700000, "tax_provision": 200000, "net_income": -137300000, "net_income_to_common": -137300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 562100000, "capital_expenditure": 165800000, "free_cash_flow": 727900000, "dividends_paid": 112600000, "share_repurchases": -80000000, "shares_issued": null, "net_debt_issued": -239500000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5237100000, "cost_of_revenue": 3886300000, "gross_profit": 1350800000, "ebit": 329900000, "ebitda": 618700000, "pretax_income": 203300000, "tax_provision": 54000000, "net_income": 130100000, "net_income_to_common": 130100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269000000, "total_current_assets": 2113800000, "total_assets": 5677700000, "short_term_debt": 268800000, "long_term_debt": 2097800000, "total_debt": 2511700000, "total_liabilities": 3785400000, "total_equity": 1892300000, "shares_outstanding": 67400000, "goodwill_and_intangibles": 1884400000 }, "cash_flow": { "operating_cash_flow": 431400000, "capital_expenditure": 167400000, "free_cash_flow": 598800000, "dividends_paid": 112300000, "share_repurchases": -200000000, "shares_issued": null, "net_debt_issued": -102600000 } } ], "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": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "ebit": 51500000, "ebitda": 126400000, "pretax_income": 26900000, "tax_provision": 5900000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_assets": 5505800000, "short_term_debt": 490200000, "long_term_debt": 1806200000, "total_debt": 2441700000, "total_liabilities": 3904300000, "total_equity": 1601500000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1518900000 }, "cash_flow": { "operating_cash_flow": -64099999, "capital_expenditure": 57200000, "free_cash_flow": -6899999, "dividends_paid": 28700000, "share_repurchases": -16200000, "shares_issued": null, "net_debt_issued": 193800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "ebit": 51500000, "ebitda": 126400000, "pretax_income": 26900000, "tax_provision": 5900000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_assets": 5505800000, "short_term_debt": 490200000, "long_term_debt": 1806200000, "total_debt": 2441700000, "total_liabilities": 3904300000, "total_equity": 1601500000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1518900000 }, "cash_flow": { "operating_cash_flow": -64099999, "capital_expenditure": 57200000, "free_cash_flow": -6899999, "dividends_paid": 28700000, "share_repurchases": -16200000, "shares_issued": null, "net_debt_issued": 193800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "ebit": 51500000, "ebitda": 126400000, "pretax_income": 26900000, "tax_provision": 5900000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_assets": 5505800000, "short_term_debt": 490200000, "long_term_debt": 1806200000, "total_debt": 2441700000, "total_liabilities": 3904300000, "total_equity": 1601500000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1518900000 }, "cash_flow": { "operating_cash_flow": -64099999, "capital_expenditure": 57200000, "free_cash_flow": -6899999, "dividends_paid": 28700000, "share_repurchases": -16200000, "shares_issued": null, "net_debt_issued": 193800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "ebit": 51500000, "ebitda": 126400000, "pretax_income": 26900000, "tax_provision": 5900000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_assets": 5505800000, "short_term_debt": 490200000, "long_term_debt": 1806200000, "total_debt": 2441700000, "total_liabilities": 3904300000, "total_equity": 1601500000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1518900000 }, "cash_flow": { "operating_cash_flow": -64099999, "capital_expenditure": 57200000, "free_cash_flow": -6899999, "dividends_paid": 28700000, "share_repurchases": -16200000, "shares_issued": null, "net_debt_issued": 193800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "ebit": 51500000, "ebitda": 126400000, "pretax_income": 26900000, "tax_provision": 5900000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_assets": 5505800000, "short_term_debt": 490200000, "long_term_debt": 1806200000, "total_debt": 2441700000, "total_liabilities": 3904300000, "total_equity": 1601500000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1518900000 }, "cash_flow": { "operating_cash_flow": -64099999, "capital_expenditure": 57200000, "free_cash_flow": -6899999, "dividends_paid": 28700000, "share_repurchases": -16200000, "shares_issued": null, "net_debt_issued": 193800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "ebit": 51500000, "ebitda": 126400000, "pretax_income": 26900000, "tax_provision": 5900000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_assets": 5505800000, "short_term_debt": 490200000, "long_term_debt": 1806200000, "total_debt": 2441700000, "total_liabilities": 3904300000, "total_equity": 1601500000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1518900000 }, "cash_flow": { "operating_cash_flow": -64099999, "capital_expenditure": 57200000, "free_cash_flow": -6899999, "dividends_paid": 28700000, "share_repurchases": -16200000, "shares_issued": null, "net_debt_issued": 193800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1378100000, "cost_of_revenue": 1034500000, "gross_profit": 343600000, "ebit": 55100000, "ebitda": 130000000, "pretax_income": 26900000, "tax_provision": 5900000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288500000, "total_current_assets": 2286100000, "total_assets": 5505800000, "short_term_debt": 490200000, "long_term_debt": 1806200000, "total_debt": 2441700000, "total_liabilities": 3904300000, "total_equity": 1601500000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1518900000 }, "cash_flow": { "operating_cash_flow": -64099999, "capital_expenditure": 57200000, "free_cash_flow": -6899999, "dividends_paid": 28700000, "share_repurchases": -16200000, "shares_issued": null, "net_debt_issued": 193800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333800000, "cost_of_revenue": 1026000000, "gross_profit": 307800000, "ebit": 52200000, "ebitda": 127800000, "pretax_income": 27200000, "tax_provision": 8600000, "net_income": 18700000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 132900000, "capital_expenditure": 49300000, "free_cash_flow": 182200000, "dividends_paid": 28000000, "share_repurchases": -15000000, "shares_issued": null, "net_debt_issued": -154000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333800000, "cost_of_revenue": 1026000000, "gross_profit": 307800000, "ebit": 52200000, "ebitda": 127800000, "pretax_income": 27200000, "tax_provision": 8600000, "net_income": 18700000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 132900000, "capital_expenditure": 49300000, "free_cash_flow": 182200000, "dividends_paid": 28000000, "share_repurchases": -15000000, "shares_issued": null, "net_debt_issued": -154000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333800000, "cost_of_revenue": 1026000000, "gross_profit": 307800000, "ebit": 52200000, "ebitda": 127800000, "pretax_income": 27200000, "tax_provision": 8600000, "net_income": 18700000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 132900000, "capital_expenditure": 49300000, "free_cash_flow": 182200000, "dividends_paid": 28000000, "share_repurchases": -15000000, "shares_issued": null, "net_debt_issued": -154000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333800000, "cost_of_revenue": 1026000000, "gross_profit": 307800000, "ebit": 52200000, "ebitda": 127800000, "pretax_income": 27200000, "tax_provision": 8600000, "net_income": 18700000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 132900000, "capital_expenditure": 49300000, "free_cash_flow": 182200000, "dividends_paid": 28000000, "share_repurchases": -15000000, "shares_issued": null, "net_debt_issued": -154000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1333800000, "cost_of_revenue": 1026000000, "gross_profit": 307800000, "ebit": 52200000, "ebitda": 127800000, "pretax_income": 27200000, "tax_provision": 8600000, "net_income": 18700000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274900000, "total_current_assets": 2063300000, "total_assets": 5312200000, "short_term_debt": 318500000, "long_term_debt": 1806800000, "total_debt": 2428700000, "total_liabilities": 3686600000, "total_equity": 1625600000, "shares_outstanding": 65700000, "goodwill_and_intangibles": 1536000000 }, "cash_flow": { "operating_cash_flow": 132900000, "capital_expenditure": 49300000, "free_cash_flow": 182200000, "dividends_paid": 28000000, "share_repurchases": -15000000, "shares_issued": null, "net_debt_issued": -154000000 } } ] }, "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": "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 } }