{ "ticker": { "uuid": "da05ef37-d1f0-454c-b279-ab2e5509e81e", "symbol": "PRMB", "name": "Primo Brands Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/da05ef37-d1f0-454c-b279-ab2e5509e81e/", "api_url": "https://sharemaestro.com/factors/api/tickers/da05ef37-d1f0-454c-b279-ab2e5509e81e/" }, "latest_snapshot": { "ticker": { "uuid": "da05ef37-d1f0-454c-b279-ab2e5509e81e", "symbol": "PRMB", "name": "Primo Brands Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/da05ef37-d1f0-454c-b279-ab2e5509e81e/", "api_url": "https://sharemaestro.com/factors/api/tickers/da05ef37-d1f0-454c-b279-ab2e5509e81e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.24, "quality": 0.26, "momentum": 0.16, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 22.7, "market_cap": 8237116357.4, "pe_ratio": 140.3257, "earnings_yield": 0.0334, "ebitda_to_ev": 0.079, "shareholder_yield": 0.0586, "roe": 0.0198, "piotroski_f_score": 6, "momentum_12_1": -0.1213, "volatility_252d": 0.5688 }, "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": 140.3257, "ev_ebitda": 12.6627, "earnings_yield": 0.0334, "fcf_yield": 0.0863, "shareholder_yield": 0.0586 }, "quality": { "roe": 0.0198, "roic": 0.0298, "gross_margin": 0.2954, "fcf_margin": 0.1766, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.3804, "eps_growth_1y": null, "fcf_growth_1y": 0.5353 }, "momentum": { "price_return_12m": -0.2006, "momentum_12_1": -0.1213, "relative_strength": -0.3689 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.26, "momentum_percentile": 0.16, "growth_composite": 17, "yield_composite": 22, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.95, "os": 0.06, "value": 0.23, "quality": 0.29, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 141.8711, "earnings_yield": 0.0332, "shareholder_yield": 0.058, "roe": 0.0198, "momentum_12_1": -0.2503 }, { "week_end_date": "2026-06-14", "price": 24.15, "os": 0.07, "value": 0.22, "quality": 0.3, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 149.2892, "earnings_yield": 0.0322, "shareholder_yield": 0.0551, "roe": 0.0198, "momentum_12_1": -0.2049 }, { "week_end_date": "2026-06-21", "price": 24.27, "os": 0.06, "value": 0.22, "quality": 0.3, "momentum": 0.13, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 150.031, "earnings_yield": 0.0321, "shareholder_yield": 0.0548, "roe": 0.0198, "momentum_12_1": -0.2126 }, { "week_end_date": "2026-06-28", "price": 24.95, "os": 0.08, "value": 0.22, "quality": 0.32, "momentum": 0.23, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 154.2346, "earnings_yield": 0.0315, "shareholder_yield": 0.0533, "roe": 0.0198, "momentum_12_1": -0.1415 }, { "week_end_date": "2026-07-05", "price": 25.02, "os": 0.07, "value": 0.23, "quality": 0.32, "momentum": 0.16, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 154.6673, "earnings_yield": 0.0315, "shareholder_yield": 0.0532, "roe": 0.0198, "momentum_12_1": -0.2171 }, { "week_end_date": "2026-07-12", "price": 23.99, "os": 0.06, "value": 0.24, "quality": 0.28, "momentum": 0.1, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 148.3001, "earnings_yield": 0.0323, "shareholder_yield": 0.0555, "roe": 0.0198, "momentum_12_1": -0.1379 }, { "week_end_date": "2026-07-19", "price": 24.82, "os": 0.06, "value": 0.21, "quality": 0.26, "momentum": 0.17, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 153.431, "earnings_yield": 0.0316, "shareholder_yield": 0.0536, "roe": 0.0198, "momentum_12_1": -0.1459 }, { "week_end_date": "2026-07-26", "price": 22.7, "os": 0.07, "value": 0.24, "quality": 0.26, "momentum": 0.16, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 140.3257, "earnings_yield": 0.0334, "shareholder_yield": 0.0586, "roe": 0.0198, "momentum_12_1": -0.1213 } ], "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": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "ebit": 471500000, "ebitda": 1081700000, "pretax_income": 145000000, "tax_provision": 64600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 687400000, "capital_expenditure": 377400000, "free_cash_flow": 1064800000, "dividends_paid": 151300000, "share_repurchases": -421500000, "shares_issued": 10700000, "net_debt_issued": -70900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "ebit": 471500000, "ebitda": 1081700000, "pretax_income": 145000000, "tax_provision": 64600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 687400000, "capital_expenditure": 377400000, "free_cash_flow": 1064800000, "dividends_paid": 151300000, "share_repurchases": -421500000, "shares_issued": 10700000, "net_debt_issued": -70900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "ebit": 471500000, "ebitda": 1081700000, "pretax_income": 145000000, "tax_provision": 64600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 687400000, "capital_expenditure": 377400000, "free_cash_flow": 1064800000, "dividends_paid": 151300000, "share_repurchases": -421500000, "shares_issued": 10700000, "net_debt_issued": -70900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "ebit": 471500000, "ebitda": 1081700000, "pretax_income": 145000000, "tax_provision": 64600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 687400000, "capital_expenditure": 377400000, "free_cash_flow": 1064800000, "dividends_paid": 151300000, "share_repurchases": -421500000, "shares_issued": 10700000, "net_debt_issued": -70900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "ebit": 471500000, "ebitda": 1081700000, "pretax_income": 145000000, "tax_provision": 64600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 687400000, "capital_expenditure": 377400000, "free_cash_flow": 1064800000, "dividends_paid": 151300000, "share_repurchases": -421500000, "shares_issued": 10700000, "net_debt_issued": -70900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "ebit": 471500000, "ebitda": 1081700000, "pretax_income": 145000000, "tax_provision": 64600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 687400000, "capital_expenditure": 377400000, "free_cash_flow": 1064800000, "dividends_paid": 151300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6664000000, "cost_of_revenue": 4536900000, "gross_profit": 2143600000, "ebit": 471500000, "ebitda": 1081700000, "pretax_income": 145000000, "tax_provision": 64600000, "net_income": 60100000, "net_income_to_common": 60100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 687400000, "capital_expenditure": 377400000, "free_cash_flow": 1064800000, "dividends_paid": 151300000, "share_repurchases": -421500000, "shares_issued": 10700000, "net_debt_issued": -70900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5152500000, "cost_of_revenue": 3530900000, "gross_profit": 1621600000, "ebit": 360300000, "ebitda": 693600000, "pretax_income": 20700000, "tax_provision": 33300000, "net_income": -16400000, "net_income_to_common": -16400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 614400000, "total_current_assets": 1529000000, "total_assets": 11194500000, "short_term_debt": 160000000, "long_term_debt": 4963600000, "total_debt": 5679200000, "total_liabilities": 7750300000, "total_equity": 3444200000, "shares_outstanding": 242315000, "goodwill_and_intangibles": 6763900000 }, "cash_flow": { "operating_cash_flow": 467200000, "capital_expenditure": 150200000, "free_cash_flow": 617400000, "dividends_paid": 615800000, "share_repurchases": -10400000, "shares_issued": 1900000, "net_debt_issued": 266600000 } } ], "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": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "ebit": 119100000, "ebitda": 260100000, "pretax_income": 40800000, "tax_provision": 13500000, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_assets": 10590400000, "short_term_debt": 162500000, "long_term_debt": 5082400000, "total_debt": 5710300000, "total_liabilities": 7633200000, "total_equity": 2957200000, "shares_outstanding": 365839000, "goodwill_and_intangibles": 6540800000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 104500000, "free_cash_flow": 208300000, "dividends_paid": 44200000, "share_repurchases": -32200000, "shares_issued": 1900000, "net_debt_issued": -2800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "ebit": 119100000, "ebitda": 260100000, "pretax_income": 40800000, "tax_provision": 13500000, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_assets": 10590400000, "short_term_debt": 162500000, "long_term_debt": 5082400000, "total_debt": 5710300000, "total_liabilities": 7633200000, "total_equity": 2957200000, "shares_outstanding": 365839000, "goodwill_and_intangibles": 6540800000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 104500000, "free_cash_flow": 208300000, "dividends_paid": 44200000, "share_repurchases": -32200000, "shares_issued": 1900000, "net_debt_issued": -2800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "ebit": 119100000, "ebitda": 260100000, "pretax_income": 40800000, "tax_provision": 13500000, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_assets": 10590400000, "short_term_debt": 162500000, "long_term_debt": 5082400000, "total_debt": 5710300000, "total_liabilities": 7633200000, "total_equity": 2957200000, "shares_outstanding": 365839000, "goodwill_and_intangibles": 6540800000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 104500000, "free_cash_flow": 208300000, "dividends_paid": 44200000, "share_repurchases": -32200000, "shares_issued": 1900000, "net_debt_issued": -2800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "ebit": 119100000, "ebitda": 260100000, "pretax_income": 40800000, "tax_provision": 13500000, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_assets": 10590400000, "short_term_debt": 162500000, "long_term_debt": 5082400000, "total_debt": 5710300000, "total_liabilities": 7633200000, "total_equity": 2957200000, "shares_outstanding": 365839000, "goodwill_and_intangibles": 6540800000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 104500000, "free_cash_flow": 208300000, "dividends_paid": 44200000, "share_repurchases": -32200000, "shares_issued": 1900000, "net_debt_issued": -2800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "ebit": 119100000, "ebitda": 260100000, "pretax_income": 40800000, "tax_provision": 13500000, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_assets": 10590400000, "short_term_debt": 162500000, "long_term_debt": 5082400000, "total_debt": 5710300000, "total_liabilities": 7633200000, "total_equity": 2957200000, "shares_outstanding": 365839000, "goodwill_and_intangibles": 6540800000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 104500000, "free_cash_flow": 208300000, "dividends_paid": 44200000, "share_repurchases": -32200000, "shares_issued": 1900000, "net_debt_issued": -2800000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "ebit": 119100000, "ebitda": 260100000, "pretax_income": 40800000, "tax_provision": 13500000, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_assets": 10590400000, "short_term_debt": 162500000, "long_term_debt": 5082400000, "total_debt": 5710300000, "total_liabilities": 7633200000, "total_equity": 2957200000, "shares_outstanding": 365839000, "goodwill_and_intangibles": 6540800000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 104500000, "free_cash_flow": 208300000, "dividends_paid": 44200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1626100000, "cost_of_revenue": 1140800000, "gross_profit": 485300000, "ebit": 148100000, "ebitda": 289100000, "pretax_income": 40800000, "tax_provision": 13500000, "net_income": 27300000, "net_income_to_common": 27300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288200000, "total_current_assets": 1286600000, "total_assets": 10590400000, "short_term_debt": 162500000, "long_term_debt": 5082400000, "total_debt": 5710300000, "total_liabilities": 7633200000, "total_equity": 2957200000, "shares_outstanding": 365839000, "goodwill_and_intangibles": 6540800000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 104500000, "free_cash_flow": 208300000, "dividends_paid": 44200000, "share_repurchases": -32200000, "shares_issued": 1900000, "net_debt_issued": -2800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1554100000, "cost_of_revenue": 1136300000, "gross_profit": 417800000, "ebit": 58300000, "ebitda": 231500000, "pretax_income": -21100000, "tax_provision": 4200000, "net_income": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 203266735, "capital_expenditure": 143069085, "free_cash_flow": 346335820, "dividends_paid": 36695495, "share_repurchases": -124700000, "shares_issued": 3000000, "net_debt_issued": -18900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1554100000, "cost_of_revenue": 1136300000, "gross_profit": 417800000, "ebit": 58300000, "ebitda": 231500000, "pretax_income": -21100000, "tax_provision": 4200000, "net_income": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 203266735, "capital_expenditure": 143069085, "free_cash_flow": 346335820, "dividends_paid": 36695495, "share_repurchases": -124700000, "shares_issued": 3000000, "net_debt_issued": -18900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1554100000, "cost_of_revenue": 1136300000, "gross_profit": 417800000, "ebit": 58300000, "ebitda": 231500000, "pretax_income": -21100000, "tax_provision": 4200000, "net_income": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 203266735, "capital_expenditure": 143069085, "free_cash_flow": 346335820, "dividends_paid": 36695495, "share_repurchases": -124700000, "shares_issued": 3000000, "net_debt_issued": -18900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1554100000, "cost_of_revenue": 1136300000, "gross_profit": 417800000, "ebit": 58300000, "ebitda": 231500000, "pretax_income": -21100000, "tax_provision": 4200000, "net_income": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 203266735, "capital_expenditure": 143069085, "free_cash_flow": 346335820, "dividends_paid": 36695495, "share_repurchases": -124700000, "shares_issued": 3000000, "net_debt_issued": -18900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1554100000, "cost_of_revenue": 1136300000, "gross_profit": 417800000, "ebit": 58300000, "ebitda": 231500000, "pretax_income": -21100000, "tax_provision": 4200000, "net_income": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376900000, "total_current_assets": 1217800000, "total_assets": 10602800000, "short_term_debt": 166200000, "long_term_debt": 5084600000, "total_debt": 5725200000, "total_liabilities": 7610200000, "total_equity": 2992600000, "shares_outstanding": 374869000, "goodwill_and_intangibles": 6574600000 }, "cash_flow": { "operating_cash_flow": 203266735, "capital_expenditure": 143069085, "free_cash_flow": 346335820, "dividends_paid": 36695495, "share_repurchases": -124700000, "shares_issued": 3000000, "net_debt_issued": -18900000 } } ] }, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }