{ "ticker": { "uuid": "fe588e09-53f2-43c7-8054-fec2543ed2a9", "symbol": "KW", "name": "Kennedy-Wilson Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/fe588e09-53f2-43c7-8054-fec2543ed2a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe588e09-53f2-43c7-8054-fec2543ed2a9/" }, "latest_snapshot": { "ticker": { "uuid": "fe588e09-53f2-43c7-8054-fec2543ed2a9", "symbol": "KW", "name": "Kennedy-Wilson Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/fe588e09-53f2-43c7-8054-fec2543ed2a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe588e09-53f2-43c7-8054-fec2543ed2a9/" }, "week_end_date": "2026-07-12", "universe": "USD_US", "score": { "os": 0.2, "value": 0.21, "quality": 0.16, "momentum": 0.84, "coverage": 0.848, "confidence": 0.831, "delta": 2 }, "headline_factors": { "price": 10.92, "market_cap": 1521191763, "pe_ratio": 25.6958, "earnings_yield": 0.0059, "ebitda_to_ev": 0.0653, "shareholder_yield": 0.0534, "roe": 0.039, "piotroski_f_score": 6, "momentum_12_1": 0.7411, "volatility_252d": 0.3402 }, "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": 25.6958, "ev_ebitda": 15.3255, "earnings_yield": 0.0059, "fcf_yield": -0.0134, "shareholder_yield": 0.0534 }, "quality": { "roe": 0.039, "roic": 0.005, "gross_margin": 0.7208, "fcf_margin": -0.1896, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.749, "momentum_12_1": 0.7411, "relative_strength": 0.603 }, "scores": { "value_percentile": 0.21, "quality_percentile": 0.16, "momentum_percentile": 0.84, "growth_composite": 90, "yield_composite": 7, "overall_composite": 80, "os_score": 0.2, "factor_coverage": 0.848, "signal_confidence": 0.831 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.89, "os": 0.22, "value": 0.21, "quality": 0.14, "momentum": 0.89, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 25.6265, "earnings_yield": 0.0059, "shareholder_yield": 0.0535, "roe": 0.039, "momentum_12_1": 0.7752 }, { "week_end_date": "2026-06-14", "price": 10.93, "os": 0.22, "value": 0.2, "quality": 0.13, "momentum": 0.91, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 25.7193, "earnings_yield": 0.0059, "shareholder_yield": 0.0643, "roe": 0.039, "momentum_12_1": 0.7768 }, { "week_end_date": "2026-06-21", "price": 10.92, "os": 0.2, "value": 0.2, "quality": 0.13, "momentum": 0.88, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 25.6958, "earnings_yield": 0.0059, "shareholder_yield": 0.0643, "roe": 0.039, "momentum_12_1": 0.7411 }, { "week_end_date": "2026-06-28", "price": 10.92, "os": 0.26, "value": 0.22, "quality": 0.14, "momentum": 0.95, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 25.6958, "earnings_yield": 0.0059, "shareholder_yield": 0.0643, "roe": 0.039, "momentum_12_1": 0.7411 }, { "week_end_date": "2026-07-05", "price": 10.92, "os": 0.22, "value": 0.21, "quality": 0.15, "momentum": 0.9, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 25.6958, "earnings_yield": 0.0059, "shareholder_yield": 0.0534, "roe": 0.039, "momentum_12_1": 0.7411 }, { "week_end_date": "2026-07-12", "price": 10.92, "os": 0.2, "value": 0.21, "quality": 0.16, "momentum": 0.84, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 25.6958, "earnings_yield": 0.0059, "shareholder_yield": 0.0534, "roe": 0.039, "momentum_12_1": 0.7411 } ], "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": 501000000, "cost_of_revenue": 140900000, "gross_profit": 360100000, "ebit": 54800000, "ebitda": 410000000, "pretax_income": null, "tax_provision": null, "net_income": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184500000, "total_current_assets": 480500000, "total_assets": 6622500000, "short_term_debt": null, "long_term_debt": 4507500000, "total_debt": 4507500000, "total_liabilities": null, "total_equity": 1535100000, "shares_outstanding": 137908004, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11400000, "capital_expenditure": -66600000, "free_cash_flow": -55200000, "dividends_paid": -68000000, "share_repurchases": -9200000, "shares_issued": null, "net_debt_issued": -414500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 501000000, "cost_of_revenue": 140900000, "gross_profit": 360100000, "ebit": 54800000, "ebitda": 410000000, "pretax_income": null, "tax_provision": null, "net_income": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184500000, "total_current_assets": 480500000, "total_assets": 6622500000, "short_term_debt": null, "long_term_debt": 4507500000, "total_debt": 4507500000, "total_liabilities": null, "total_equity": 1535100000, "shares_outstanding": 137908004, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11400000, "capital_expenditure": -66600000, "free_cash_flow": -55200000, "dividends_paid": -68000000, "share_repurchases": -9200000, "shares_issued": null, "net_debt_issued": -414500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 501000000, "cost_of_revenue": 406900000, "gross_profit": 94100000, "ebit": 277000000, "ebitda": 410000000, "pretax_income": 37400000, "tax_provision": 13600000, "net_income": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184500000, "total_current_assets": 480500000, "total_assets": 6622500000, "short_term_debt": 0, "long_term_debt": 4507500000, "total_debt": 4507500000, "total_liabilities": 5049100000, "total_equity": 1535100000, "shares_outstanding": 137923207, "goodwill_and_intangibles": 36100000 }, "cash_flow": { "operating_cash_flow": 379000000, "capital_expenditure": 66600000, "free_cash_flow": 445600000, "dividends_paid": 111500000, "share_repurchases": -9200000, "shares_issued": null, "net_debt_issued": -414500000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 531400000, "cost_of_revenue": 157600000, "gross_profit": 373800000, "ebit": 68500000, "ebitda": 385900000, "pretax_income": null, "tax_provision": null, "net_income": -33000000, "net_income_to_common": -33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217500000, "total_current_assets": 549700000, "total_assets": 6961100000, "short_term_debt": null, "long_term_debt": 4784900000, "total_debt": 4784900000, "total_liabilities": null, "total_equity": 1601200000, "shares_outstanding": 137442778, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55100000, "capital_expenditure": -131600000, "free_cash_flow": -76500000, "dividends_paid": -100200000, "share_repurchases": -15300000, "shares_issued": null, "net_debt_issued": -386700000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 531400000, "cost_of_revenue": 157600000, "gross_profit": 373800000, "ebit": 68500000, "ebitda": 385900000, "pretax_income": null, "tax_provision": null, "net_income": -33000000, "net_income_to_common": -33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217500000, "total_current_assets": 549700000, "total_assets": 6961100000, "short_term_debt": null, "long_term_debt": 4784900000, "total_debt": 4784900000, "total_liabilities": null, "total_equity": 1601200000, "shares_outstanding": 137442778, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55100000, "capital_expenditure": -131600000, "free_cash_flow": -76500000, "dividends_paid": -100200000, "share_repurchases": -15300000, "shares_issued": null, "net_debt_issued": -386700000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 531400000, "cost_of_revenue": 454200000, "gross_profit": 77200000, "ebit": 237600000, "ebitda": 385900000, "pretax_income": -23500000, "tax_provision": 10200000, "net_income": -33000000, "net_income_to_common": -33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217500000, "total_current_assets": 549700000, "total_assets": 6961100000, "short_term_debt": 141300000, "long_term_debt": 4784900000, "total_debt": 4784900000, "total_liabilities": 5325100000, "total_equity": 1601200000, "shares_outstanding": 137778812, "goodwill_and_intangibles": 25300000 }, "cash_flow": { "operating_cash_flow": 55100000, "capital_expenditure": 131600000, "free_cash_flow": 186700000, "dividends_paid": 143700000, "share_repurchases": -15300000, "shares_issued": null, "net_debt_issued": -386700000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562600000, "cost_of_revenue": 190500000, "gross_profit": 372100000, "ebit": 54300000, "ebitda": 80300000, "pretax_income": null, "tax_provision": null, "net_income": -303800000, "net_income_to_common": -303800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313700000, "total_current_assets": 686100000, "total_assets": 7712100000, "short_term_debt": null, "long_term_debt": 5298000000, "total_debt": 5298000000, "total_liabilities": null, "total_equity": 1755100000, "shares_outstanding": 138727521, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48900000, "capital_expenditure": -217200000, "free_cash_flow": -168300000, "dividends_paid": -136000000, "share_repurchases": -20900000, "shares_issued": 227200000, "net_debt_issued": -172500000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 562600000, "cost_of_revenue": 190500000, "gross_profit": 372100000, "ebit": 54300000, "ebitda": 80300000, "pretax_income": null, "tax_provision": null, "net_income": -303800000, "net_income_to_common": -303800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313700000, "total_current_assets": 686100000, "total_assets": 7712100000, "short_term_debt": null, "long_term_debt": 5298000000, "total_debt": 5298000000, "total_liabilities": null, "total_equity": 1755100000, "shares_outstanding": 138727521, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48900000, "capital_expenditure": -217200000, "free_cash_flow": -168300000, "dividends_paid": -136000000, "share_repurchases": -20900000, "shares_issued": 227200000, "net_debt_issued": -172500000 } } ], "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": 117200000, "cost_of_revenue": 34000000, "gross_profit": 83200000, "ebit": 7500000, "ebitda": 104400000, "pretax_income": null, "tax_provision": null, "net_income": 24600000, "net_income_to_common": 24600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184600000, "total_current_assets": 464700000, "total_assets": 6847400000, "short_term_debt": null, "long_term_debt": 4785200000, "total_debt": 4785200000, "total_liabilities": null, "total_equity": 1517500000, "shares_outstanding": 139303275, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -87900000, "capital_expenditure": -9500000, "free_cash_flow": -97400000, "dividends_paid": -16700000, "share_repurchases": -11800000, "shares_issued": null, "net_debt_issued": 51400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 117200000, "cost_of_revenue": 34000000, "gross_profit": 83200000, "ebit": 7500000, "ebitda": 104400000, "pretax_income": null, "tax_provision": null, "net_income": 24600000, "net_income_to_common": 24600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184600000, "total_current_assets": 464700000, "total_assets": 6847400000, "short_term_debt": null, "long_term_debt": 4785200000, "total_debt": 4785200000, "total_liabilities": null, "total_equity": 1517500000, "shares_outstanding": 139303275, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -87900000, "capital_expenditure": -9500000, "free_cash_flow": -97400000, "dividends_paid": -16700000, "share_repurchases": -11800000, "shares_issued": null, "net_debt_issued": 51400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 117200000, "cost_of_revenue": 98400000, "gross_profit": 18800000, "ebit": 72200000, "ebitda": 104400000, "pretax_income": 13000000, "tax_provision": -11500000, "net_income": 24600000, "net_income_to_common": 24600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184600000, "total_current_assets": 255900000, "total_assets": 6847400000, "short_term_debt": 692100000, "long_term_debt": 4785200000, "total_debt": 4852900000, "total_liabilities": 5292800000, "total_equity": 1517500000, "shares_outstanding": 139210301, "goodwill_and_intangibles": 39100000 }, "cash_flow": { "operating_cash_flow": -87900000, "capital_expenditure": 9500000, "free_cash_flow": -78400000, "dividends_paid": 27600000, "share_repurchases": -11800000, "shares_issued": null, "net_debt_issued": 51400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 120600000, "cost_of_revenue": 32700000, "gross_profit": 87900000, "ebit": -400000, "ebitda": 158200000, "pretax_income": null, "tax_provision": null, "net_income": 40500000, "net_income_to_common": 40500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184500000, "total_current_assets": 480500000, "total_assets": 6622500000, "short_term_debt": null, "long_term_debt": 4507500000, "total_debt": 4507500000, "total_liabilities": null, "total_equity": 1535100000, "shares_outstanding": 137908004, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28900000, "capital_expenditure": -35800000, "free_cash_flow": -6900000, "dividends_paid": -16500000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -100500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 120600000, "cost_of_revenue": 32700000, "gross_profit": 87900000, "ebit": -400000, "ebitda": 158200000, "pretax_income": null, "tax_provision": null, "net_income": 40500000, "net_income_to_common": 40500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184500000, "total_current_assets": 480500000, "total_assets": 6622500000, "short_term_debt": null, "long_term_debt": 4507500000, "total_debt": 4507500000, "total_liabilities": null, "total_equity": 1535100000, "shares_outstanding": 137908004, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28900000, "capital_expenditure": -35800000, "free_cash_flow": -6900000, "dividends_paid": -16500000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -100500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 120600000, "cost_of_revenue": 96300000, "gross_profit": 24300000, "ebit": 126400000, "ebitda": 158200000, "pretax_income": 69100000, "tax_provision": 11100000, "net_income": 40500000, "net_income_to_common": 40500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -2500000, "total_current_assets": 257300000, "total_assets": 6622500000, "short_term_debt": 0, "long_term_debt": 4507500000, "total_debt": 4507500000, "total_liabilities": 5049100000, "total_equity": 1535100000, "shares_outstanding": 137923207, "goodwill_and_intangibles": 36100000 }, "cash_flow": { "operating_cash_flow": 88000000, "capital_expenditure": 35800000, "free_cash_flow": 123800000, "dividends_paid": 27400000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -100500000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 116400000, "cost_of_revenue": 34700000, "gross_profit": 81700000, "ebit": 8400000, "ebitda": 83800000, "pretax_income": null, "tax_provision": null, "net_income": -10400000, "net_income_to_common": -10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 712900000, "total_assets": 6698200000, "short_term_debt": null, "long_term_debt": 4610900000, "total_debt": 4610900000, "total_liabilities": null, "total_equity": 1527500000, "shares_outstanding": 137902128, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7600000, "capital_expenditure": -10400000, "free_cash_flow": -18000000, "dividends_paid": -16600000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20500000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 116400000, "cost_of_revenue": 34700000, "gross_profit": 81700000, "ebit": 8400000, "ebitda": 83800000, "pretax_income": null, "tax_provision": null, "net_income": -10400000, "net_income_to_common": -10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 712900000, "total_assets": 6698200000, "short_term_debt": null, "long_term_debt": 4610900000, "total_debt": 4610900000, "total_liabilities": null, "total_equity": 1527500000, "shares_outstanding": 137902128, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7600000, "capital_expenditure": -10400000, "free_cash_flow": -18000000, "dividends_paid": -16600000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20500000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 116400000, "cost_of_revenue": 99900000, "gross_profit": 16500000, "ebit": 51200000, "ebitda": 83800000, "pretax_income": -7200000, "tax_provision": 3000000, "net_income": -10400000, "net_income_to_common": -10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 712900000, "total_assets": 6698200000, "short_term_debt": 0, "long_term_debt": 4610900000, "total_debt": 4610900000, "total_liabilities": 5138200000, "total_equity": 1527500000, "shares_outstanding": 137930576, "goodwill_and_intangibles": 24900000 }, "cash_flow": { "operating_cash_flow": -7600000, "capital_expenditure": 10400000, "free_cash_flow": 2800000, "dividends_paid": 27400000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20500000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 135700000, "cost_of_revenue": 35400000, "gross_profit": 100300000, "ebit": 25300000, "ebitda": 107000000, "pretax_income": null, "tax_provision": null, "net_income": 4500000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309100000, "total_current_assets": 615200000, "total_assets": 6796900000, "short_term_debt": null, "long_term_debt": 4622300000, "total_debt": 4622300000, "total_liabilities": null, "total_equity": 1563000000, "shares_outstanding": 137899795, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": -12600000, "free_cash_flow": 29400000, "dividends_paid": -16600000, "share_repurchases": -2500000, "shares_issued": null, "net_debt_issued": -549200000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 135700000, "cost_of_revenue": 35400000, "gross_profit": 100300000, "ebit": 25300000, "ebitda": 107000000, "pretax_income": null, "tax_provision": null, "net_income": 4500000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309100000, "total_current_assets": 615200000, "total_assets": 6796900000, "short_term_debt": null, "long_term_debt": 4622300000, "total_debt": 4622300000, "total_liabilities": null, "total_equity": 1563000000, "shares_outstanding": 137899795, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": -12600000, "free_cash_flow": 29400000, "dividends_paid": -16600000, "share_repurchases": -2500000, "shares_issued": null, "net_debt_issued": -549200000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 135700000, "cost_of_revenue": 104400000, "gross_profit": 31300000, "ebit": 72500000, "ebitda": 107000000, "pretax_income": 10000000, "tax_provision": 4400000, "net_income": 4500000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309100000, "total_current_assets": 615200000, "total_assets": 6796900000, "short_term_debt": 446500000, "long_term_debt": 4622300000, "total_debt": 4622300000, "total_liabilities": 5200600000, "total_equity": 1563000000, "shares_outstanding": 137947000, "goodwill_and_intangibles": 25000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 12600000, "free_cash_flow": 54600000, "dividends_paid": 27500000, "share_repurchases": -2500000, "shares_issued": null, "net_debt_issued": -549200000 } } ] }, "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": "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": 6, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-12", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }