{ "ticker": { "uuid": "590884ea-1c08-4c70-97d0-edf18b34a881", "symbol": "SEM", "name": "Select Medical Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/590884ea-1c08-4c70-97d0-edf18b34a881/", "api_url": "https://sharemaestro.com/factors/api/tickers/590884ea-1c08-4c70-97d0-edf18b34a881/" }, "latest_snapshot": { "ticker": { "uuid": "590884ea-1c08-4c70-97d0-edf18b34a881", "symbol": "SEM", "name": "Select Medical Holdings", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/590884ea-1c08-4c70-97d0-edf18b34a881/", "api_url": "https://sharemaestro.com/factors/api/tickers/590884ea-1c08-4c70-97d0-edf18b34a881/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.6, "value": 0.84, "quality": 0.14, "momentum": 0.33, "coverage": 0.879, "confidence": 0.842, "delta": 1 }, "headline_factors": { "price": 16.51, "market_cap": 2046298187.05, "pe_ratio": 15.3243, "earnings_yield": 0.06, "ebitda_to_ev": 0.0968, "shareholder_yield": 0.0585, "roe": 0.076, "piotroski_f_score": 5, "momentum_12_1": 0.1118, "volatility_252d": 0.2849 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 15.3243, "ev_ebitda": 10.3295, "earnings_yield": 0.06, "fcf_yield": 0.0284, "shareholder_yield": 0.0585 }, "quality": { "roe": 0.076, "roic": 0.0511, "gross_margin": 0.1131, "fcf_margin": 0.0275, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.1097, "momentum_12_1": 0.1118, "relative_strength": -0.0586 }, "scores": { "value_percentile": 0.84, "quality_percentile": 0.14, "momentum_percentile": 0.33, "growth_composite": 84, "yield_composite": 25, "overall_composite": 40, "os_score": 0.6, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.54, "os": 0.64, "value": 0.85, "quality": 0.2, "momentum": 0.32, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.3606, "earnings_yield": 0.0699, "shareholder_yield": 0.0584, "roe": 0.076, "momentum_12_1": 0.0775 }, { "week_end_date": "2026-06-14", "price": 16.66, "os": 0.8, "value": 0.86, "quality": 0.19, "momentum": 0.67, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.4721, "earnings_yield": 0.0697, "shareholder_yield": 0.0579, "roe": 0.076, "momentum_12_1": 0.115 }, { "week_end_date": "2026-06-21", "price": 16.54, "os": 0.64, "value": 0.85, "quality": 0.18, "momentum": 0.33, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.3606, "earnings_yield": 0.0699, "shareholder_yield": 0.0584, "roe": 0.076, "momentum_12_1": 0.1329 }, { "week_end_date": "2026-06-28", "price": 16.5, "os": 0.8, "value": 0.86, "quality": 0.2, "momentum": 0.66, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.3235, "earnings_yield": 0.07, "shareholder_yield": 0.0585, "roe": 0.076, "momentum_12_1": 0.0996 }, { "week_end_date": "2026-07-05", "price": 16.51, "os": 0.68, "value": 0.86, "quality": 0.22, "momentum": 0.35, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 15.3243, "earnings_yield": 0.07, "shareholder_yield": 0.0585, "roe": 0.076, "momentum_12_1": 0.1118 }, { "week_end_date": "2026-07-12", "price": 16.51, "os": 0.59, "value": 0.83, "quality": 0.18, "momentum": 0.28, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 15.3243, "earnings_yield": 0.06, "shareholder_yield": 0.0585, "roe": 0.076, "momentum_12_1": 0.1118 }, { "week_end_date": "2026-07-19", "price": 16.51, "os": 0.61, "value": 0.84, "quality": 0.14, "momentum": 0.33, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 15.3243, "earnings_yield": 0.06, "shareholder_yield": 0.0585, "roe": 0.076, "momentum_12_1": 0.1118 }, { "week_end_date": "2026-07-26", "price": 16.51, "os": 0.6, "value": 0.84, "quality": 0.14, "momentum": 0.33, "confidence": 0.842, "coverage": 0.879, "pe_ratio": 15.3243, "earnings_yield": 0.06, "shareholder_yield": 0.0585, "roe": 0.076, "momentum_12_1": 0.1118 } ], "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": 5452830000, "cost_of_revenue": 4823535000, "gross_profit": 629295000, "ebit": 336170000, "ebitda": 530994000, "pretax_income": null, "tax_provision": null, "net_income": 146219000, "net_income_to_common": 146219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 40968000, "long_term_debt": 1803979000, "total_debt": 2868714000, "total_liabilities": null, "total_equity": 1705584000, "shares_outstanding": 124017191, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 346467000, "capital_expenditure": -229225000, "free_cash_flow": 117242000, "dividends_paid": -31435000, "share_repurchases": -100077000, "shares_issued": 0, "net_debt_issued": 42338000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5452830000, "cost_of_revenue": 4823535000, "gross_profit": 629295000, "ebit": 336170000, "ebitda": 530994000, "pretax_income": null, "tax_provision": null, "net_income": 146219000, "net_income_to_common": 146219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 40968000, "long_term_debt": 1803979000, "total_debt": 2868714000, "total_liabilities": null, "total_equity": 1705584000, "shares_outstanding": 124017191, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 346467000, "capital_expenditure": -229225000, "free_cash_flow": 117242000, "dividends_paid": -31435000, "share_repurchases": -100077000, "shares_issued": 0, "net_debt_issued": 42338000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5452830000, "cost_of_revenue": 4823535000, "gross_profit": 629295000, "ebit": 336170000, "ebitda": 530994000, "pretax_income": null, "tax_provision": null, "net_income": 146219000, "net_income_to_common": 146219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 40968000, "long_term_debt": 1803979000, "total_debt": 2868714000, "total_liabilities": null, "total_equity": 1705584000, "shares_outstanding": 124017191, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 346467000, "capital_expenditure": -229225000, "free_cash_flow": 117242000, "dividends_paid": -31435000, "share_repurchases": -100077000, "shares_issued": 0, "net_debt_issued": 42338000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5452830000, "cost_of_revenue": 4823535000, "gross_profit": 629295000, "ebit": 390332000, "ebitda": 530635000, "pretax_income": 272749000, "tax_provision": 58216000, "net_income": 146219000, "net_income_to_common": 146219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 229373000, "long_term_debt": 1803979000, "total_debt": 3704076000, "total_liabilities": 3815850000, "total_equity": 1705584000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2461702000 }, "cash_flow": { "operating_cash_flow": 346467000, "capital_expenditure": 36268000, "free_cash_flow": 382735000, "dividends_paid": 31435000, "share_repurchases": -100077000, "shares_issued": 0, "net_debt_issued": 42338000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5452830000, "cost_of_revenue": 4823535000, "gross_profit": 629295000, "ebit": 390332000, "ebitda": 530635000, "pretax_income": 272749000, "tax_provision": 58216000, "net_income": 146219000, "net_income_to_common": 146219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 229373000, "long_term_debt": 1803979000, "total_debt": 3704076000, "total_liabilities": 3815850000, "total_equity": 1705584000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2461702000 }, "cash_flow": { "operating_cash_flow": 346467000, "capital_expenditure": 36268000, "free_cash_flow": 382735000, "dividends_paid": 31435000, "share_repurchases": -100077000, "shares_issued": 0, "net_debt_issued": 42338000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5452830000, "cost_of_revenue": 4823535000, "gross_profit": 629295000, "ebit": 390332000, "ebitda": 530635000, "pretax_income": 272749000, "tax_provision": 58216000, "net_income": 146219000, "net_income_to_common": 146219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 229373000, "long_term_debt": 1803979000, "total_debt": 3704076000, "total_liabilities": 3815850000, "total_equity": 1705584000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2461702000 }, "cash_flow": { "operating_cash_flow": 346467000, "capital_expenditure": 36268000, "free_cash_flow": 382735000, "dividends_paid": 31435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5452830000, "cost_of_revenue": 4823535000, "gross_profit": 629295000, "ebit": 390332000, "ebitda": 530635000, "pretax_income": 272749000, "tax_provision": 58216000, "net_income": 146219000, "net_income_to_common": 146219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 229373000, "long_term_debt": 1803979000, "total_debt": 3704076000, "total_liabilities": 3815850000, "total_equity": 1705584000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2461702000 }, "cash_flow": { "operating_cash_flow": 346467000, "capital_expenditure": 36268000, "free_cash_flow": 382735000, "dividends_paid": 31435000, "share_repurchases": -100077000, "shares_issued": 0, "net_debt_issued": 42338000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5187105000, "cost_of_revenue": 4553461000, "gross_profit": 633644000, "ebit": 268315000, "ebitda": 507268000, "pretax_income": null, "tax_provision": null, "net_income": 214038000, "net_income_to_common": 214038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59694000, "total_current_assets": 1019777000, "total_assets": 5607951000, "short_term_debt": 46072000, "long_term_debt": 1691546000, "total_debt": 2704343000, "total_liabilities": null, "total_equity": 1681355000, "shares_outstanding": 128962850, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 517864000, "capital_expenditure": -222177000, "free_cash_flow": 295687000, "dividends_paid": -64617000, "share_repurchases": -37905000, "shares_issued": 511198000, "net_debt_issued": -493458000 } } ], "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": 1421476000, "cost_of_revenue": 1246008000, "gross_profit": 175468000, "ebit": 98418000, "ebitda": 148095000, "pretax_income": null, "tax_provision": null, "net_income": 43995000, "net_income_to_common": 43995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25683000, "total_current_assets": 1112097000, "total_assets": 6042083000, "short_term_debt": 44579000, "long_term_debt": 1835523000, "total_debt": 2990746000, "total_liabilities": null, "total_equity": 1756021000, "shares_outstanding": 124016800, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37860000, "capital_expenditure": -58898000, "free_cash_flow": -21038000, "dividends_paid": -7751000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31841000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1421476000, "cost_of_revenue": 1246008000, "gross_profit": 175468000, "ebit": 98418000, "ebitda": 148095000, "pretax_income": null, "tax_provision": null, "net_income": 43995000, "net_income_to_common": 43995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25683000, "total_current_assets": 1112097000, "total_assets": 6042083000, "short_term_debt": 44579000, "long_term_debt": 1835523000, "total_debt": 2990746000, "total_liabilities": null, "total_equity": 1756021000, "shares_outstanding": 124016800, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37860000, "capital_expenditure": -58898000, "free_cash_flow": -21038000, "dividends_paid": -7751000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31841000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1421476000, "cost_of_revenue": 1246008000, "gross_profit": 175468000, "ebit": 98418000, "ebitda": 148095000, "pretax_income": null, "tax_provision": null, "net_income": 43995000, "net_income_to_common": 43995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25683000, "total_current_assets": 1112097000, "total_assets": 6042083000, "short_term_debt": 44579000, "long_term_debt": 1835523000, "total_debt": 2990746000, "total_liabilities": null, "total_equity": 1756021000, "shares_outstanding": 124016800, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37860000, "capital_expenditure": -58898000, "free_cash_flow": -21038000, "dividends_paid": -7751000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31841000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1421476000, "cost_of_revenue": 1246008000, "gross_profit": 175468000, "ebit": 110010000, "ebitda": 147676000, "pretax_income": 82093000, "tax_provision": 18318000, "net_income": 43995000, "net_income_to_common": 43995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25683000, "total_current_assets": 1112097000, "total_assets": 6042083000, "short_term_debt": 224028000, "long_term_debt": 1835523000, "total_debt": 2990746000, "total_liabilities": 3936142000, "total_equity": 1756021000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2478043000 }, "cash_flow": { "operating_cash_flow": -3457000, "capital_expenditure": 52339000, "free_cash_flow": 48882000, "dividends_paid": 8060000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31841000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1421476000, "cost_of_revenue": 1246008000, "gross_profit": 175468000, "ebit": 110010000, "ebitda": 147676000, "pretax_income": 82093000, "tax_provision": 18318000, "net_income": 43995000, "net_income_to_common": 43995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25683000, "total_current_assets": 1112097000, "total_assets": 6042083000, "short_term_debt": 224028000, "long_term_debt": 1835523000, "total_debt": 2990746000, "total_liabilities": 3936142000, "total_equity": 1756021000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2478043000 }, "cash_flow": { "operating_cash_flow": -3457000, "capital_expenditure": 52339000, "free_cash_flow": 48882000, "dividends_paid": 8060000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31841000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1421476000, "cost_of_revenue": 1246008000, "gross_profit": 175468000, "ebit": 110010000, "ebitda": 147676000, "pretax_income": 82093000, "tax_provision": 18318000, "net_income": 43995000, "net_income_to_common": 43995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25683000, "total_current_assets": 1112097000, "total_assets": 6042083000, "short_term_debt": 224028000, "long_term_debt": 1835523000, "total_debt": 2990746000, "total_liabilities": 3936142000, "total_equity": 1756021000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2478043000 }, "cash_flow": { "operating_cash_flow": -3457000, "capital_expenditure": 52339000, "free_cash_flow": 48882000, "dividends_paid": 8060000, "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": 1421476000, "cost_of_revenue": 1246008000, "gross_profit": 175468000, "ebit": 98418000, "ebitda": 136084000, "pretax_income": 82093000, "tax_provision": 18318000, "net_income": 43995000, "net_income_to_common": 43995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25683000, "total_current_assets": 1112097000, "total_assets": 6042083000, "short_term_debt": 224028000, "long_term_debt": 1835523000, "total_debt": 2990746000, "total_liabilities": 3936142000, "total_equity": 1756021000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2478043000 }, "cash_flow": { "operating_cash_flow": -3457000, "capital_expenditure": 52339000, "free_cash_flow": 48882000, "dividends_paid": 8060000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31841000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396634000, "cost_of_revenue": 1250800000, "gross_profit": 145834000, "ebit": 63936000, "ebitda": 115540000, "pretax_income": null, "tax_provision": null, "net_income": 20174000, "net_income_to_common": 20174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 40968000, "long_term_debt": 1803979000, "total_debt": 2868714000, "total_liabilities": null, "total_equity": 1705584000, "shares_outstanding": 124017191, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64325000, "capital_expenditure": -59100000, "free_cash_flow": 5225000, "dividends_paid": -7751000, "share_repurchases": -542000, "shares_issued": 0, "net_debt_issued": 15459000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396634000, "cost_of_revenue": 1250800000, "gross_profit": 145834000, "ebit": 63936000, "ebitda": 115540000, "pretax_income": null, "tax_provision": null, "net_income": 20174000, "net_income_to_common": 20174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 40968000, "long_term_debt": 1803979000, "total_debt": 2868714000, "total_liabilities": null, "total_equity": 1705584000, "shares_outstanding": 124017191, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64325000, "capital_expenditure": -59100000, "free_cash_flow": 5225000, "dividends_paid": -7751000, "share_repurchases": -542000, "shares_issued": 0, "net_debt_issued": 15459000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396634000, "cost_of_revenue": 1250800000, "gross_profit": 145834000, "ebit": 63936000, "ebitda": 115540000, "pretax_income": null, "tax_provision": null, "net_income": 20174000, "net_income_to_common": 20174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 40968000, "long_term_debt": 1803979000, "total_debt": 2868714000, "total_liabilities": null, "total_equity": 1705584000, "shares_outstanding": 124017191, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64325000, "capital_expenditure": -59100000, "free_cash_flow": 5225000, "dividends_paid": -7751000, "share_repurchases": -542000, "shares_issued": 0, "net_debt_issued": 15459000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396634000, "cost_of_revenue": 1287005000, "gross_profit": 109629000, "ebit": 79079000, "ebitda": 115284000, "pretax_income": 50464000, "tax_provision": 12722000, "net_income": 20174000, "net_income_to_common": 20174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 229373000, "long_term_debt": 1803979000, "total_debt": 3704076000, "total_liabilities": 3815850000, "total_equity": 1705584000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2461702000 }, "cash_flow": { "operating_cash_flow": 64325000, "capital_expenditure": 59100000, "free_cash_flow": 123425000, "dividends_paid": 7751000, "share_repurchases": -542000, "shares_issued": 0, "net_debt_issued": 15459000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1396634000, "cost_of_revenue": 1287005000, "gross_profit": 109629000, "ebit": 79079000, "ebitda": 115284000, "pretax_income": 50464000, "tax_provision": 12722000, "net_income": 20174000, "net_income_to_common": 20174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26523000, "total_current_assets": 1025281000, "total_assets": 5851589000, "short_term_debt": 229373000, "long_term_debt": 1803979000, "total_debt": 3704076000, "total_liabilities": 3815850000, "total_equity": 1705584000, "shares_outstanding": 123506000, "goodwill_and_intangibles": 2461702000 }, "cash_flow": { "operating_cash_flow": 64325000, "capital_expenditure": 59100000, "free_cash_flow": 123425000, "dividends_paid": 7751000, "share_repurchases": -542000, "shares_issued": 0, "net_debt_issued": 15459000 } } ] }, "strategy_matches": [ { "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 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 } }