{ "ticker": { "uuid": "c71a6f36-522f-44c3-87ce-8373f9ebaa80", "symbol": "BTSG", "name": "BrightSpring Health Services, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/c71a6f36-522f-44c3-87ce-8373f9ebaa80/", "api_url": "https://sharemaestro.com/factors/api/tickers/c71a6f36-522f-44c3-87ce-8373f9ebaa80/" }, "latest_snapshot": { "ticker": { "uuid": "c71a6f36-522f-44c3-87ce-8373f9ebaa80", "symbol": "BTSG", "name": "BrightSpring Health Services, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/c71a6f36-522f-44c3-87ce-8373f9ebaa80/", "api_url": "https://sharemaestro.com/factors/api/tickers/c71a6f36-522f-44c3-87ce-8373f9ebaa80/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.42, "value": 0.08, "quality": 0.67, "momentum": 0.97, "coverage": 0.939, "confidence": 0.91, "delta": 0 }, "headline_factors": { "price": 70.69, "market_cap": 13873507144.28, "pe_ratio": 44.769, "earnings_yield": 0.0233, "ebitda_to_ev": 0.0336, "shareholder_yield": 0.0074, "roe": 0.1566, "piotroski_f_score": 7, "momentum_12_1": 2.3216, "volatility_252d": 0.3154 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 44.769, "ev_ebitda": 29.772, "earnings_yield": 0.0233, "fcf_yield": 0.0389, "shareholder_yield": 0.0074 }, "quality": { "roe": 0.1566, "roic": 0.0774, "gross_margin": 0.1218, "fcf_margin": 0.0448, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.2102, "eps_growth_1y": 4.4148, "fcf_growth_1y": 1.1744 }, "momentum": { "price_return_12m": 2.5442, "momentum_12_1": 2.3216, "relative_strength": 2.3482 }, "scores": { "value_percentile": 0.08, "quality_percentile": 0.67, "momentum_percentile": 0.97, "growth_composite": 1, "yield_composite": 74, "overall_composite": 58, "os_score": 0.42, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.4, "os": 0.44, "value": 0.11, "quality": 0.66, "momentum": 0.94, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 36.5424, "earnings_yield": 0.0278, "shareholder_yield": 0.0091, "roe": 0.1566, "momentum_12_1": 1.2742 }, { "week_end_date": "2026-06-14", "price": 63.23, "os": 0.42, "value": 0.1, "quality": 0.64, "momentum": 0.95, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 40.0445, "earnings_yield": 0.0257, "shareholder_yield": 0.0083, "roe": 0.1566, "momentum_12_1": 1.7337 }, { "week_end_date": "2026-06-21", "price": 66.25, "os": 0.43, "value": 0.09, "quality": 0.67, "momentum": 0.96, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 41.9571, "earnings_yield": 0.0247, "shareholder_yield": 0.0079, "roe": 0.1566, "momentum_12_1": 1.6269 }, { "week_end_date": "2026-06-28", "price": 68.98, "os": 0.37, "value": 0.09, "quality": 0.64, "momentum": 0.89, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 43.686, "earnings_yield": 0.0238, "shareholder_yield": 0.0076, "roe": 0.1566, "momentum_12_1": 1.6202 }, { "week_end_date": "2026-07-05", "price": 69.03, "os": 0.4, "value": 0.09, "quality": 0.64, "momentum": 0.96, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 43.7177, "earnings_yield": 0.0238, "shareholder_yield": 0.0076, "roe": 0.1566, "momentum_12_1": 1.5949 }, { "week_end_date": "2026-07-12", "price": 71.43, "os": 0.42, "value": 0.08, "quality": 0.67, "momentum": 0.97, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 45.2376, "earnings_yield": 0.0231, "shareholder_yield": 0.0074, "roe": 0.1566, "momentum_12_1": 2.1132 }, { "week_end_date": "2026-07-19", "price": 70.69, "os": 0.42, "value": 0.08, "quality": 0.67, "momentum": 0.97, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 44.769, "earnings_yield": 0.0233, "shareholder_yield": 0.0074, "roe": 0.1566, "momentum_12_1": 2.3216 } ], "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": 12910564000, "cost_of_revenue": 11392787000, "gross_profit": 1517777000, "ebit": 295252000, "ebitda": 459529000, "pretax_income": 137941000, "tax_provision": 33145000, "net_income": 190666000, "net_income_to_common": 190666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 219774000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 490169000, "capital_expenditure": 95484000, "free_cash_flow": 585653000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -127120000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12910564000, "cost_of_revenue": 11392787000, "gross_profit": 1517777000, "ebit": 295252000, "ebitda": 459529000, "pretax_income": 137941000, "tax_provision": 33145000, "net_income": 190666000, "net_income_to_common": 190666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 219774000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 490169000, "capital_expenditure": 95484000, "free_cash_flow": 585653000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -127120000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12910564000, "cost_of_revenue": 11392787000, "gross_profit": 1517777000, "ebit": 295252000, "ebitda": 459529000, "pretax_income": 137941000, "tax_provision": 33145000, "net_income": 190666000, "net_income_to_common": 190666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 219774000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 490169000, "capital_expenditure": 95484000, "free_cash_flow": 585653000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -127120000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12910564000, "cost_of_revenue": 11392787000, "gross_profit": 1517777000, "ebit": 295252000, "ebitda": 459529000, "pretax_income": 137941000, "tax_provision": 33145000, "net_income": 190666000, "net_income_to_common": 190666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 219774000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 490169000, "capital_expenditure": 95484000, "free_cash_flow": 585653000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -127120000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12910564000, "cost_of_revenue": 11392787000, "gross_profit": 1517777000, "ebit": 408058000, "ebitda": 572335000, "pretax_income": 137941000, "tax_provision": 33145000, "net_income": 190666000, "net_income_to_common": 190666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 219774000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 490169000, "capital_expenditure": 95484000, "free_cash_flow": 585653000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -127120000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12910564000, "cost_of_revenue": 11392787000, "gross_profit": 1517777000, "ebit": 408058000, "ebitda": 572335000, "pretax_income": 137941000, "tax_provision": 33145000, "net_income": 190666000, "net_income_to_common": 190666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2842658000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 219774000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 490169000, "capital_expenditure": 95484000, "free_cash_flow": 585653000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -127120000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11266472000, "cost_of_revenue": 9678037000, "gross_profit": 1588435000, "ebit": 193648000, "ebitda": 398130000, "pretax_income": -34738000, "tax_provision": -14217000, "net_income": -18062000, "net_income_to_common": -18062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61253000, "total_current_assets": 1893054000, "total_assets": 5926140000, "short_term_debt": 130503000, "long_term_debt": 2561858000, "total_debt": 2904966000, "total_liabilities": 4274555000, "total_equity": 1647855000, "shares_outstanding": 192997000, "goodwill_and_intangibles": 3483006000 }, "cash_flow": { "operating_cash_flow": 23774000, "capital_expenditure": 80913000, "free_cash_flow": 104687000, "dividends_paid": null, "share_repurchases": -650000, "shares_issued": 1045485000, "net_debt_issued": -829363000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11266472000, "cost_of_revenue": 9678037000, "gross_profit": 1588435000, "ebit": 193648000, "ebitda": 398130000, "pretax_income": -34738000, "tax_provision": -14217000, "net_income": -18062000, "net_income_to_common": -18062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61253000, "total_current_assets": 1893054000, "total_assets": 5926140000, "short_term_debt": 130503000, "long_term_debt": 2561858000, "total_debt": 2904966000, "total_liabilities": 4274555000, "total_equity": 1647855000, "shares_outstanding": 192997000, "goodwill_and_intangibles": 3483006000 }, "cash_flow": { "operating_cash_flow": 23774000, "capital_expenditure": 80913000, "free_cash_flow": 104687000, "dividends_paid": null, "share_repurchases": -650000, "shares_issued": 1045485000, "net_debt_issued": -829363000 } } ], "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": 3613721000, "cost_of_revenue": 3131499000, "gross_profit": 482222000, "ebit": 121449000, "ebitda": 160543000, "pretax_income": 82834000, "tax_provision": 8551000, "net_income": 148767000, "net_income_to_common": 148767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_assets": 6213314000, "short_term_debt": 105088000, "long_term_debt": 2444871000, "total_debt": 2699704000, "total_liabilities": 4223421000, "total_equity": 1979318000, "shares_outstanding": 221321000, "goodwill_and_intangibles": 3070439000 }, "cash_flow": { "operating_cash_flow": 122943000, "capital_expenditure": 21544000, "free_cash_flow": 144487000, "dividends_paid": null, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -16400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3613721000, "cost_of_revenue": 3131499000, "gross_profit": 482222000, "ebit": 121449000, "ebitda": 160543000, "pretax_income": 82834000, "tax_provision": 8551000, "net_income": 148767000, "net_income_to_common": 148767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_assets": 6213314000, "short_term_debt": 105088000, "long_term_debt": 2444871000, "total_debt": 2699704000, "total_liabilities": 4223421000, "total_equity": 1979318000, "shares_outstanding": 221321000, "goodwill_and_intangibles": 3070439000 }, "cash_flow": { "operating_cash_flow": 122943000, "capital_expenditure": 21544000, "free_cash_flow": 144487000, "dividends_paid": null, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -16400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3613721000, "cost_of_revenue": 3131499000, "gross_profit": 482222000, "ebit": 121449000, "ebitda": 160543000, "pretax_income": 82834000, "tax_provision": 8551000, "net_income": 148767000, "net_income_to_common": 148767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_assets": 6213314000, "short_term_debt": 105088000, "long_term_debt": 2444871000, "total_debt": 2699704000, "total_liabilities": 4223421000, "total_equity": 1979318000, "shares_outstanding": 221321000, "goodwill_and_intangibles": 3070439000 }, "cash_flow": { "operating_cash_flow": 122943000, "capital_expenditure": 21544000, "free_cash_flow": 144487000, "dividends_paid": null, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -16400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3613721000, "cost_of_revenue": 3131499000, "gross_profit": 482222000, "ebit": 121449000, "ebitda": 160543000, "pretax_income": 82834000, "tax_provision": 8551000, "net_income": 148767000, "net_income_to_common": 148767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_assets": 6213314000, "short_term_debt": 105088000, "long_term_debt": 2444871000, "total_debt": 2699704000, "total_liabilities": 4223421000, "total_equity": 1979318000, "shares_outstanding": 221321000, "goodwill_and_intangibles": 3070439000 }, "cash_flow": { "operating_cash_flow": 122943000, "capital_expenditure": 21544000, "free_cash_flow": 144487000, "dividends_paid": null, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -16400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3613721000, "cost_of_revenue": 3131499000, "gross_profit": 482222000, "ebit": 137551000, "ebitda": 176645000, "pretax_income": 82834000, "tax_provision": 8551000, "net_income": 74440000, "net_income_to_common": 74440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_assets": 6213314000, "short_term_debt": 105088000, "long_term_debt": 2444871000, "total_debt": 2699704000, "total_liabilities": 4223421000, "total_equity": 1979318000, "shares_outstanding": 221321000, "goodwill_and_intangibles": 3070439000 }, "cash_flow": { "operating_cash_flow": 122943000, "capital_expenditure": 21544000, "free_cash_flow": 144487000, "dividends_paid": null, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -16400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3613721000, "cost_of_revenue": 3131499000, "gross_profit": 482222000, "ebit": 137551000, "ebitda": 176645000, "pretax_income": 82834000, "tax_provision": 8551000, "net_income": 74440000, "net_income_to_common": 74440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 888797000, "total_current_assets": 2689303000, "total_assets": 6213314000, "short_term_debt": 105088000, "long_term_debt": 2444871000, "total_debt": 2699704000, "total_liabilities": 4223421000, "total_equity": 1979318000, "shares_outstanding": 221321000, "goodwill_and_intangibles": 3070439000 }, "cash_flow": { "operating_cash_flow": 122943000, "capital_expenditure": 21544000, "free_cash_flow": 144487000, "dividends_paid": null, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -16400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3550631000, "cost_of_revenue": 3138083000, "gross_profit": 412548000, "ebit": 108113000, "ebitda": 147637000, "pretax_income": 69578000, "tax_provision": 20027000, "net_income": 77080000, "net_income_to_common": 77080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 218417000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 231559000, "capital_expenditure": 37665000, "free_cash_flow": 269224000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -15754000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3550631000, "cost_of_revenue": 3138083000, "gross_profit": 412548000, "ebit": 108113000, "ebitda": 147637000, "pretax_income": 69578000, "tax_provision": 20027000, "net_income": 77080000, "net_income_to_common": 77080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 218417000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 231559000, "capital_expenditure": 37665000, "free_cash_flow": 269224000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -15754000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3550631000, "cost_of_revenue": 3138083000, "gross_profit": 412548000, "ebit": 108113000, "ebitda": 147637000, "pretax_income": 69578000, "tax_provision": 20027000, "net_income": 77080000, "net_income_to_common": 77080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 218417000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 231559000, "capital_expenditure": 37665000, "free_cash_flow": 269224000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -15754000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3550631000, "cost_of_revenue": 3138083000, "gross_profit": 412548000, "ebit": 108113000, "ebitda": 147637000, "pretax_income": 69578000, "tax_provision": 20027000, "net_income": 77080000, "net_income_to_common": 77080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2707238000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 218417000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 231559000, "capital_expenditure": 37665000, "free_cash_flow": 269224000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -15754000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3550631000, "cost_of_revenue": 3138083000, "gross_profit": 412548000, "ebit": 141815000, "ebitda": 181339000, "pretax_income": 69578000, "tax_provision": 20027000, "net_income": 77080000, "net_income_to_common": 77080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 151800000, "long_term_debt": 2455204000, "total_debt": 2842658000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 218417000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 231559000, "capital_expenditure": 37665000, "free_cash_flow": 269224000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -15754000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3550631000, "cost_of_revenue": 3138083000, "gross_profit": 412548000, "ebit": 141815000, "ebitda": 181339000, "pretax_income": 69578000, "tax_provision": 20027000, "net_income": 77080000, "net_income_to_common": 77080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88370000, "total_current_assets": 2894050000, "total_assets": 6413311000, "short_term_debt": 102070000, "long_term_debt": 2455204000, "total_debt": 2842658000, "total_liabilities": 4526945000, "total_equity": 1875065000, "shares_outstanding": 218417000, "goodwill_and_intangibles": 3103228000 }, "cash_flow": { "operating_cash_flow": 231559000, "capital_expenditure": 37665000, "free_cash_flow": 269224000, "dividends_paid": null, "share_repurchases": -43173000, "shares_issued": 0, "net_debt_issued": -15754000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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 } }