{ "ticker": { "uuid": "93224175-42b5-48fe-89c9-7e8873942800", "symbol": "HRI", "name": "Herc Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/93224175-42b5-48fe-89c9-7e8873942800/", "api_url": "https://sharemaestro.com/factors/api/tickers/93224175-42b5-48fe-89c9-7e8873942800/" }, "latest_snapshot": { "ticker": { "uuid": "93224175-42b5-48fe-89c9-7e8873942800", "symbol": "HRI", "name": "Herc Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/93224175-42b5-48fe-89c9-7e8873942800/", "api_url": "https://sharemaestro.com/factors/api/tickers/93224175-42b5-48fe-89c9-7e8873942800/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.5, "value": 0.69, "quality": 0.24, "momentum": 0.32, "coverage": 0.939, "confidence": 0.9, "delta": 3 }, "headline_factors": { "price": 162.59, "market_cap": 5429376162.09, "pe_ratio": null, "earnings_yield": 0.0391, "ebitda_to_ev": 0.0729, "shareholder_yield": 0.0159, "roe": -0.0026, "piotroski_f_score": 3, "momentum_12_1": 0.035, "volatility_252d": 0.5717 }, "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": 13.7255, "earnings_yield": 0.0391, "fcf_yield": 0.153, "shareholder_yield": 0.0159 }, "quality": { "roe": -0.0026, "roic": 0.0384, "gross_margin": 0.2922, "fcf_margin": 0.4942, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.2839, "eps_growth_1y": null, "fcf_growth_1y": -0.0312 }, "momentum": { "price_return_12m": 0.1126, "momentum_12_1": 0.035, "relative_strength": -0.0557 }, "scores": { "value_percentile": 0.69, "quality_percentile": 0.24, "momentum_percentile": 0.32, "growth_composite": 72, "yield_composite": 72, "overall_composite": 50, "os_score": 0.5, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 136.68, "os": 0.69, "value": 0.72, "quality": 0.24, "momentum": 0.65, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0415, "shareholder_yield": 0.019, "roe": -0.0026, "momentum_12_1": 0.1165 }, { "week_end_date": "2026-06-14", "price": 144.62, "os": 0.74, "value": 0.71, "quality": 0.25, "momentum": 0.78, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0408, "shareholder_yield": 0.0179, "roe": -0.0026, "momentum_12_1": 0.2313 }, { "week_end_date": "2026-06-21", "price": 155.12, "os": 0.71, "value": 0.69, "quality": 0.25, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0398, "shareholder_yield": 0.0167, "roe": -0.0026, "momentum_12_1": 0.1385 }, { "week_end_date": "2026-06-28", "price": 151.26, "os": 0.71, "value": 0.71, "quality": 0.26, "momentum": 0.68, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0401, "shareholder_yield": 0.0171, "roe": -0.0026, "momentum_12_1": 0.0317 }, { "week_end_date": "2026-07-05", "price": 134.91, "os": 0.51, "value": 0.73, "quality": 0.25, "momentum": 0.24, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0417, "shareholder_yield": 0.0192, "roe": -0.0026, "momentum_12_1": -0.0358 }, { "week_end_date": "2026-07-12", "price": 148.91, "os": 0.48, "value": 0.71, "quality": 0.25, "momentum": 0.24, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0403, "shareholder_yield": 0.0174, "roe": -0.0026, "momentum_12_1": 0.0324 }, { "week_end_date": "2026-07-19", "price": 149.47, "os": 0.53, "value": 0.71, "quality": 0.23, "momentum": 0.34, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0403, "shareholder_yield": 0.0173, "roe": -0.0026, "momentum_12_1": 0.158 }, { "week_end_date": "2026-07-26", "price": 162.59, "os": 0.5, "value": 0.69, "quality": 0.24, "momentum": 0.32, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0391, "shareholder_yield": 0.0159, "roe": -0.0026, "momentum_12_1": 0.035 } ], "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": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "ebit": 417000000, "ebitda": 1497000000, "pretax_income": 1000000, "tax_provision": null, "net_income": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8054000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 1119000000, "capital_expenditure": 1254000000, "free_cash_flow": 2373000000, "dividends_paid": 87000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 3932000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "ebit": 417000000, "ebitda": 1497000000, "pretax_income": 1000000, "tax_provision": null, "net_income": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8054000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 1119000000, "capital_expenditure": 1254000000, "free_cash_flow": 2373000000, "dividends_paid": 87000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 3932000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "ebit": 417000000, "ebitda": 1497000000, "pretax_income": 1000000, "tax_provision": null, "net_income": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8054000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 1119000000, "capital_expenditure": 1254000000, "free_cash_flow": 2373000000, "dividends_paid": 87000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 3932000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "ebit": 417000000, "ebitda": 1497000000, "pretax_income": 1000000, "tax_provision": null, "net_income": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8054000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 1119000000, "capital_expenditure": 1254000000, "free_cash_flow": 2373000000, "dividends_paid": 87000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 3932000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "ebit": 417000000, "ebitda": 1497000000, "pretax_income": 1000000, "tax_provision": null, "net_income": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8054000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 1119000000, "capital_expenditure": 1254000000, "free_cash_flow": 2373000000, "dividends_paid": 87000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 3932000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "ebit": 417000000, "ebitda": 1497000000, "pretax_income": 1000000, "tax_provision": null, "net_income": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8054000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 1119000000, "capital_expenditure": 1254000000, "free_cash_flow": 2373000000, "dividends_paid": 87000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 3932000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "ebit": 670000000, "ebitda": 1750000000, "pretax_income": 1000000, "tax_provision": null, "net_income": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8054000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 1119000000, "capital_expenditure": 1254000000, "free_cash_flow": 2373000000, "dividends_paid": 87000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 3932000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3568000000, "cost_of_revenue": 2218000000, "gross_profit": 1350000000, "ebit": 743000000, "ebitda": 870000000, "pretax_income": 291000000, "tax_provision": 80000000, "net_income": 211000000, "net_income_to_common": 211000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83000000, "total_current_assets": 776000000, "total_assets": 7877000000, "short_term_debt": 60000000, "long_term_debt": 4009000000, "total_debt": 5072000000, "total_liabilities": 6481000000, "total_equity": 1396000000, "shares_outstanding": 28500000, "goodwill_and_intangibles": 1242000000 }, "cash_flow": { "operating_cash_flow": 1225000000, "capital_expenditure": 1209000000, "free_cash_flow": 2434000000, "dividends_paid": 77000000, "share_repurchases": 0, "shares_issued": 7000000, "net_debt_issued": 390000000 } } ], "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": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "ebit": 105000000, "ebitda": 178000000, "pretax_income": -23000000, "tax_provision": 1000000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_assets": 13564000000, "short_term_debt": 89000000, "long_term_debt": 7958000000, "total_debt": 9643000000, "total_liabilities": 11666000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4488000000 }, "cash_flow": { "operating_cash_flow": 277000000, "capital_expenditure": 41000000, "free_cash_flow": 318000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -74000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "ebit": 105000000, "ebitda": 178000000, "pretax_income": -23000000, "tax_provision": 1000000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_assets": 13564000000, "short_term_debt": 89000000, "long_term_debt": 7958000000, "total_debt": 9643000000, "total_liabilities": 11666000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4488000000 }, "cash_flow": { "operating_cash_flow": 277000000, "capital_expenditure": 41000000, "free_cash_flow": 318000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -74000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "ebit": 105000000, "ebitda": 178000000, "pretax_income": -23000000, "tax_provision": 1000000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_assets": 13564000000, "short_term_debt": 89000000, "long_term_debt": 7958000000, "total_debt": 9643000000, "total_liabilities": 11666000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4488000000 }, "cash_flow": { "operating_cash_flow": 277000000, "capital_expenditure": 41000000, "free_cash_flow": 318000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -74000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "ebit": 105000000, "ebitda": 178000000, "pretax_income": -23000000, "tax_provision": 1000000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_assets": 13564000000, "short_term_debt": 89000000, "long_term_debt": 7958000000, "total_debt": 9643000000, "total_liabilities": 11666000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4488000000 }, "cash_flow": { "operating_cash_flow": 277000000, "capital_expenditure": 41000000, "free_cash_flow": 318000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -74000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "ebit": 105000000, "ebitda": 178000000, "pretax_income": -23000000, "tax_provision": 1000000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_assets": 13564000000, "short_term_debt": 89000000, "long_term_debt": 7958000000, "total_debt": 9643000000, "total_liabilities": 11666000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4488000000 }, "cash_flow": { "operating_cash_flow": 277000000, "capital_expenditure": 41000000, "free_cash_flow": 318000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -74000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "ebit": 105000000, "ebitda": 178000000, "pretax_income": -23000000, "tax_provision": 1000000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_assets": 13564000000, "short_term_debt": 89000000, "long_term_debt": 7958000000, "total_debt": 9643000000, "total_liabilities": 11666000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4488000000 }, "cash_flow": { "operating_cash_flow": 277000000, "capital_expenditure": 41000000, "free_cash_flow": 318000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -74000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "ebit": 105000000, "ebitda": 178000000, "pretax_income": -23000000, "tax_provision": 1000000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_assets": 13564000000, "short_term_debt": 89000000, "long_term_debt": 7958000000, "total_debt": 9643000000, "total_liabilities": 11666000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4488000000 }, "cash_flow": { "operating_cash_flow": 277000000, "capital_expenditure": 41000000, "free_cash_flow": 318000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -74000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1209000000, "cost_of_revenue": 882000000, "gross_profit": 327000000, "ebit": 151000000, "ebitda": 470000000, "pretax_income": 17000000, "tax_provision": -7000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8116000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 33400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 349000000, "capital_expenditure": 296000000, "free_cash_flow": 645000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1209000000, "cost_of_revenue": 882000000, "gross_profit": 327000000, "ebit": 151000000, "ebitda": 470000000, "pretax_income": 17000000, "tax_provision": -7000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8116000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 33400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 349000000, "capital_expenditure": 296000000, "free_cash_flow": 645000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1209000000, "cost_of_revenue": 882000000, "gross_profit": 327000000, "ebit": 151000000, "ebitda": 470000000, "pretax_income": 17000000, "tax_provision": -7000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8116000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 33400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 349000000, "capital_expenditure": 296000000, "free_cash_flow": 645000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1209000000, "cost_of_revenue": 882000000, "gross_profit": 327000000, "ebit": 151000000, "ebitda": 470000000, "pretax_income": 17000000, "tax_provision": -7000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8116000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 33400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 349000000, "capital_expenditure": 296000000, "free_cash_flow": 645000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1209000000, "cost_of_revenue": 882000000, "gross_profit": 327000000, "ebit": 151000000, "ebitda": 470000000, "pretax_income": 17000000, "tax_provision": -7000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8116000000, "total_debt": 11162000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 33400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 349000000, "capital_expenditure": 296000000, "free_cash_flow": 645000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -148000000 } } ] }, "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": "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 } }