{ "ticker": { "uuid": "8574e882-1651-49a0-88a9-771949ff49a4", "symbol": "BFAM", "name": "Bright Horizons Family Solutions Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/8574e882-1651-49a0-88a9-771949ff49a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/8574e882-1651-49a0-88a9-771949ff49a4/" }, "latest_snapshot": { "ticker": { "uuid": "8574e882-1651-49a0-88a9-771949ff49a4", "symbol": "BFAM", "name": "Bright Horizons Family Solutions Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Personal Services", "page_url": "https://sharemaestro.com/factors/ticker/8574e882-1651-49a0-88a9-771949ff49a4/", "api_url": "https://sharemaestro.com/factors/api/tickers/8574e882-1651-49a0-88a9-771949ff49a4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.28, "value": 0.35, "quality": 0.79, "momentum": 0.09, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 75.77, "market_cap": 3986007764.75, "pe_ratio": 21.0705, "earnings_yield": 0.0554, "ebitda_to_ev": 0.072, "shareholder_yield": 0.1071, "roe": 0.1651, "piotroski_f_score": 8, "momentum_12_1": -0.3905, "volatility_252d": 0.401 }, "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": 21.0705, "ev_ebitda": 13.8926, "earnings_yield": 0.0554, "fcf_yield": 0.0813, "shareholder_yield": 0.1071 }, "quality": { "roe": 0.1651, "roic": 0.0768, "gross_margin": 0.2353, "fcf_margin": 0.1562, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0916, "eps_growth_1y": 0.1732, "fcf_growth_1y": 0.1621 }, "momentum": { "price_return_12m": -0.3415, "momentum_12_1": -0.3905, "relative_strength": -0.5098 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.79, "momentum_percentile": 0.09, "growth_composite": 10, "yield_composite": 13, "overall_composite": 72, "os_score": 0.28, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 62.17, "os": 0.67, "value": 0.71, "quality": 0.79, "momentum": 0.05, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.2885, "earnings_yield": 0.0633, "shareholder_yield": 0.1305, "roe": 0.1651, "momentum_12_1": -0.444 }, { "week_end_date": "2026-06-14", "price": 64.85, "os": 0.67, "value": 0.7, "quality": 0.78, "momentum": 0.11, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.0338, "earnings_yield": 0.0616, "shareholder_yield": 0.1251, "roe": 0.1651, "momentum_12_1": -0.4433 }, { "week_end_date": "2026-06-21", "price": 64.32, "os": 0.65, "value": 0.7, "quality": 0.79, "momentum": 0.04, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 17.8864, "earnings_yield": 0.0619, "shareholder_yield": 0.1261, "roe": 0.1651, "momentum_12_1": -0.4462 }, { "week_end_date": "2026-06-28", "price": 70.14, "os": 0.65, "value": 0.67, "quality": 0.78, "momentum": 0.13, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.5049, "earnings_yield": 0.0585, "shareholder_yield": 0.1157, "roe": 0.1651, "momentum_12_1": -0.488 }, { "week_end_date": "2026-07-05", "price": 75.14, "os": 0.28, "value": 0.37, "quality": 0.78, "momentum": 0.06, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 20.8953, "earnings_yield": 0.0558, "shareholder_yield": 0.108, "roe": 0.1651, "momentum_12_1": -0.4844 }, { "week_end_date": "2026-07-12", "price": 73.31, "os": 0.58, "value": 0.64, "quality": 0.79, "momentum": 0.02, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 20.3864, "earnings_yield": 0.0567, "shareholder_yield": 0.1107, "roe": 0.1651, "momentum_12_1": -0.4378 }, { "week_end_date": "2026-07-19", "price": 76.58, "os": 0.27, "value": 0.34, "quality": 0.79, "momentum": 0.08, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 21.2957, "earnings_yield": 0.055, "shareholder_yield": 0.1059, "roe": 0.1651, "momentum_12_1": -0.4401 }, { "week_end_date": "2026-07-26", "price": 75.77, "os": 0.28, "value": 0.35, "quality": 0.79, "momentum": 0.09, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 21.0705, "earnings_yield": 0.0554, "shareholder_yield": 0.1071, "roe": 0.1651, "momentum_12_1": -0.3905 } ], "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": 2933607000, "cost_of_revenue": 2236420000, "gross_profit": 691048000, "ebit": 314665000, "ebitda": 408067000, "pretax_income": 269907000, "tax_provision": 76791000, "net_income": 193116000, "net_income_to_common": 193116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 57422501, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 347680000, "capital_expenditure": 91317000, "free_cash_flow": 438997000, "dividends_paid": null, "share_repurchases": -225411000, "shares_issued": null, "net_debt_issued": -1554000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2933607000, "cost_of_revenue": 2236420000, "gross_profit": 691048000, "ebit": 314665000, "ebitda": 408067000, "pretax_income": 269907000, "tax_provision": 76791000, "net_income": 193116000, "net_income_to_common": 193116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 57422501, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 347680000, "capital_expenditure": 91317000, "free_cash_flow": 438997000, "dividends_paid": null, "share_repurchases": -225411000, "shares_issued": null, "net_debt_issued": -1554000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2933607000, "cost_of_revenue": 2236420000, "gross_profit": 691048000, "ebit": 314665000, "ebitda": 408067000, "pretax_income": 269907000, "tax_provision": 76791000, "net_income": 193116000, "net_income_to_common": 193116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 57422501, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 347680000, "capital_expenditure": 91317000, "free_cash_flow": 438997000, "dividends_paid": null, "share_repurchases": -225411000, "shares_issued": null, "net_debt_issued": -1554000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2933607000, "cost_of_revenue": 2236420000, "gross_profit": 691048000, "ebit": 314665000, "ebitda": 408067000, "pretax_income": 269907000, "tax_provision": 76791000, "net_income": 193116000, "net_income_to_common": 193116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 57422501, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 347680000, "capital_expenditure": 91317000, "free_cash_flow": 438997000, "dividends_paid": null, "share_repurchases": -225411000, "shares_issued": null, "net_debt_issued": -1554000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2933607000, "cost_of_revenue": 2236420000, "gross_profit": 691048000, "ebit": 314665000, "ebitda": 408067000, "pretax_income": 269907000, "tax_provision": 76791000, "net_income": 193116000, "net_income_to_common": 193116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 57422501, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 347680000, "capital_expenditure": 91317000, "free_cash_flow": 438997000, "dividends_paid": null, "share_repurchases": -225411000, "shares_issued": null, "net_debt_issued": -1554000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2933607000, "cost_of_revenue": 2236420000, "gross_profit": 691048000, "ebit": 314665000, "ebitda": 408067000, "pretax_income": 269907000, "tax_provision": 76791000, "net_income": 193116000, "net_income_to_common": 193116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 57422501, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 347680000, "capital_expenditure": 91317000, "free_cash_flow": 438997000, "dividends_paid": null, "share_repurchases": -225411000, "shares_issued": null, "net_debt_issued": -1554000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2933607000, "cost_of_revenue": 2236420000, "gross_profit": 691048000, "ebit": 314665000, "ebitda": 408067000, "pretax_income": 269907000, "tax_provision": 76791000, "net_income": 193116000, "net_income_to_common": 193116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 57422501, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 347680000, "capital_expenditure": 91317000, "free_cash_flow": 438997000, "dividends_paid": null, "share_repurchases": -225411000, "shares_issued": null, "net_debt_issued": -1554000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2686013000, "cost_of_revenue": 2066407000, "gross_profit": 619606000, "ebit": 246619000, "ebitda": 344537000, "pretax_income": 197858000, "tax_provision": 57667000, "net_income": 140191000, "net_income_to_common": 140191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110327000, "total_current_assets": 496031000, "total_assets": 3850319000, "short_term_debt": 130590000, "long_term_debt": 918449000, "total_debt": 1792601000, "total_liabilities": 2571923000, "total_equity": 1278396000, "shares_outstanding": 58472000, "goodwill_and_intangibles": 1960258000 }, "cash_flow": { "operating_cash_flow": 337462000, "capital_expenditure": 97311000, "free_cash_flow": 434773000, "dividends_paid": null, "share_repurchases": -84597000, "shares_issued": null, "net_debt_issued": -17000000 } } ], "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": 712222000, "cost_of_revenue": 549920000, "gross_profit": 162302000, "ebit": 64949000, "ebitda": 88182000, "pretax_income": 52927000, "tax_provision": 18819000, "net_income": 34108000, "net_income_to_common": 34108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134209000, "total_current_assets": 429748000, "total_assets": 3791740000, "short_term_debt": 296080000, "long_term_debt": 897704000, "total_debt": 1873355000, "total_liabilities": 2646110000, "total_equity": 1145630000, "shares_outstanding": 54704178, "goodwill_and_intangibles": 2016897000 }, "cash_flow": { "operating_cash_flow": 107721000, "capital_expenditure": 20121000, "free_cash_flow": 127842000, "dividends_paid": null, "share_repurchases": -224796000, "shares_issued": 0, "net_debt_issued": 138404000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 712222000, "cost_of_revenue": 549920000, "gross_profit": 162302000, "ebit": 64949000, "ebitda": 88182000, "pretax_income": 52927000, "tax_provision": 18819000, "net_income": 34108000, "net_income_to_common": 34108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134209000, "total_current_assets": 429748000, "total_assets": 3791740000, "short_term_debt": 296080000, "long_term_debt": 897704000, "total_debt": 1873355000, "total_liabilities": 2646110000, "total_equity": 1145630000, "shares_outstanding": 54704178, "goodwill_and_intangibles": 2016897000 }, "cash_flow": { "operating_cash_flow": 107721000, "capital_expenditure": 20121000, "free_cash_flow": 127842000, "dividends_paid": null, "share_repurchases": -224796000, "shares_issued": 0, "net_debt_issued": 138404000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 712222000, "cost_of_revenue": 549920000, "gross_profit": 162302000, "ebit": 64949000, "ebitda": 88182000, "pretax_income": 52927000, "tax_provision": 18819000, "net_income": 34108000, "net_income_to_common": 34108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134209000, "total_current_assets": 429748000, "total_assets": 3791740000, "short_term_debt": 296080000, "long_term_debt": 897704000, "total_debt": 1873355000, "total_liabilities": 2646110000, "total_equity": 1145630000, "shares_outstanding": 54704178, "goodwill_and_intangibles": 2016897000 }, "cash_flow": { "operating_cash_flow": 107721000, "capital_expenditure": 20121000, "free_cash_flow": 127842000, "dividends_paid": null, "share_repurchases": -224796000, "shares_issued": 0, "net_debt_issued": 138404000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 712222000, "cost_of_revenue": 549920000, "gross_profit": 162302000, "ebit": 64949000, "ebitda": 88182000, "pretax_income": 52927000, "tax_provision": 18819000, "net_income": 34108000, "net_income_to_common": 34108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134209000, "total_current_assets": 429748000, "total_assets": 3791740000, "short_term_debt": 296080000, "long_term_debt": 897704000, "total_debt": 1873355000, "total_liabilities": 2646110000, "total_equity": 1145630000, "shares_outstanding": 54704178, "goodwill_and_intangibles": 2016897000 }, "cash_flow": { "operating_cash_flow": 107721000, "capital_expenditure": 20121000, "free_cash_flow": 127842000, "dividends_paid": null, "share_repurchases": -224796000, "shares_issued": 0, "net_debt_issued": 138404000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 712222000, "cost_of_revenue": 549920000, "gross_profit": 162302000, "ebit": 64949000, "ebitda": 88182000, "pretax_income": 52927000, "tax_provision": 18819000, "net_income": 34108000, "net_income_to_common": 34108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134209000, "total_current_assets": 429748000, "total_assets": 3791740000, "short_term_debt": 296080000, "long_term_debt": 897704000, "total_debt": 1873355000, "total_liabilities": 2646110000, "total_equity": 1145630000, "shares_outstanding": 54704178, "goodwill_and_intangibles": 2016897000 }, "cash_flow": { "operating_cash_flow": 107721000, "capital_expenditure": 20121000, "free_cash_flow": 127842000, "dividends_paid": null, "share_repurchases": -224796000, "shares_issued": 0, "net_debt_issued": 138404000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 712222000, "cost_of_revenue": 549920000, "gross_profit": 162302000, "ebit": 64949000, "ebitda": 88182000, "pretax_income": 52927000, "tax_provision": 18819000, "net_income": 34108000, "net_income_to_common": 34108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134209000, "total_current_assets": 429748000, "total_assets": 3791740000, "short_term_debt": 296080000, "long_term_debt": 897704000, "total_debt": 1873355000, "total_liabilities": 2646110000, "total_equity": 1145630000, "shares_outstanding": 54704178, "goodwill_and_intangibles": 2016897000 }, "cash_flow": { "operating_cash_flow": 107721000, "capital_expenditure": 20121000, "free_cash_flow": 127842000, "dividends_paid": null, "share_repurchases": -224796000, "shares_issued": 0, "net_debt_issued": 138404000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 712222000, "cost_of_revenue": 549920000, "gross_profit": 162302000, "ebit": 64949000, "ebitda": 88182000, "pretax_income": 52927000, "tax_provision": 18819000, "net_income": 34108000, "net_income_to_common": 34108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134209000, "total_current_assets": 429748000, "total_assets": 3791740000, "short_term_debt": 296080000, "long_term_debt": 897704000, "total_debt": 1873355000, "total_liabilities": 2646110000, "total_equity": 1145630000, "shares_outstanding": 54704178, "goodwill_and_intangibles": 2016897000 }, "cash_flow": { "operating_cash_flow": 107721000, "capital_expenditure": 20121000, "free_cash_flow": 127842000, "dividends_paid": null, "share_repurchases": -224796000, "shares_issued": 0, "net_debt_issued": 138404000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 733698000, "cost_of_revenue": 591847000, "gross_profit": 140457000, "ebit": 45495000, "ebitda": 70242000, "pretax_income": 33855000, "tax_provision": 12115000, "net_income": 21740000, "net_income_to_common": 21740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 56648372, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 144888000, "capital_expenditure": 32410000, "free_cash_flow": 177298000, "dividends_paid": null, "share_repurchases": -120740000, "shares_issued": 231000, "net_debt_issued": 30164000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 733698000, "cost_of_revenue": 591847000, "gross_profit": 140457000, "ebit": 45495000, "ebitda": 70242000, "pretax_income": 33855000, "tax_provision": 12115000, "net_income": 21740000, "net_income_to_common": 21740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 56648372, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 144888000, "capital_expenditure": 32410000, "free_cash_flow": 177298000, "dividends_paid": null, "share_repurchases": -120740000, "shares_issued": 231000, "net_debt_issued": 30164000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 733698000, "cost_of_revenue": 591847000, "gross_profit": 140457000, "ebit": 45495000, "ebitda": 70242000, "pretax_income": 33855000, "tax_provision": 12115000, "net_income": 21740000, "net_income_to_common": 21740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 56648372, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 144888000, "capital_expenditure": 32410000, "free_cash_flow": 177298000, "dividends_paid": null, "share_repurchases": -120740000, "shares_issued": 231000, "net_debt_issued": 30164000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 733698000, "cost_of_revenue": 591847000, "gross_profit": 140457000, "ebit": 45495000, "ebitda": 70242000, "pretax_income": 33855000, "tax_provision": 12115000, "net_income": 21740000, "net_income_to_common": 21740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 56648372, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 144888000, "capital_expenditure": 32410000, "free_cash_flow": 177298000, "dividends_paid": null, "share_repurchases": -120740000, "shares_issued": 231000, "net_debt_issued": 30164000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 733698000, "cost_of_revenue": 591847000, "gross_profit": 140457000, "ebit": 45495000, "ebitda": 70242000, "pretax_income": 33855000, "tax_provision": 12115000, "net_income": 21740000, "net_income_to_common": 21740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140584000, "total_current_assets": 503973000, "total_assets": 4146185000, "short_term_debt": 309781000, "long_term_debt": 747614000, "total_debt": 1760240000, "total_liabilities": 2806894000, "total_equity": 1339291000, "shares_outstanding": 56648372, "goodwill_and_intangibles": 2026469000 }, "cash_flow": { "operating_cash_flow": 144888000, "capital_expenditure": 32410000, "free_cash_flow": 177298000, "dividends_paid": null, "share_repurchases": -120740000, "shares_issued": 231000, "net_debt_issued": 30164000 } } ] }, "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": "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": "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 } }