{ "ticker": { "uuid": "8e5391ca-5dda-4ea2-aad0-be813344998a", "symbol": "FSV", "name": "FirstService Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/8e5391ca-5dda-4ea2-aad0-be813344998a/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e5391ca-5dda-4ea2-aad0-be813344998a/" }, "latest_snapshot": { "ticker": { "uuid": "8e5391ca-5dda-4ea2-aad0-be813344998a", "symbol": "FSV", "name": "FirstService Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/8e5391ca-5dda-4ea2-aad0-be813344998a/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e5391ca-5dda-4ea2-aad0-be813344998a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.15, "value": 0.22, "quality": 0.75, "momentum": 0.1, "coverage": 0.97, "confidence": 0.97, "delta": 3 }, "headline_factors": { "price": 137.46, "market_cap": 6321089577.48, "pe_ratio": 39.2924, "earnings_yield": 0.0424, "ebitda_to_ev": 0.0659, "shareholder_yield": 0.0084, "roe": 0.1321, "piotroski_f_score": 6, "momentum_12_1": -0.2937, "volatility_252d": 0.2643 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 39.2924, "ev_ebitda": 15.1654, "earnings_yield": 0.0424, "fcf_yield": 0.0717, "shareholder_yield": 0.0084 }, "quality": { "roe": 0.1321, "roic": 0.0972, "gross_margin": 0.2984, "fcf_margin": 0.1055, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0283, "eps_growth_1y": 0.1336, "fcf_growth_1y": 0.1954 }, "momentum": { "price_return_12m": -0.3093, "momentum_12_1": -0.2937, "relative_strength": -0.5255 }, "scores": { "value_percentile": 0.22, "quality_percentile": 0.75, "momentum_percentile": 0.1, "growth_composite": 71, "yield_composite": 74, "overall_composite": 85, "os_score": 0.15, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 140.38, "os": 0.17, "value": 0.24, "quality": 0.72, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.6439, "earnings_yield": 0.0441, "shareholder_yield": -0.0047, "roe": 0.114, "momentum_12_1": -0.2321 }, { "week_end_date": "2026-06-14", "price": 143.05, "os": 0.15, "value": 0.24, "quality": 0.72, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 40.3992, "earnings_yield": 0.0434, "shareholder_yield": -0.0046, "roe": 0.114, "momentum_12_1": -0.2626 }, { "week_end_date": "2026-06-21", "price": 137.53, "os": 0.18, "value": 0.25, "quality": 0.74, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 38.8408, "earnings_yield": 0.0448, "shareholder_yield": -0.0047, "roe": 0.114, "momentum_12_1": -0.2341 }, { "week_end_date": "2026-06-28", "price": 140.55, "os": 0.17, "value": 0.26, "quality": 0.72, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.6918, "earnings_yield": 0.044, "shareholder_yield": -0.0046, "roe": 0.114, "momentum_12_1": -0.2202 }, { "week_end_date": "2026-07-05", "price": 145.74, "os": 0.18, "value": 0.25, "quality": 0.71, "momentum": 0.14, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 41.1566, "earnings_yield": 0.0428, "shareholder_yield": -0.0043, "roe": 0.114, "momentum_12_1": -0.2106 }, { "week_end_date": "2026-07-12", "price": 143.44, "os": 0.23, "value": 0.25, "quality": 0.77, "momentum": 0.22, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 40.5085, "earnings_yield": 0.0433, "shareholder_yield": -0.0043, "roe": 0.114, "momentum_12_1": -0.1917 }, { "week_end_date": "2026-07-19", "price": 148.46, "os": 0.18, "value": 0.23, "quality": 0.76, "momentum": 0.14, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 41.9261, "earnings_yield": 0.0422, "shareholder_yield": -0.0042, "roe": 0.114, "momentum_12_1": -0.2237 }, { "week_end_date": "2026-07-26", "price": 137.46, "os": 0.15, "value": 0.22, "quality": 0.75, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.2924, "earnings_yield": 0.0424, "shareholder_yield": 0.0084, "roe": 0.1321, "momentum_12_1": -0.2937 } ], "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": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "ebit": 341533316, "ebitda": 527358911, "pretax_income": 267568575, "tax_provision": 76047646, "net_income": 145646141, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 453747435, "capital_expenditure": 129940547, "free_cash_flow": 583687982, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -214729000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "ebit": 341533316, "ebitda": 527358911, "pretax_income": 267568575, "tax_provision": 76047646, "net_income": 145646141, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 453747435, "capital_expenditure": 129940547, "free_cash_flow": 583687982, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -214729000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "ebit": 341533316, "ebitda": 527358911, "pretax_income": 267568575, "tax_provision": 76047646, "net_income": 145646141, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 453747435, "capital_expenditure": 129940547, "free_cash_flow": 583687982, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -214729000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "ebit": 341533316, "ebitda": 527358911, "pretax_income": 267568575, "tax_provision": 76047646, "net_income": 145646141, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 453747435, "capital_expenditure": 129940547, "free_cash_flow": 583687982, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -214729000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "ebit": 341533316, "ebitda": 527358911, "pretax_income": 267568575, "tax_provision": 76047646, "net_income": 145646141, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 453747435, "capital_expenditure": 129940547, "free_cash_flow": 583687982, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -214729000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "ebit": 341533316, "ebitda": 527358911, "pretax_income": 267568575, "tax_provision": 76047646, "net_income": 145646141, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 453747435, "capital_expenditure": 129940547, "free_cash_flow": 583687982, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -214729000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "ebit": 341533316, "ebitda": 527358911, "pretax_income": 267568575, "tax_provision": 76047646, "net_income": 145646141, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 453747435, "capital_expenditure": 129940547, "free_cash_flow": 583687982, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -214729000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5216894000, "cost_of_revenue": 3498974000, "gross_profit": 1717920000, "ebit": 340751000, "ebitda": 506020000, "pretax_income": 257898000, "tax_provision": 70124000, "net_income": 134375000, "net_income_to_common": 134375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227598000, "total_current_assets": 1559353000, "total_assets": 4194852000, "short_term_debt": 94682000, "long_term_debt": 1257143000, "total_debt": 1566248000, "total_liabilities": 2557769000, "total_equity": 1187746000, "shares_outstanding": 45280000, "goodwill_and_intangibles": 2110866000 }, "cash_flow": { "operating_cash_flow": 285674000, "capital_expenditure": 112798000, "free_cash_flow": 398472000, "dividends_paid": 43828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 103577000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1412440528, "cost_of_revenue": 1042391248, "gross_profit": 370049280, "ebit": 96559128, "ebitda": 145760182, "pretax_income": 81420567, "tax_provision": 22037799, "net_income": 44138949, "net_income_to_common": 44138949, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173351000, "total_current_assets": 1526626041, "total_assets": 4357147141, "short_term_debt": 73614000, "long_term_debt": 1236731000, "total_debt": 1557426842, "total_liabilities": 2634938322, "total_equity": 1218087000, "shares_outstanding": 31920768, "goodwill_and_intangibles": 2226999390 }, "cash_flow": { "operating_cash_flow": 127259025, "capital_expenditure": 30670247, "free_cash_flow": 157929272, "dividends_paid": 13780090, "share_repurchases": -248417000, "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": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "ebit": 47643000, "ebitda": 95709000, "pretax_income": 32368000, "tax_provision": 8745000, "net_income": 19989000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_assets": 4292511000, "short_term_debt": 72838000, "long_term_debt": 1042187000, "total_debt": 1366309000, "total_liabilities": 2385943000, "total_equity": 1428962000, "shares_outstanding": 45903000, "goodwill_and_intangibles": 2181003000 }, "cash_flow": { "operating_cash_flow": 88220000, "capital_expenditure": 28435000, "free_cash_flow": 116655000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": 40042000, "net_debt_issued": -26882000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "ebit": 47643000, "ebitda": 95709000, "pretax_income": 32368000, "tax_provision": 8745000, "net_income": 19989000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_assets": 4292511000, "short_term_debt": 72838000, "long_term_debt": 1042187000, "total_debt": 1366309000, "total_liabilities": 2385943000, "total_equity": 1428962000, "shares_outstanding": 45903000, "goodwill_and_intangibles": 2181003000 }, "cash_flow": { "operating_cash_flow": 88220000, "capital_expenditure": 28435000, "free_cash_flow": 116655000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": 40042000, "net_debt_issued": -26882000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "ebit": 47643000, "ebitda": 95709000, "pretax_income": 32368000, "tax_provision": 8745000, "net_income": 19989000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_assets": 4292511000, "short_term_debt": 72838000, "long_term_debt": 1042187000, "total_debt": 1366309000, "total_liabilities": 2385943000, "total_equity": 1428962000, "shares_outstanding": 45903000, "goodwill_and_intangibles": 2181003000 }, "cash_flow": { "operating_cash_flow": 88220000, "capital_expenditure": 28435000, "free_cash_flow": 116655000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": 40042000, "net_debt_issued": -26882000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "ebit": 47643000, "ebitda": 95709000, "pretax_income": 32368000, "tax_provision": 8745000, "net_income": 19989000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_assets": 4292511000, "short_term_debt": 72838000, "long_term_debt": 1042187000, "total_debt": 1366309000, "total_liabilities": 2385943000, "total_equity": 1428962000, "shares_outstanding": 45903000, "goodwill_and_intangibles": 2181003000 }, "cash_flow": { "operating_cash_flow": 88220000, "capital_expenditure": 28435000, "free_cash_flow": 116655000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": 40042000, "net_debt_issued": -26882000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "ebit": 47643000, "ebitda": 95709000, "pretax_income": 32368000, "tax_provision": 8745000, "net_income": 19989000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_assets": 4292511000, "short_term_debt": 72838000, "long_term_debt": 1042187000, "total_debt": 1366309000, "total_liabilities": 2385943000, "total_equity": 1428962000, "shares_outstanding": 45903000, "goodwill_and_intangibles": 2181003000 }, "cash_flow": { "operating_cash_flow": 88220000, "capital_expenditure": 28435000, "free_cash_flow": 116655000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": 40042000, "net_debt_issued": -26882000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "ebit": 47643000, "ebitda": 95709000, "pretax_income": 32368000, "tax_provision": 8745000, "net_income": 19989000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_assets": 4292511000, "short_term_debt": 72838000, "long_term_debt": 1042187000, "total_debt": 1366309000, "total_liabilities": 2385943000, "total_equity": 1428962000, "shares_outstanding": 45903000, "goodwill_and_intangibles": 2181003000 }, "cash_flow": { "operating_cash_flow": 88220000, "capital_expenditure": 28435000, "free_cash_flow": 116655000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": 40042000, "net_debt_issued": -26882000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "ebit": 47643000, "ebitda": 95709000, "pretax_income": 32368000, "tax_provision": 8745000, "net_income": 19989000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_assets": 4292511000, "short_term_debt": 72838000, "long_term_debt": 1042187000, "total_debt": 1366309000, "total_liabilities": 2385943000, "total_equity": 1428962000, "shares_outstanding": 45903000, "goodwill_and_intangibles": 3698061895 }, "cash_flow": { "operating_cash_flow": 88220000, "capital_expenditure": 28435000, "free_cash_flow": 116655000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": 40042000, "net_debt_issued": -26882000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1404640248, "cost_of_revenue": 1027173946, "gross_profit": 377466302, "ebit": 87149316, "ebitda": 136664911, "pretax_income": 69793575, "tax_provision": 18670646, "net_income": 39577141, "net_income_to_common": 39577141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 121416751, "capital_expenditure": 32794258, "free_cash_flow": 154211009, "dividends_paid": 12571000, "share_repurchases": null, "shares_issued": 4435000, "net_debt_issued": -122961000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1404640248, "cost_of_revenue": 1027173946, "gross_profit": 377466302, "ebit": 87149316, "ebitda": 136664911, "pretax_income": 69793575, "tax_provision": 18670646, "net_income": 39577141, "net_income_to_common": 39577141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 121416751, "capital_expenditure": 32794258, "free_cash_flow": 154211009, "dividends_paid": 12571000, "share_repurchases": null, "shares_issued": 4435000, "net_debt_issued": -122961000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1404640248, "cost_of_revenue": 1027173946, "gross_profit": 377466302, "ebit": 87149316, "ebitda": 136664911, "pretax_income": 69793575, "tax_provision": 18670646, "net_income": 39577141, "net_income_to_common": 39577141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 121416751, "capital_expenditure": 32794258, "free_cash_flow": 154211009, "dividends_paid": 12571000, "share_repurchases": null, "shares_issued": 4435000, "net_debt_issued": -122961000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1404640248, "cost_of_revenue": 1027173946, "gross_profit": 377466302, "ebit": 87149316, "ebitda": 136664911, "pretax_income": 69793575, "tax_provision": 18670646, "net_income": 39577141, "net_income_to_common": 39577141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1624014149, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 121416751, "capital_expenditure": 32794258, "free_cash_flow": 154211009, "dividends_paid": 12571000, "share_repurchases": null, "shares_issued": 4435000, "net_debt_issued": -122961000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }