{ "ticker": { "uuid": "bc0b9564-ac5d-492a-a864-be6b36f8213f", "symbol": "BCO", "name": "Brinks Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/bc0b9564-ac5d-492a-a864-be6b36f8213f/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc0b9564-ac5d-492a-a864-be6b36f8213f/" }, "latest_snapshot": { "ticker": { "uuid": "bc0b9564-ac5d-492a-a864-be6b36f8213f", "symbol": "BCO", "name": "Brinks Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/bc0b9564-ac5d-492a-a864-be6b36f8213f/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc0b9564-ac5d-492a-a864-be6b36f8213f/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.91, "value": 0.75, "quality": 0.9, "momentum": 0.7, "coverage": 0.97, "confidence": 0.94, "delta": -6 }, "headline_factors": { "price": 120.12, "market_cap": 4946665083.36, "pe_ratio": 27.451, "earnings_yield": 0.0783, "ebitda_to_ev": 0.1186, "shareholder_yield": 0.0478, "roe": 0.6878, "piotroski_f_score": 7, "momentum_12_1": 0.0557, "volatility_252d": 0.4008 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 27.451, "ev_ebitda": 8.4329, "earnings_yield": 0.0783, "fcf_yield": 0.1225, "shareholder_yield": 0.0478 }, "quality": { "roe": 0.6878, "roic": 0.1285, "gross_margin": 0.261, "fcf_margin": 0.1693, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0731, "eps_growth_1y": 0.0908, "fcf_growth_1y": 0.7185 }, "momentum": { "price_return_12m": 0.2983, "momentum_12_1": 0.0557, "relative_strength": 0.1494 }, "scores": { "value_percentile": 0.75, "quality_percentile": 0.9, "momentum_percentile": 0.7, "growth_composite": 16, "yield_composite": 34, "overall_composite": 9, "os_score": 0.91, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 100.99, "os": 0.93, "value": 0.79, "quality": 0.91, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.0792, "earnings_yield": 0.0876, "shareholder_yield": 0.0568, "roe": 0.6878, "momentum_12_1": 0.287 }, { "week_end_date": "2026-06-14", "price": 101.94, "os": 0.94, "value": 0.8, "quality": 0.91, "momentum": 0.76, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.2963, "earnings_yield": 0.0871, "shareholder_yield": 0.0563, "roe": 0.6878, "momentum_12_1": 0.24 }, { "week_end_date": "2026-06-21", "price": 97.67, "os": 0.92, "value": 0.8, "quality": 0.9, "momentum": 0.66, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.3205, "earnings_yield": 0.0894, "shareholder_yield": 0.0587, "roe": 0.6878, "momentum_12_1": 0.2282 }, { "week_end_date": "2026-06-28", "price": 94.09, "os": 0.94, "value": 0.82, "quality": 0.91, "momentum": 0.68, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.5023, "earnings_yield": 0.0915, "shareholder_yield": 0.061, "roe": 0.6878, "momentum_12_1": 0.1786 }, { "week_end_date": "2026-07-05", "price": 101.5, "os": 0.85, "value": 0.8, "quality": 0.9, "momentum": 0.33, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 23.1958, "earnings_yield": 0.0873, "shareholder_yield": 0.0565, "roe": 0.6878, "momentum_12_1": 0.0793 }, { "week_end_date": "2026-07-12", "price": 104.24, "os": 0.85, "value": 0.79, "quality": 0.9, "momentum": 0.29, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 23.8219, "earnings_yield": 0.0859, "shareholder_yield": 0.055, "roe": 0.6878, "momentum_12_1": 0.1058 }, { "week_end_date": "2026-07-19", "price": 120.12, "os": 0.91, "value": 0.75, "quality": 0.9, "momentum": 0.7, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 27.451, "earnings_yield": 0.0783, "shareholder_yield": 0.0478, "roe": 0.6878, "momentum_12_1": 0.0557 } ], "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": 5261200000, "cost_of_revenue": 3903200000, "gross_profit": 1358000000, "ebit": 599400000, "ebitda": 890200000, "pretax_income": 353900000, "tax_provision": 143300000, "net_income": 199700000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 639500000, "capital_expenditure": 203100000, "free_cash_flow": 842600000, "dividends_paid": 42300000, "share_repurchases": -209400000, "shares_issued": 600000, "net_debt_issued": 96900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5261200000, "cost_of_revenue": 3903200000, "gross_profit": 1358000000, "ebit": 599400000, "ebitda": 890200000, "pretax_income": 353900000, "tax_provision": 143300000, "net_income": 199700000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 639500000, "capital_expenditure": 203100000, "free_cash_flow": 842600000, "dividends_paid": 42300000, "share_repurchases": -209400000, "shares_issued": 600000, "net_debt_issued": 96900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5261200000, "cost_of_revenue": 3903200000, "gross_profit": 1358000000, "ebit": 599400000, "ebitda": 890200000, "pretax_income": 353900000, "tax_provision": 143300000, "net_income": 199700000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 639500000, "capital_expenditure": 203100000, "free_cash_flow": 842600000, "dividends_paid": 42300000, "share_repurchases": -209400000, "shares_issued": 600000, "net_debt_issued": 96900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5261200000, "cost_of_revenue": 3903200000, "gross_profit": 1358000000, "ebit": 599400000, "ebitda": 890200000, "pretax_income": 353900000, "tax_provision": 143300000, "net_income": 199700000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 639500000, "capital_expenditure": 203100000, "free_cash_flow": 842600000, "dividends_paid": 42300000, "share_repurchases": -209400000, "shares_issued": 600000, "net_debt_issued": 96900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5261200000, "cost_of_revenue": 3903200000, "gross_profit": 1358000000, "ebit": 599400000, "ebitda": 890200000, "pretax_income": 353900000, "tax_provision": 143300000, "net_income": 199700000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 639500000, "capital_expenditure": 203100000, "free_cash_flow": 842600000, "dividends_paid": 42300000, "share_repurchases": -209400000, "shares_issued": 600000, "net_debt_issued": 96900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5261200000, "cost_of_revenue": 3903200000, "gross_profit": 1358000000, "ebit": 599400000, "ebitda": 890200000, "pretax_income": 353900000, "tax_provision": 143300000, "net_income": 199700000, "net_income_to_common": 199700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 639500000, "capital_expenditure": 203100000, "free_cash_flow": 842600000, "dividends_paid": 42300000, "share_repurchases": -209400000, "shares_issued": 600000, "net_debt_issued": 96900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5011900000, "cost_of_revenue": 3743100000, "gross_profit": 1268800000, "ebit": 501700000, "ebitda": 795000000, "pretax_income": 266300000, "tax_provision": 92700000, "net_income": 162900000, "net_income_to_common": 162900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1395300000, "total_current_assets": 2887900000, "total_assets": 6623100000, "short_term_debt": 369200000, "long_term_debt": 3605200000, "total_debt": 4253000000, "total_liabilities": 6310600000, "total_equity": 184900000, "shares_outstanding": 44800000, "goodwill_and_intangibles": 1857200000 }, "cash_flow": { "operating_cash_flow": 426000000, "capital_expenditure": 222500000, "free_cash_flow": 648500000, "dividends_paid": 41800000, "share_repurchases": -203600000, "shares_issued": 0, "net_debt_issued": 312300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5011900000, "cost_of_revenue": 3743100000, "gross_profit": 1268800000, "ebit": 501700000, "ebitda": 795000000, "pretax_income": 266300000, "tax_provision": 92700000, "net_income": 162900000, "net_income_to_common": 162900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1395300000, "total_current_assets": 2887900000, "total_assets": 6623100000, "short_term_debt": 369200000, "long_term_debt": 3605200000, "total_debt": 4253000000, "total_liabilities": 6310600000, "total_equity": 184900000, "shares_outstanding": 44800000, "goodwill_and_intangibles": 1857200000 }, "cash_flow": { "operating_cash_flow": 426000000, "capital_expenditure": 222500000, "free_cash_flow": 648500000, "dividends_paid": 41800000, "share_repurchases": -203600000, "shares_issued": 0, "net_debt_issued": 312300000 } } ], "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": 1375100000, "cost_of_revenue": 1019400000, "gross_profit": 355700000, "ebit": 109300000, "ebitda": 189000000, "pretax_income": 45800000, "tax_provision": 11000000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_assets": 7275400000, "short_term_debt": 322000000, "long_term_debt": 3833900000, "total_debt": 4466500000, "total_liabilities": 6882300000, "total_equity": 262000000, "shares_outstanding": 41500000, "goodwill_and_intangibles": 1877000000 }, "cash_flow": { "operating_cash_flow": 28700000, "capital_expenditure": 40100000, "free_cash_flow": 68800000, "dividends_paid": 10500000, "share_repurchases": -30200000, "shares_issued": 200000, "net_debt_issued": -61100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1375100000, "cost_of_revenue": 1019400000, "gross_profit": 355700000, "ebit": 109300000, "ebitda": 189000000, "pretax_income": 45800000, "tax_provision": 11000000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_assets": 7275400000, "short_term_debt": 322000000, "long_term_debt": 3833900000, "total_debt": 4466500000, "total_liabilities": 6882300000, "total_equity": 262000000, "shares_outstanding": 41500000, "goodwill_and_intangibles": 1877000000 }, "cash_flow": { "operating_cash_flow": 28700000, "capital_expenditure": 40100000, "free_cash_flow": 68800000, "dividends_paid": 10500000, "share_repurchases": -30200000, "shares_issued": 200000, "net_debt_issued": -61100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1375100000, "cost_of_revenue": 1019400000, "gross_profit": 355700000, "ebit": 109300000, "ebitda": 189000000, "pretax_income": 45800000, "tax_provision": 11000000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_assets": 7275400000, "short_term_debt": 322000000, "long_term_debt": 3833900000, "total_debt": 4466500000, "total_liabilities": 6882300000, "total_equity": 262000000, "shares_outstanding": 41500000, "goodwill_and_intangibles": 1877000000 }, "cash_flow": { "operating_cash_flow": 28700000, "capital_expenditure": 40100000, "free_cash_flow": 68800000, "dividends_paid": 10500000, "share_repurchases": -30200000, "shares_issued": 200000, "net_debt_issued": -61100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1375100000, "cost_of_revenue": 1019400000, "gross_profit": 355700000, "ebit": 109300000, "ebitda": 189000000, "pretax_income": 45800000, "tax_provision": 11000000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_assets": 7275400000, "short_term_debt": 322000000, "long_term_debt": 3833900000, "total_debt": 4466500000, "total_liabilities": 6882300000, "total_equity": 262000000, "shares_outstanding": 41500000, "goodwill_and_intangibles": 1877000000 }, "cash_flow": { "operating_cash_flow": 28700000, "capital_expenditure": 40100000, "free_cash_flow": 68800000, "dividends_paid": 10500000, "share_repurchases": -30200000, "shares_issued": 200000, "net_debt_issued": -61100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1375100000, "cost_of_revenue": 1019400000, "gross_profit": 355700000, "ebit": 109300000, "ebitda": 189000000, "pretax_income": 45800000, "tax_provision": 11000000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_assets": 7275400000, "short_term_debt": 322000000, "long_term_debt": 3833900000, "total_debt": 4466500000, "total_liabilities": 6882300000, "total_equity": 262000000, "shares_outstanding": 41500000, "goodwill_and_intangibles": 1877000000 }, "cash_flow": { "operating_cash_flow": 28700000, "capital_expenditure": 40100000, "free_cash_flow": 68800000, "dividends_paid": 10500000, "share_repurchases": -30200000, "shares_issued": 200000, "net_debt_issued": -61100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1375100000, "cost_of_revenue": 1019400000, "gross_profit": 355700000, "ebit": 103600000, "ebitda": 183300000, "pretax_income": 45800000, "tax_provision": 11000000, "net_income": 32100000, "net_income_to_common": 32100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2095500000, "total_current_assets": 3274900000, "total_assets": 7275400000, "short_term_debt": 322000000, "long_term_debt": 3833900000, "total_debt": 4466500000, "total_liabilities": 6882300000, "total_equity": 262000000, "shares_outstanding": 41500000, "goodwill_and_intangibles": 1877000000 }, "cash_flow": { "operating_cash_flow": 28700000, "capital_expenditure": 40100000, "free_cash_flow": 68800000, "dividends_paid": 10500000, "share_repurchases": -30200000, "shares_issued": 200000, "net_debt_issued": -61100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1379000000, "cost_of_revenue": 996600000, "gross_profit": 382400000, "ebit": 180000000, "ebitda": 262100000, "pretax_income": 119100000, "tax_provision": 47500000, "net_income": 68100000, "net_income_to_common": 68100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 373600000, "capital_expenditure": 47700000, "free_cash_flow": 421300000, "dividends_paid": 10600000, "share_repurchases": -55800000, "shares_issued": 0, "net_debt_issued": 151500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1379000000, "cost_of_revenue": 996600000, "gross_profit": 382400000, "ebit": 180000000, "ebitda": 262100000, "pretax_income": 119100000, "tax_provision": 47500000, "net_income": 68100000, "net_income_to_common": 68100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 373600000, "capital_expenditure": 47700000, "free_cash_flow": 421300000, "dividends_paid": 10600000, "share_repurchases": -55800000, "shares_issued": 0, "net_debt_issued": 151500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1379000000, "cost_of_revenue": 996600000, "gross_profit": 382400000, "ebit": 180000000, "ebitda": 262100000, "pretax_income": 119100000, "tax_provision": 47500000, "net_income": 68100000, "net_income_to_common": 68100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 373600000, "capital_expenditure": 47700000, "free_cash_flow": 421300000, "dividends_paid": 10600000, "share_repurchases": -55800000, "shares_issued": 0, "net_debt_issued": 151500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1379000000, "cost_of_revenue": 996600000, "gross_profit": 382400000, "ebit": 180000000, "ebitda": 262100000, "pretax_income": 119100000, "tax_provision": 47500000, "net_income": 68100000, "net_income_to_common": 68100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 373600000, "capital_expenditure": 47700000, "free_cash_flow": 421300000, "dividends_paid": 10600000, "share_repurchases": -55800000, "shares_issued": 0, "net_debt_issued": 151500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1379000000, "cost_of_revenue": 996600000, "gross_profit": 382400000, "ebit": 180000000, "ebitda": 262100000, "pretax_income": 119100000, "tax_provision": 47500000, "net_income": 68100000, "net_income_to_common": 68100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 373600000, "capital_expenditure": 47700000, "free_cash_flow": 421300000, "dividends_paid": 10600000, "share_repurchases": -55800000, "shares_issued": 0, "net_debt_issued": 151500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1379000000, "cost_of_revenue": 996600000, "gross_profit": 382400000, "ebit": 180000000, "ebitda": 262100000, "pretax_income": 119100000, "tax_provision": 47500000, "net_income": 68100000, "net_income_to_common": 68100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2266900000, "total_current_assets": 3329000000, "total_assets": 7339200000, "short_term_debt": 496400000, "long_term_debt": 3810100000, "total_debt": 4926900000, "total_liabilities": 6931900000, "total_equity": 277700000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 1900500000 }, "cash_flow": { "operating_cash_flow": 373600000, "capital_expenditure": 47700000, "free_cash_flow": 421300000, "dividends_paid": 10600000, "share_repurchases": -55800000, "shares_issued": 0, "net_debt_issued": 151500000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }