{ "ticker": { "uuid": "a48af53f-939c-4031-838a-3ae0c133e6fd", "symbol": "LKQ", "name": "LKQ Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/a48af53f-939c-4031-838a-3ae0c133e6fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/a48af53f-939c-4031-838a-3ae0c133e6fd/" }, "latest_snapshot": { "ticker": { "uuid": "a48af53f-939c-4031-838a-3ae0c133e6fd", "symbol": "LKQ", "name": "LKQ Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/a48af53f-939c-4031-838a-3ae0c133e6fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/a48af53f-939c-4031-838a-3ae0c133e6fd/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.61, "value": 0.86, "quality": 0.27, "momentum": 0.17, "coverage": 1, "confidence": 0.958, "delta": -4 }, "headline_factors": { "price": 25.82, "market_cap": 6578699359.7, "pe_ratio": 12.7248, "earnings_yield": 0.0844, "ebitda_to_ev": 0.1196, "shareholder_yield": 0.0647, "roe": 0.08, "piotroski_f_score": 5, "momentum_12_1": -0.1246, "volatility_252d": 0.3534 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 12.7248, "ev_ebitda": 8.3602, "earnings_yield": 0.0844, "fcf_yield": 0.1054, "shareholder_yield": 0.0647 }, "quality": { "roe": 0.08, "roic": 0.0642, "gross_margin": 0.3768, "fcf_margin": 0.0871, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0137, "eps_growth_1y": -0.2625, "fcf_growth_1y": 0.0412 }, "momentum": { "price_return_12m": -0.1638, "momentum_12_1": -0.1246, "relative_strength": -0.3801 }, "scores": { "value_percentile": 0.86, "quality_percentile": 0.27, "momentum_percentile": 0.17, "growth_composite": 97, "yield_composite": 6, "overall_composite": 39, "os_score": 0.61, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.22, "os": 0.55, "value": 0.84, "quality": 0.26, "momentum": 0.1, "confidence": 1, "coverage": 1, "pe_ratio": 12.4291, "earnings_yield": 0.0855, "shareholder_yield": 0.0663, "roe": 0.08, "momentum_12_1": -0.2385 }, { "week_end_date": "2026-06-14", "price": 26.2, "os": 0.54, "value": 0.84, "quality": 0.26, "momentum": 0.06, "confidence": 1, "coverage": 1, "pe_ratio": 12.912, "earnings_yield": 0.0837, "shareholder_yield": 0.0638, "roe": 0.08, "momentum_12_1": -0.3348 }, { "week_end_date": "2026-06-21", "price": 25.8, "os": 0.54, "value": 0.84, "quality": 0.24, "momentum": 0.1, "confidence": 1, "coverage": 1, "pe_ratio": 12.7149, "earnings_yield": 0.0844, "shareholder_yield": 0.0648, "roe": 0.08, "momentum_12_1": -0.2382 }, { "week_end_date": "2026-06-28", "price": 27.03, "os": 0.54, "value": 0.84, "quality": 0.26, "momentum": 0.07, "confidence": 1, "coverage": 1, "pe_ratio": 13.3211, "earnings_yield": 0.0822, "shareholder_yield": 0.0618, "roe": 0.08, "momentum_12_1": -0.2388 }, { "week_end_date": "2026-07-05", "price": 26.55, "os": 0.54, "value": 0.84, "quality": 0.24, "momentum": 0.09, "confidence": 0.991, "coverage": 1, "pe_ratio": 13.0845, "earnings_yield": 0.0831, "shareholder_yield": 0.0629, "roe": 0.08, "momentum_12_1": -0.3207 }, { "week_end_date": "2026-07-12", "price": 25.38, "os": 0.6, "value": 0.85, "quality": 0.28, "momentum": 0.17, "confidence": 0.98, "coverage": 1, "pe_ratio": 12.5079, "earnings_yield": 0.0852, "shareholder_yield": 0.0658, "roe": 0.08, "momentum_12_1": -0.2929 }, { "week_end_date": "2026-07-19", "price": 25.38, "os": 0.57, "value": 0.86, "quality": 0.25, "momentum": 0.1, "confidence": 0.969, "coverage": 1, "pe_ratio": 12.5079, "earnings_yield": 0.0852, "shareholder_yield": 0.0658, "roe": 0.08, "momentum_12_1": -0.2759 }, { "week_end_date": "2026-07-26", "price": 25.82, "os": 0.61, "value": 0.86, "quality": 0.27, "momentum": 0.17, "confidence": 0.958, "coverage": 1, "pe_ratio": 12.7248, "earnings_yield": 0.0844, "shareholder_yield": 0.0647, "roe": 0.08, "momentum_12_1": -0.1246 } ], "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": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "ebit": 1049000000, "ebitda": 1455000000, "pretax_income": 825000000, "tax_provision": 210000000, "net_income": 607000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 216000000, "free_cash_flow": 1279000000, "dividends_paid": 310000000, "share_repurchases": -159000000, "shares_issued": null, "net_debt_issued": -708000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "ebit": 1049000000, "ebitda": 1455000000, "pretax_income": 825000000, "tax_provision": 210000000, "net_income": 607000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 216000000, "free_cash_flow": 1279000000, "dividends_paid": 310000000, "share_repurchases": -159000000, "shares_issued": null, "net_debt_issued": -708000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "ebit": 1049000000, "ebitda": 1455000000, "pretax_income": 825000000, "tax_provision": 210000000, "net_income": 607000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 216000000, "free_cash_flow": 1279000000, "dividends_paid": 310000000, "share_repurchases": -159000000, "shares_issued": null, "net_debt_issued": -708000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "ebit": 1049000000, "ebitda": 1455000000, "pretax_income": 825000000, "tax_provision": 210000000, "net_income": 607000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 216000000, "free_cash_flow": 1279000000, "dividends_paid": 310000000, "share_repurchases": -159000000, "shares_issued": null, "net_debt_issued": -708000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "ebit": 1049000000, "ebitda": 1455000000, "pretax_income": 825000000, "tax_provision": 210000000, "net_income": 607000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 216000000, "free_cash_flow": 1279000000, "dividends_paid": 310000000, "share_repurchases": -159000000, "shares_issued": null, "net_debt_issued": -708000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "ebit": 1049000000, "ebitda": 1455000000, "pretax_income": 825000000, "tax_provision": 210000000, "net_income": 607000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 216000000, "free_cash_flow": 1279000000, "dividends_paid": 310000000, "share_repurchases": -159000000, "shares_issued": null, "net_debt_issued": -708000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13916000000, "cost_of_revenue": 8624000000, "gross_profit": 5292000000, "ebit": 1049000000, "ebitda": 1455000000, "pretax_income": 825000000, "tax_provision": 210000000, "net_income": 607000000, "net_income_to_common": 607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 216000000, "free_cash_flow": 1279000000, "dividends_paid": 310000000, "share_repurchases": -159000000, "shares_issued": null, "net_debt_issued": -708000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14355000000, "cost_of_revenue": 8744000000, "gross_profit": 5611000000, "ebit": 1220000000, "ebitda": 1626000000, "pretax_income": 966000000, "tax_provision": 273000000, "net_income": 690000000, "net_income_to_common": 690000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234000000, "total_current_assets": 4906000000, "total_assets": 14955000000, "short_term_debt": 275000000, "long_term_debt": 4127000000, "total_debt": 5609000000, "total_liabilities": 8923000000, "total_equity": 6017000000, "shares_outstanding": 263900000, "goodwill_and_intangibles": 6598000000 }, "cash_flow": { "operating_cash_flow": 1121000000, "capital_expenditure": 311000000, "free_cash_flow": 1432000000, "dividends_paid": 318000000, "share_repurchases": -360000000, "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": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "ebit": 220000000, "ebitda": 319000000, "pretax_income": 167000000, "tax_provision": 44000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_assets": 15139000000, "short_term_debt": 786000000, "long_term_debt": 3313000000, "total_debt": 5236000000, "total_liabilities": 8649000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 40000000, "free_cash_flow": -16000000, "dividends_paid": 77000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 202000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "ebit": 220000000, "ebitda": 319000000, "pretax_income": 167000000, "tax_provision": 44000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_assets": 15139000000, "short_term_debt": 786000000, "long_term_debt": 3313000000, "total_debt": 5236000000, "total_liabilities": 8649000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 40000000, "free_cash_flow": -16000000, "dividends_paid": 77000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 202000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "ebit": 220000000, "ebitda": 319000000, "pretax_income": 167000000, "tax_provision": 44000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_assets": 15139000000, "short_term_debt": 786000000, "long_term_debt": 3313000000, "total_debt": 5236000000, "total_liabilities": 8649000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 40000000, "free_cash_flow": -16000000, "dividends_paid": 77000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 202000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "ebit": 220000000, "ebitda": 319000000, "pretax_income": 167000000, "tax_provision": 44000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_assets": 15139000000, "short_term_debt": 786000000, "long_term_debt": 3313000000, "total_debt": 5236000000, "total_liabilities": 8649000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 40000000, "free_cash_flow": -16000000, "dividends_paid": 77000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 202000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "ebit": 220000000, "ebitda": 319000000, "pretax_income": 167000000, "tax_provision": 44000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_assets": 15139000000, "short_term_debt": 786000000, "long_term_debt": 3313000000, "total_debt": 5236000000, "total_liabilities": 8649000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 40000000, "free_cash_flow": -16000000, "dividends_paid": 77000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 202000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "ebit": 220000000, "ebitda": 319000000, "pretax_income": 167000000, "tax_provision": 44000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_assets": 15139000000, "short_term_debt": 786000000, "long_term_debt": 3313000000, "total_debt": 5236000000, "total_liabilities": 8649000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 40000000, "free_cash_flow": -16000000, "dividends_paid": 77000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 202000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3469000000, "cost_of_revenue": 2138000000, "gross_profit": 1331000000, "ebit": 217000000, "ebitda": 316000000, "pretax_income": 167000000, "tax_provision": 44000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335000000, "total_current_assets": 5475000000, "total_assets": 15139000000, "short_term_debt": 786000000, "long_term_debt": 3313000000, "total_debt": 5236000000, "total_liabilities": 8649000000, "total_equity": 6466000000, "shares_outstanding": 255900000, "goodwill_and_intangibles": 6398000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 40000000, "free_cash_flow": -16000000, "dividends_paid": 77000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": 202000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3312000000, "cost_of_revenue": 2150000000, "gross_profit": 1162000000, "ebit": 150000000, "ebitda": 256000000, "pretax_income": 106000000, "tax_provision": 31000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 56000000, "free_cash_flow": 386000000, "dividends_paid": 76000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3312000000, "cost_of_revenue": 2150000000, "gross_profit": 1162000000, "ebit": 150000000, "ebitda": 256000000, "pretax_income": 106000000, "tax_provision": 31000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 56000000, "free_cash_flow": 386000000, "dividends_paid": 76000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3312000000, "cost_of_revenue": 2150000000, "gross_profit": 1162000000, "ebit": 150000000, "ebitda": 256000000, "pretax_income": 106000000, "tax_provision": 31000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 56000000, "free_cash_flow": 386000000, "dividends_paid": 76000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3312000000, "cost_of_revenue": 2150000000, "gross_profit": 1162000000, "ebit": 150000000, "ebitda": 256000000, "pretax_income": 106000000, "tax_provision": 31000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 56000000, "free_cash_flow": 386000000, "dividends_paid": 76000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3312000000, "cost_of_revenue": 2150000000, "gross_profit": 1162000000, "ebit": 150000000, "ebitda": 256000000, "pretax_income": 106000000, "tax_provision": 31000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5248000000, "total_assets": 15137000000, "short_term_debt": 285000000, "long_term_debt": 3631000000, "total_debt": 5061000000, "total_liabilities": 8600000000, "total_equity": 6537000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 6486000000 }, "cash_flow": { "operating_cash_flow": 330000000, "capital_expenditure": 56000000, "free_cash_flow": 386000000, "dividends_paid": 76000000, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -505000000 } } ] }, "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }