{ "ticker": { "uuid": "230487b5-cdda-4cd2-89ff-85dabf42e447", "symbol": "KRC", "name": "Kilroy Realty Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/230487b5-cdda-4cd2-89ff-85dabf42e447/", "api_url": "https://sharemaestro.com/factors/api/tickers/230487b5-cdda-4cd2-89ff-85dabf42e447/" }, "latest_snapshot": { "ticker": { "uuid": "230487b5-cdda-4cd2-89ff-85dabf42e447", "symbol": "KRC", "name": "Kilroy Realty Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/230487b5-cdda-4cd2-89ff-85dabf42e447/", "api_url": "https://sharemaestro.com/factors/api/tickers/230487b5-cdda-4cd2-89ff-85dabf42e447/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.81, "value": 0.75, "quality": 0.77, "momentum": 0.33, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 39.42, "market_cap": 4583710571.94, "pe_ratio": 21.0431, "earnings_yield": 0.0461, "ebitda_to_ev": 0.0838, "shareholder_yield": 0.0548, "roe": 0.0414, "piotroski_f_score": 6, "momentum_12_1": 0.0589, "volatility_252d": 0.297 }, "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": 21.0431, "ev_ebitda": 11.9367, "earnings_yield": 0.0461, "fcf_yield": 0.1446, "shareholder_yield": 0.0548 }, "quality": { "roe": 0.0414, "roic": 0.0329, "gross_margin": 0.4987, "fcf_margin": 1.2132, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0142, "eps_growth_1y": 0.0898, "fcf_growth_1y": 0.3676 }, "momentum": { "price_return_12m": 0.1132, "momentum_12_1": 0.0589, "relative_strength": -0.0551 }, "scores": { "value_percentile": 0.75, "quality_percentile": 0.77, "momentum_percentile": 0.33, "growth_composite": 85, "yield_composite": 12, "overall_composite": 19, "os_score": 0.81, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.5, "os": 0.81, "value": 0.76, "quality": 0.78, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 19.4864, "earnings_yield": 0.0478, "shareholder_yield": 0.0592, "roe": 0.0414, "momentum_12_1": 0.0479 }, { "week_end_date": "2026-06-14", "price": 37.82, "os": 0.88, "value": 0.76, "quality": 0.78, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 20.1916, "earnings_yield": 0.047, "shareholder_yield": 0.0571, "roe": 0.0414, "momentum_12_1": 0.0229 }, { "week_end_date": "2026-06-21", "price": 36.29, "os": 0.8, "value": 0.77, "quality": 0.76, "momentum": 0.29, "confidence": 1, "coverage": 1, "pe_ratio": 19.3707, "earnings_yield": 0.0479, "shareholder_yield": 0.0595, "roe": 0.0414, "momentum_12_1": 0.0153 }, { "week_end_date": "2026-06-28", "price": 37.5, "os": 0.9, "value": 0.77, "quality": 0.8, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 20.0179, "earnings_yield": 0.0472, "shareholder_yield": 0.0576, "roe": 0.0414, "momentum_12_1": 0.0328 }, { "week_end_date": "2026-07-05", "price": 39.32, "os": 0.88, "value": 0.75, "quality": 0.78, "momentum": 0.66, "confidence": 0.991, "coverage": 1, "pe_ratio": 20.9897, "earnings_yield": 0.0461, "shareholder_yield": 0.0549, "roe": 0.0414, "momentum_12_1": 0.0831 }, { "week_end_date": "2026-07-12", "price": 38.4, "os": 0.8, "value": 0.76, "quality": 0.77, "momentum": 0.26, "confidence": 0.98, "coverage": 1, "pe_ratio": 20.4986, "earnings_yield": 0.0467, "shareholder_yield": 0.0563, "roe": 0.0414, "momentum_12_1": 0.0647 }, { "week_end_date": "2026-07-19", "price": 40.25, "os": 0.8, "value": 0.74, "quality": 0.77, "momentum": 0.33, "confidence": 0.969, "coverage": 1, "pe_ratio": 21.4862, "earnings_yield": 0.0456, "shareholder_yield": 0.0537, "roe": 0.0414, "momentum_12_1": 0.0316 }, { "week_end_date": "2026-07-26", "price": 39.42, "os": 0.81, "value": 0.75, "quality": 0.77, "momentum": 0.33, "confidence": 0.958, "coverage": 1, "pe_ratio": 21.0431, "earnings_yield": 0.0461, "shareholder_yield": 0.0548, "roe": 0.0414, "momentum_12_1": 0.0589 } ], "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": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "ebit": 463509000, "ebitda": 808509000, "pretax_income": 278509000, "tax_provision": null, "net_income": 276100000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 566313000, "capital_expenditure": 687963000, "free_cash_flow": 1254276000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10282000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "ebit": 463509000, "ebitda": 808509000, "pretax_income": 278509000, "tax_provision": null, "net_income": 276100000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 566313000, "capital_expenditure": 687963000, "free_cash_flow": 1254276000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10282000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "ebit": 463509000, "ebitda": 808509000, "pretax_income": 278509000, "tax_provision": null, "net_income": 276100000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 566313000, "capital_expenditure": 687963000, "free_cash_flow": 1254276000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10282000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "ebit": 463509000, "ebitda": 808509000, "pretax_income": 278509000, "tax_provision": null, "net_income": 276100000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 566313000, "capital_expenditure": 687963000, "free_cash_flow": 1254276000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10282000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "ebit": 463509000, "ebitda": 808509000, "pretax_income": 278509000, "tax_provision": null, "net_income": 276100000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 566313000, "capital_expenditure": 687963000, "free_cash_flow": 1254276000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10282000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "ebit": 463509000, "ebitda": 808509000, "pretax_income": 278509000, "tax_provision": null, "net_income": 276100000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 566313000, "capital_expenditure": 687963000, "free_cash_flow": 1254276000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10282000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1112700000, "cost_of_revenue": 367191000, "gross_profit": 745509000, "ebit": 463509000, "ebitda": 808509000, "pretax_income": 278509000, "tax_provision": null, "net_income": 276100000, "net_income_to_common": 276100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 566313000, "capital_expenditure": 687963000, "free_cash_flow": 1254276000, "dividends_paid": 257861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10282000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1135629000, "cost_of_revenue": 372871000, "gross_profit": 762758000, "ebit": 378241000, "ebitda": 735489000, "pretax_income": 232954000, "tax_provision": null, "net_income": 210969000, "net_income_to_common": 210969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165690000, "total_current_assets": 677846000, "total_assets": 10898357000, "short_term_debt": 606246000, "long_term_debt": 4597765000, "total_debt": 4726187000, "total_liabilities": 5289488000, "total_equity": 5382046000, "shares_outstanding": 118157000, "goodwill_and_intangibles": 225937000 }, "cash_flow": { "operating_cash_flow": 541149000, "capital_expenditure": 500979000, "free_cash_flow": 1042128000, "dividends_paid": 256306000, "share_repurchases": -27636000, "shares_issued": null, "net_debt_issued": -334202000 } } ], "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": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "ebit": 24120000, "ebitda": 118464000, "pretax_income": -14673000, "tax_provision": null, "net_income": -19267000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_assets": 10774858000, "short_term_debt": 599717000, "long_term_debt": 4589391000, "total_debt": 4716804999, "total_liabilities": 5285944000, "total_equity": 5265162000, "shares_outstanding": 117636517, "goodwill_and_intangibles": 271213000 }, "cash_flow": { "operating_cash_flow": 150695000, "capital_expenditure": 132592000, "free_cash_flow": 283287000, "dividends_paid": 64534000, "share_repurchases": -79641000, "shares_issued": null, "net_debt_issued": -1600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "ebit": 24120000, "ebitda": 118464000, "pretax_income": -14673000, "tax_provision": null, "net_income": -19267000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_assets": 10774858000, "short_term_debt": 599717000, "long_term_debt": 4589391000, "total_debt": 4716804999, "total_liabilities": 5285944000, "total_equity": 5265162000, "shares_outstanding": 117636517, "goodwill_and_intangibles": 271213000 }, "cash_flow": { "operating_cash_flow": 150695000, "capital_expenditure": 132592000, "free_cash_flow": 283287000, "dividends_paid": 64534000, "share_repurchases": -79641000, "shares_issued": null, "net_debt_issued": -1600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "ebit": 24120000, "ebitda": 118464000, "pretax_income": -14673000, "tax_provision": null, "net_income": -19267000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_assets": 10774858000, "short_term_debt": 599717000, "long_term_debt": 4589391000, "total_debt": 4716804999, "total_liabilities": 5285944000, "total_equity": 5265162000, "shares_outstanding": 117636517, "goodwill_and_intangibles": 271213000 }, "cash_flow": { "operating_cash_flow": 150695000, "capital_expenditure": 132592000, "free_cash_flow": 283287000, "dividends_paid": 64534000, "share_repurchases": -79641000, "shares_issued": null, "net_debt_issued": -1600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "ebit": 24120000, "ebitda": 118464000, "pretax_income": -14673000, "tax_provision": null, "net_income": -19267000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_assets": 10774858000, "short_term_debt": 599717000, "long_term_debt": 4589391000, "total_debt": 4716804999, "total_liabilities": 5285944000, "total_equity": 5265162000, "shares_outstanding": 117636517, "goodwill_and_intangibles": 271213000 }, "cash_flow": { "operating_cash_flow": 150695000, "capital_expenditure": 132592000, "free_cash_flow": 283287000, "dividends_paid": 64534000, "share_repurchases": -79641000, "shares_issued": null, "net_debt_issued": -1600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "ebit": 24120000, "ebitda": 118464000, "pretax_income": -14673000, "tax_provision": null, "net_income": -19267000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_assets": 10774858000, "short_term_debt": 599717000, "long_term_debt": 4589391000, "total_debt": 4716804999, "total_liabilities": 5285944000, "total_equity": 5265162000, "shares_outstanding": 117636517, "goodwill_and_intangibles": 271213000 }, "cash_flow": { "operating_cash_flow": 150695000, "capital_expenditure": 132592000, "free_cash_flow": 283287000, "dividends_paid": 64534000, "share_repurchases": -79641000, "shares_issued": null, "net_debt_issued": -1600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "ebit": 24120000, "ebitda": 118464000, "pretax_income": -14673000, "tax_provision": null, "net_income": -19267000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_assets": 10774858000, "short_term_debt": 599717000, "long_term_debt": 4589391000, "total_debt": 4716804999, "total_liabilities": 5285944000, "total_equity": 5265162000, "shares_outstanding": 117636517, "goodwill_and_intangibles": 271213000 }, "cash_flow": { "operating_cash_flow": 150695000, "capital_expenditure": 132592000, "free_cash_flow": 283287000, "dividends_paid": 64534000, "share_repurchases": -79641000, "shares_issued": null, "net_debt_issued": -1600000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 270053000, "cost_of_revenue": 283232000, "gross_profit": -13179000, "ebit": 24120000, "ebitda": 118464000, "pretax_income": -14673000, "tax_provision": null, "net_income": -19267000, "net_income_to_common": -19267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192904000, "total_current_assets": 634036000, "total_assets": 10774858000, "short_term_debt": 599717000, "long_term_debt": 4589391000, "total_debt": 4716804999, "total_liabilities": 5285944000, "total_equity": 5265162000, "shares_outstanding": 117636517, "goodwill_and_intangibles": 271213000 }, "cash_flow": { "operating_cash_flow": 150695000, "capital_expenditure": 132592000, "free_cash_flow": 283287000, "dividends_paid": 64534000, "share_repurchases": -79641000, "shares_issued": null, "net_debt_issued": -1600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272220000, "cost_of_revenue": 90313000, "gross_profit": 181907000, "ebit": 100817000, "ebitda": 183308000, "pretax_income": -7022000, "tax_provision": null, "net_income": 12423000, "net_income_to_common": 12423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 109078000, "capital_expenditure": 284591000, "free_cash_flow": 393669000, "dividends_paid": 64504999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1584000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272220000, "cost_of_revenue": 90313000, "gross_profit": 181907000, "ebit": 100817000, "ebitda": 183308000, "pretax_income": -7022000, "tax_provision": null, "net_income": 12423000, "net_income_to_common": 12423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 109078000, "capital_expenditure": 284591000, "free_cash_flow": 393669000, "dividends_paid": 64504999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1584000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272220000, "cost_of_revenue": 90313000, "gross_profit": 181907000, "ebit": 100817000, "ebitda": 183308000, "pretax_income": -7022000, "tax_provision": null, "net_income": 12423000, "net_income_to_common": 12423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 109078000, "capital_expenditure": 284591000, "free_cash_flow": 393669000, "dividends_paid": 64505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1584000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272220000, "cost_of_revenue": 90313000, "gross_profit": 181907000, "ebit": 100817000, "ebitda": 183308000, "pretax_income": -7022000, "tax_provision": null, "net_income": 12423000, "net_income_to_common": 12423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 109078000, "capital_expenditure": 284591000, "free_cash_flow": 393669000, "dividends_paid": 64505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1584000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 272220000, "cost_of_revenue": 90313000, "gross_profit": 181907000, "ebit": 100817000, "ebitda": 183308000, "pretax_income": -7022000, "tax_provision": null, "net_income": 12423000, "net_income_to_common": 12423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179316000, "total_current_assets": 616875000, "total_assets": 10915076000, "short_term_debt": 0, "long_term_debt": 4589459000, "total_debt": 4844715000, "total_liabilities": 5277333000, "total_equity": 5420807000, "shares_outstanding": 119008621, "goodwill_and_intangibles": 278232000 }, "cash_flow": { "operating_cash_flow": 109078000, "capital_expenditure": 284591000, "free_cash_flow": 393669000, "dividends_paid": 64505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1584000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }