{ "ticker": { "uuid": "21b9c1c2-df71-4af8-8e8f-d91e897dcac9", "symbol": "GLNG", "name": "Golar LNG Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/21b9c1c2-df71-4af8-8e8f-d91e897dcac9/", "api_url": "https://sharemaestro.com/factors/api/tickers/21b9c1c2-df71-4af8-8e8f-d91e897dcac9/" }, "latest_snapshot": { "ticker": { "uuid": "21b9c1c2-df71-4af8-8e8f-d91e897dcac9", "symbol": "GLNG", "name": "Golar LNG Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/21b9c1c2-df71-4af8-8e8f-d91e897dcac9/", "api_url": "https://sharemaestro.com/factors/api/tickers/21b9c1c2-df71-4af8-8e8f-d91e897dcac9/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.52, "value": 0.2, "quality": 0.87, "momentum": 0.71, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 48.62, "market_cap": 4948532174.3, "pe_ratio": 35.0818, "earnings_yield": 0.0384, "ebitda_to_ev": 0.0461, "shareholder_yield": 0.0497, "roe": 0.0738, "piotroski_f_score": 8, "momentum_12_1": 0.2554, "volatility_252d": 0.3706 }, "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": 35.0818, "ev_ebitda": 21.6783, "earnings_yield": 0.0384, "fcf_yield": 0.1821, "shareholder_yield": 0.0497 }, "quality": { "roe": 0.0738, "roic": 0.0715, "gross_margin": 0.5239, "fcf_margin": 2.6778, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.8168, "eps_growth_1y": null, "fcf_growth_1y": 0.4824 }, "momentum": { "price_return_12m": 0.2267, "momentum_12_1": 0.2554, "relative_strength": 0.0104 }, "scores": { "value_percentile": 0.2, "quality_percentile": 0.87, "momentum_percentile": 0.71, "growth_composite": 13, "yield_composite": 25, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 50.67, "os": 0.51, "value": 0.18, "quality": 0.87, "momentum": 0.72, "confidence": 1, "coverage": 1, "pe_ratio": 36.561, "earnings_yield": 0.0373, "shareholder_yield": 0.0477, "roe": 0.0738, "momentum_12_1": 0.3511 }, { "week_end_date": "2026-06-14", "price": 51.17, "os": 0.48, "value": 0.19, "quality": 0.86, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 36.9217, "earnings_yield": 0.0371, "shareholder_yield": 0.0472, "roe": 0.0738, "momentum_12_1": 0.3741 }, { "week_end_date": "2026-06-21", "price": 49.6, "os": 0.5, "value": 0.19, "quality": 0.87, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 35.7889, "earnings_yield": 0.0379, "shareholder_yield": 0.0487, "roe": 0.0738, "momentum_12_1": 0.2821 }, { "week_end_date": "2026-06-28", "price": 49.76, "os": 0.28, "value": 0.2, "quality": 0.86, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 35.9044, "earnings_yield": 0.0378, "shareholder_yield": 0.0485, "roe": 0.0738, "momentum_12_1": 0.2225 }, { "week_end_date": "2026-07-05", "price": 49.01, "os": 0.52, "value": 0.21, "quality": 0.86, "momentum": 0.7, "confidence": 0.991, "coverage": 1, "pe_ratio": 35.3632, "earnings_yield": 0.0382, "shareholder_yield": 0.0493, "roe": 0.0738, "momentum_12_1": 0.2491 }, { "week_end_date": "2026-07-12", "price": 51.24, "os": 0.56, "value": 0.19, "quality": 0.87, "momentum": 0.8, "confidence": 0.98, "coverage": 1, "pe_ratio": 36.9723, "earnings_yield": 0.037, "shareholder_yield": 0.0471, "roe": 0.0738, "momentum_12_1": 0.2837 }, { "week_end_date": "2026-07-19", "price": 49.65, "os": 0.51, "value": 0.19, "quality": 0.87, "momentum": 0.71, "confidence": 0.969, "coverage": 1, "pe_ratio": 35.825, "earnings_yield": 0.0379, "shareholder_yield": 0.0486, "roe": 0.0738, "momentum_12_1": 0.2377 }, { "week_end_date": "2026-07-26", "price": 48.62, "os": 0.52, "value": 0.2, "quality": 0.87, "momentum": 0.71, "confidence": 0.958, "coverage": 1, "pe_ratio": 35.0818, "earnings_yield": 0.0384, "shareholder_yield": 0.0497, "roe": 0.0738, "momentum_12_1": 0.2554 } ], "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": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "ebit": 149807999, "ebitda": 199062999, "pretax_income": 116883000, "tax_provision": 4307000, "net_income": 65676000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101305000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 428671000, "capital_expenditure": 853373000, "free_cash_flow": 1282044000, "dividends_paid": 305848000, "share_repurchases": -144039000, "shares_issued": null, "net_debt_issued": 1330038000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "ebit": 149807999, "ebitda": 199062999, "pretax_income": 116883000, "tax_provision": 4307000, "net_income": 65676000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101305000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 428671000, "capital_expenditure": 853373000, "free_cash_flow": 1282044000, "dividends_paid": 305848000, "share_repurchases": -144039000, "shares_issued": null, "net_debt_issued": 1330038000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "ebit": 149807999, "ebitda": 199062999, "pretax_income": 116883000, "tax_provision": 4307000, "net_income": 65676000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101305000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 428671000, "capital_expenditure": 853373000, "free_cash_flow": 1282044000, "dividends_paid": 305848000, "share_repurchases": -144039000, "shares_issued": null, "net_debt_issued": 1330038000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "ebit": 149807999, "ebitda": 199062999, "pretax_income": 116883000, "tax_provision": 4307000, "net_income": 65676000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101305000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 428671000, "capital_expenditure": 853373000, "free_cash_flow": 1282044000, "dividends_paid": 305848000, "share_repurchases": -144039000, "shares_issued": null, "net_debt_issued": 1330038000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "ebit": 149807999, "ebitda": 199062999, "pretax_income": 116883000, "tax_provision": 4307000, "net_income": 65676000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101305000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 428671000, "capital_expenditure": 853373000, "free_cash_flow": 1282044000, "dividends_paid": 305848000, "share_repurchases": -144039000, "shares_issued": null, "net_debt_issued": 1330038000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "ebit": 149807999, "ebitda": 199062999, "pretax_income": 116883000, "tax_provision": 4307000, "net_income": 65676000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101305000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 428671000, "capital_expenditure": 853373000, "free_cash_flow": 1282044000, "dividends_paid": 305848000, "share_repurchases": -144039000, "shares_issued": null, "net_debt_issued": 1330038000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "ebit": 135548000, "ebitda": 184803000, "pretax_income": 116883000, "tax_provision": 4307000, "net_income": 65676000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101305000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 428671000, "capital_expenditure": 853373000, "free_cash_flow": 1282044000, "dividends_paid": 305848000, "share_repurchases": -144039000, "shares_issued": null, "net_debt_issued": 1330038000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 260372000, "cost_of_revenue": 175109000, "gross_profit": 85263000, "ebit": 93434000, "ebitda": 146960000, "pretax_income": 80775000, "tax_provision": -18000, "net_income": 50839000, "net_income_to_common": 50839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566384000, "total_current_assets": 739866000, "total_assets": 4367677000, "short_term_debt": 522869000, "long_term_debt": 930973000, "total_debt": 1458966000, "total_liabilities": 1998273000, "total_equity": 2014151000, "shares_outstanding": 105268000, "goodwill_and_intangibles": 2348000 }, "cash_flow": { "operating_cash_flow": 318241000, "capital_expenditure": 438548000, "free_cash_flow": 756789000, "dividends_paid": 104107000, "share_repurchases": -14180000, "shares_issued": null, "net_debt_issued": 234286000 } } ], "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": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "ebit": 128320000, "ebitda": 144625000, "pretax_income": 102727000, "tax_provision": 923000, "net_income": 83578000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_assets": 5346781000, "short_term_debt": 286285000, "long_term_debt": 2440379000, "total_debt": 2726664000, "total_liabilities": 3198035000, "total_equity": 1910592000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 2122000 }, "cash_flow": { "operating_cash_flow": 73079000, "capital_expenditure": 132964000, "free_cash_flow": 206043000, "dividends_paid": 30032000, "share_repurchases": 0, "shares_issued": 5665000, "net_debt_issued": -33730000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "ebit": 128320000, "ebitda": 144625000, "pretax_income": 102727000, "tax_provision": 923000, "net_income": 83578000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_assets": 5346781000, "short_term_debt": 286285000, "long_term_debt": 2440379000, "total_debt": 2726664000, "total_liabilities": 3198035000, "total_equity": 1910592000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 2122000 }, "cash_flow": { "operating_cash_flow": 73079000, "capital_expenditure": 132964000, "free_cash_flow": 206043000, "dividends_paid": 30032000, "share_repurchases": 0, "shares_issued": 5665000, "net_debt_issued": -33730000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "ebit": 128320000, "ebitda": 144625000, "pretax_income": 102727000, "tax_provision": 923000, "net_income": 83578000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_assets": 5346781000, "short_term_debt": 286285000, "long_term_debt": 2440379000, "total_debt": 2726664000, "total_liabilities": 3198035000, "total_equity": 1910592000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 2122000 }, "cash_flow": { "operating_cash_flow": 73079000, "capital_expenditure": 132964000, "free_cash_flow": 206043000, "dividends_paid": 30032000, "share_repurchases": 0, "shares_issued": 5665000, "net_debt_issued": -33730000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "ebit": 128320000, "ebitda": 144625000, "pretax_income": 102727000, "tax_provision": 923000, "net_income": 83578000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_assets": 5346781000, "short_term_debt": 286285000, "long_term_debt": 2440379000, "total_debt": 2726664000, "total_liabilities": 3198035000, "total_equity": 1910592000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 2122000 }, "cash_flow": { "operating_cash_flow": 73079000, "capital_expenditure": 132964000, "free_cash_flow": 206043000, "dividends_paid": 30032000, "share_repurchases": 0, "shares_issued": 5665000, "net_debt_issued": -33730000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "ebit": 128320000, "ebitda": 144625000, "pretax_income": 102727000, "tax_provision": 923000, "net_income": 83578000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_assets": 5346781000, "short_term_debt": 286285000, "long_term_debt": 2440379000, "total_debt": 2726664000, "total_liabilities": 3198035000, "total_equity": 1910592000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 2122000 }, "cash_flow": { "operating_cash_flow": 73079000, "capital_expenditure": 132964000, "free_cash_flow": 206043000, "dividends_paid": 30032000, "share_repurchases": 0, "shares_issued": 5665000, "net_debt_issued": -33730000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "ebit": 128320000, "ebitda": 144625000, "pretax_income": 102727000, "tax_provision": 923000, "net_income": 83578000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_assets": 5346781000, "short_term_debt": 286285000, "long_term_debt": 2440379000, "total_debt": 2726664000, "total_liabilities": 3198035000, "total_equity": 1910592000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 2122000 }, "cash_flow": { "operating_cash_flow": 73079000, "capital_expenditure": 132964000, "free_cash_flow": 206043000, "dividends_paid": 30032000, "share_repurchases": 0, "shares_issued": 5665000, "net_debt_issued": -33730000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "ebit": 128320000, "ebitda": 144625000, "pretax_income": 102727000, "tax_provision": 923000, "net_income": 83578000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_assets": 5346781000, "short_term_debt": 286285000, "long_term_debt": 2440379000, "total_debt": 2726664000, "total_liabilities": 3198035000, "total_equity": 1910592000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 2122000 }, "cash_flow": { "operating_cash_flow": 73079000, "capital_expenditure": 132964000, "free_cash_flow": 206043000, "dividends_paid": 30032000, "share_repurchases": 0, "shares_issued": 5665000, "net_debt_issued": -33730000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132812000, "cost_of_revenue": 64313999, "gross_profit": 68498000, "ebit": 48685000, "ebitda": 60888000, "pretax_income": 25049000, "tax_provision": 1901000, "net_income": 10358000, "net_income_to_common": 10358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101350000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 99156353, "capital_expenditure": 116527533, "free_cash_flow": 215683886, "dividends_paid": 233792562, "share_repurchases": -41314000, "shares_issued": 220000, "net_debt_issued": 859069000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132812000, "cost_of_revenue": 64313999, "gross_profit": 68498000, "ebit": 48685000, "ebitda": 60888000, "pretax_income": 25049000, "tax_provision": 1901000, "net_income": 10358000, "net_income_to_common": 10358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101350000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 99156353, "capital_expenditure": 116527533, "free_cash_flow": 215683886, "dividends_paid": 233792562, "share_repurchases": -41314000, "shares_issued": 220000, "net_debt_issued": 859069000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132812000, "cost_of_revenue": 64313999, "gross_profit": 68498000, "ebit": 48685000, "ebitda": 60888000, "pretax_income": 25049000, "tax_provision": 1901000, "net_income": 10358000, "net_income_to_common": 10358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101350000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 99156353, "capital_expenditure": 116527533, "free_cash_flow": 215683886, "dividends_paid": 233792562, "share_repurchases": -41314000, "shares_issued": 220000, "net_debt_issued": 859069000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132812000, "cost_of_revenue": 64313999, "gross_profit": 68498000, "ebit": 48685000, "ebitda": 60888000, "pretax_income": 25049000, "tax_provision": 1901000, "net_income": 10358000, "net_income_to_common": 10358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101350000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 99156353, "capital_expenditure": 116527533, "free_cash_flow": 215683886, "dividends_paid": 233792562, "share_repurchases": -41314000, "shares_issued": 220000, "net_debt_issued": 859069000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132812000, "cost_of_revenue": 64313999, "gross_profit": 68498000, "ebit": 48685000, "ebitda": 60888000, "pretax_income": 25049000, "tax_provision": 1901000, "net_income": 10358000, "net_income_to_common": 10358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101350000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 99156353, "capital_expenditure": 116527533, "free_cash_flow": 215683886, "dividends_paid": 233792562, "share_repurchases": -41314000, "shares_issued": 220000, "net_debt_issued": 859069000 } } ] }, "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": 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 } }