{ "ticker": { "uuid": "23259c07-9230-466a-a670-f1ef8304da4f", "symbol": "NLY", "name": "Annaly Capital Management, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/23259c07-9230-466a-a670-f1ef8304da4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/23259c07-9230-466a-a670-f1ef8304da4f/" }, "latest_snapshot": { "ticker": { "uuid": "23259c07-9230-466a-a670-f1ef8304da4f", "symbol": "NLY", "name": "Annaly Capital Management, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/23259c07-9230-466a-a670-f1ef8304da4f/", "api_url": "https://sharemaestro.com/factors/api/tickers/23259c07-9230-466a-a670-f1ef8304da4f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.67, "value": 0.68, "quality": 0.24, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": 17 }, "headline_factors": { "price": 22.45, "market_cap": 16850393214.6, "pe_ratio": 5.7096, "earnings_yield": 0.0579, "ebitda_to_ev": 0.058, "shareholder_yield": -0.0458, "roe": 0.1744, "piotroski_f_score": 4, "momentum_12_1": 0.1734, "volatility_252d": 0.1799 }, "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": 5.7096, "ev_ebitda": 17.2551, "earnings_yield": 0.0579, "fcf_yield": 0.0114, "shareholder_yield": -0.0458 }, "quality": { "roe": 0.1744, "roic": 0.044, "gross_margin": 0.9928, "fcf_margin": 0.2208, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1246, "eps_growth_1y": 3.0438, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.1864, "momentum_12_1": 0.1734, "relative_strength": 0.0181 }, "scores": { "value_percentile": 0.68, "quality_percentile": 0.24, "momentum_percentile": 0.69, "growth_composite": 7, "yield_composite": 75, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.53, "os": 0.83, "value": 0.7, "quality": 0.63, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.8834, "earnings_yield": 0.0545, "shareholder_yield": -0.0579, "roe": 0.1343, "momentum_12_1": 0.3123 }, { "week_end_date": "2026-06-14", "price": 21.29, "os": 0.85, "value": 0.71, "quality": 0.64, "momentum": 0.77, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.1364, "earnings_yield": 0.0543, "shareholder_yield": -0.0559, "roe": 0.1343, "momentum_12_1": 0.2504 }, { "week_end_date": "2026-06-21", "price": 21.49, "os": 0.84, "value": 0.7, "quality": 0.64, "momentum": 0.71, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.2045, "earnings_yield": 0.0543, "shareholder_yield": -0.0554, "roe": 0.1343, "momentum_12_1": 0.2404 }, { "week_end_date": "2026-06-28", "price": 22.21, "os": 0.86, "value": 0.7, "quality": 0.65, "momentum": 0.8, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.4445, "earnings_yield": 0.054, "shareholder_yield": -0.0536, "roe": 0.1343, "momentum_12_1": 0.2453 }, { "week_end_date": "2026-07-05", "price": 22.56, "os": 0.85, "value": 0.7, "quality": 0.66, "momentum": 0.73, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 7.5635, "earnings_yield": 0.0539, "shareholder_yield": -0.0505, "roe": 0.1343, "momentum_12_1": 0.1612 }, { "week_end_date": "2026-07-12", "price": 22.86, "os": 0.83, "value": 0.69, "quality": 0.66, "momentum": 0.66, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 7.6641, "earnings_yield": 0.0538, "shareholder_yield": -0.0498, "roe": 0.1343, "momentum_12_1": 0.1899 }, { "week_end_date": "2026-07-19", "price": 23.01, "os": 0.84, "value": 0.69, "quality": 0.64, "momentum": 0.72, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 7.7144, "earnings_yield": 0.0538, "shareholder_yield": -0.0495, "roe": 0.1343, "momentum_12_1": 0.1922 }, { "week_end_date": "2026-07-26", "price": 22.45, "os": 0.67, "value": 0.68, "quality": 0.24, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 5.7096, "earnings_yield": 0.0579, "shareholder_yield": -0.0458, "roe": 0.1744, "momentum_12_1": 0.1734 } ], "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": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "ebit": 6868525000, "ebitda": 6871215000, "pretax_income": 2044820000, "tax_provision": -6870000, "net_income": 2027262000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865984000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 641042741, "goodwill_and_intangibles": 13452000 }, "cash_flow": { "operating_cash_flow": 692911000, "capital_expenditure": 915074000, "free_cash_flow": 1607985000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": 2910571000, "net_debt_issued": 9760289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "ebit": 6868525000, "ebitda": 6871215000, "pretax_income": 2044820000, "tax_provision": -6870000, "net_income": 2027262000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865984000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 641042741, "goodwill_and_intangibles": 13452000 }, "cash_flow": { "operating_cash_flow": 692911000, "capital_expenditure": 915074000, "free_cash_flow": 1607985000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": 2910571000, "net_debt_issued": 9760289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "ebit": 6868525000, "ebitda": 6871215000, "pretax_income": 2044820000, "tax_provision": -6870000, "net_income": 2027262000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865984000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 641042741, "goodwill_and_intangibles": 13452000 }, "cash_flow": { "operating_cash_flow": 692911000, "capital_expenditure": 915074000, "free_cash_flow": 1607985000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": 2910571000, "net_debt_issued": 9760289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "ebit": 6868525000, "ebitda": 6871215000, "pretax_income": 2044820000, "tax_provision": -6870000, "net_income": 2027262000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865984000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 641042741, "goodwill_and_intangibles": 13452000 }, "cash_flow": { "operating_cash_flow": 692911000, "capital_expenditure": 915074000, "free_cash_flow": 1607985000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": 2910571000, "net_debt_issued": 9760289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "ebit": 6868525000, "ebitda": 6871215000, "pretax_income": 2044820000, "tax_provision": -6870000, "net_income": 2027262000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865984000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 641042741, "goodwill_and_intangibles": 13452000 }, "cash_flow": { "operating_cash_flow": 692911000, "capital_expenditure": 915074000, "free_cash_flow": 1607985000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": 2910571000, "net_debt_issued": 9760289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "ebit": 6868525000, "ebitda": 6871215000, "pretax_income": 2044820000, "tax_provision": -6870000, "net_income": 2027262000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865984000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 641042741, "goodwill_and_intangibles": 13452000 }, "cash_flow": { "operating_cash_flow": 692911000, "capital_expenditure": 915074000, "free_cash_flow": 1607985000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": 2910571000, "net_debt_issued": 9760289000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6695524000, "cost_of_revenue": 5380000, "gross_profit": 6690144000, "ebit": 6868525000, "ebitda": 6871215000, "pretax_income": 2044820000, "tax_provision": -6870000, "net_income": 2027262000, "net_income_to_common": 2027262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865723000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 641042741, "goodwill_and_intangibles": 13452000 }, "cash_flow": { "operating_cash_flow": 692911000, "capital_expenditure": 915074000, "free_cash_flow": 1607985000, "dividends_paid": 1882237000, "share_repurchases": null, "shares_issued": 2910571000, "net_debt_issued": 9760289000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6355275000, "cost_of_revenue": 60712000, "gross_profit": 6294563000, "ebit": 5619266000, "ebitda": 5649622000, "pretax_income": 1027028000, "tax_provision": 15260000, "net_income": 1001906000, "net_income_to_common": 1001906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285147000, "total_current_assets": 3418570000, "total_assets": 103556384000, "short_term_debt": 68909552000, "long_term_debt": 20695494000, "total_debt": 89605046000, "total_liabilities": 90859432000, "total_equity": 12609241000, "shares_outstanding": 522748000, "goodwill_and_intangibles": 458298000 }, "cash_flow": { "operating_cash_flow": 3310659000, "capital_expenditure": 863117000, "free_cash_flow": 4173776000, "dividends_paid": 1493680000, "share_repurchases": null, "shares_issued": 1558316000, "net_debt_issued": 7969895000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2234701000, "cost_of_revenue": 17835000, "gross_profit": 2216866000, "ebit": 2158677000, "ebitda": 2159350000, "pretax_income": 834672000, "tax_provision": 6899000, "net_income": 822673000, "net_income_to_common": 822673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2912086000, "total_current_assets": 3758634000, "total_assets": 143741176000, "short_term_debt": 86895874000, "long_term_debt": null, "total_debt": 124940681000, "total_liabilities": 126762800000, "total_equity": 16925376000, "shares_outstanding": 732317721, "goodwill_and_intangibles": 5380000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "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": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "ebit": 1561235000, "ebitda": 1561908000, "pretax_income": 288996000, "tax_provision": -1519000, "net_income": 282652000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_assets": 138537591000, "short_term_debt": 85068102000, "long_term_debt": 33203435000, "total_debt": 116912519000, "total_liabilities": 122211780000, "total_equity": 16274109000, "shares_outstanding": 724364897, "goodwill_and_intangibles": 6053000 }, "cash_flow": { "operating_cash_flow": -1401444000, "capital_expenditure": 500870000, "free_cash_flow": -900574000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": 508349000, "net_debt_issued": 2491942000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "ebit": 1561235000, "ebitda": 1561908000, "pretax_income": 288996000, "tax_provision": -1519000, "net_income": 282652000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_assets": 138537591000, "short_term_debt": 85068102000, "long_term_debt": 33203435000, "total_debt": 116912519000, "total_liabilities": 122211780000, "total_equity": 16274109000, "shares_outstanding": 724364897, "goodwill_and_intangibles": 6053000 }, "cash_flow": { "operating_cash_flow": -1401444000, "capital_expenditure": 500870000, "free_cash_flow": -900574000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": 508349000, "net_debt_issued": 2491942000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "ebit": 1561235000, "ebitda": 1561908000, "pretax_income": 288996000, "tax_provision": -1519000, "net_income": 282652000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_assets": 138537591000, "short_term_debt": 85068102000, "long_term_debt": 33203435000, "total_debt": 116912519000, "total_liabilities": 122211780000, "total_equity": 16274109000, "shares_outstanding": 724364897, "goodwill_and_intangibles": 6053000 }, "cash_flow": { "operating_cash_flow": -1401444000, "capital_expenditure": 500870000, "free_cash_flow": -900574000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": 508349000, "net_debt_issued": 2491942000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "ebit": 1561235000, "ebitda": 1561908000, "pretax_income": 288996000, "tax_provision": -1519000, "net_income": 282652000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_assets": 138537591000, "short_term_debt": 85068102000, "long_term_debt": 33203435000, "total_debt": 116912519000, "total_liabilities": 122211780000, "total_equity": 16274109000, "shares_outstanding": 724364897, "goodwill_and_intangibles": 6053000 }, "cash_flow": { "operating_cash_flow": -1401444000, "capital_expenditure": 500870000, "free_cash_flow": -900574000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": 508349000, "net_debt_issued": 2491942000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "ebit": 1561235000, "ebitda": 1561908000, "pretax_income": 288996000, "tax_provision": -1519000, "net_income": 282652000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_assets": 138537591000, "short_term_debt": 85068102000, "long_term_debt": 33203435000, "total_debt": 116912519000, "total_liabilities": 122211780000, "total_equity": 16274109000, "shares_outstanding": 724364897, "goodwill_and_intangibles": 6053000 }, "cash_flow": { "operating_cash_flow": -1401444000, "capital_expenditure": 500870000, "free_cash_flow": -900574000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": 508349000, "net_debt_issued": 2491942000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "ebit": 1561235000, "ebitda": 1561908000, "pretax_income": 288996000, "tax_provision": -1519000, "net_income": 282652000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_assets": 138537591000, "short_term_debt": 85068102000, "long_term_debt": 33203435000, "total_debt": 116912519000, "total_liabilities": 122211780000, "total_equity": 16274109000, "shares_outstanding": 724364897, "goodwill_and_intangibles": 6053000 }, "cash_flow": { "operating_cash_flow": -1401444000, "capital_expenditure": 500870000, "free_cash_flow": -900574000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": 508349000, "net_debt_issued": 2491942000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1630379000, "cost_of_revenue": 17926000, "gross_profit": 1612453000, "ebit": 1561235000, "ebitda": 1561908000, "pretax_income": 288996000, "tax_provision": -1519000, "net_income": 282652000, "net_income_to_common": 282652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912444000, "total_current_assets": 2718928000, "total_assets": 138537591000, "short_term_debt": 85068102000, "long_term_debt": 33203435000, "total_debt": 116912519000, "total_liabilities": 122211780000, "total_equity": 16274109000, "shares_outstanding": 724364897, "goodwill_and_intangibles": 6053000 }, "cash_flow": { "operating_cash_flow": -1401444000, "capital_expenditure": 500870000, "free_cash_flow": -900574000, "dividends_paid": 535698000, "share_repurchases": null, "shares_issued": 508349000, "net_debt_issued": 2491942000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1788323000, "cost_of_revenue": 1344000, "gross_profit": 1786979000, "ebit": 2334325000, "ebitda": 2334997000, "pretax_income": 1010197000, "tax_provision": -7754000, "net_income": 1013494000, "net_income_to_common": 1013494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865723000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 695034348, "goodwill_and_intangibles": 6726000 }, "cash_flow": { "operating_cash_flow": 644343000, "capital_expenditure": 172814000, "free_cash_flow": 817157000, "dividends_paid": 522950000, "share_repurchases": null, "shares_issued": 565251000, "net_debt_issued": 2389870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1788323000, "cost_of_revenue": 1344000, "gross_profit": 1786979000, "ebit": 2334325000, "ebitda": 2334997000, "pretax_income": 1010197000, "tax_provision": -7754000, "net_income": 1013494000, "net_income_to_common": 1013494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865723000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 695034348, "goodwill_and_intangibles": 6726000 }, "cash_flow": { "operating_cash_flow": 644343000, "capital_expenditure": 172814000, "free_cash_flow": 817157000, "dividends_paid": 522950000, "share_repurchases": null, "shares_issued": 565251000, "net_debt_issued": 2389870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1788323000, "cost_of_revenue": 1344000, "gross_profit": 1786979000, "ebit": 2334325000, "ebitda": 2334997000, "pretax_income": 1010197000, "tax_provision": -7754000, "net_income": 1013494000, "net_income_to_common": 1013494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865723000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 695034348, "goodwill_and_intangibles": 6726000 }, "cash_flow": { "operating_cash_flow": 644343000, "capital_expenditure": 172814000, "free_cash_flow": 817157000, "dividends_paid": 522950000, "share_repurchases": null, "shares_issued": 565251000, "net_debt_issued": 2389870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1788323000, "cost_of_revenue": 1344000, "gross_profit": 1786979000, "ebit": 2334325000, "ebitda": 2334997000, "pretax_income": 1010197000, "tax_provision": -7754000, "net_income": 1013494000, "net_income_to_common": 1013494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2037838000, "total_current_assets": 2964498000, "total_assets": 135609838000, "short_term_debt": 81865723000, "long_term_debt": 31926408000, "total_debt": 111859476000, "total_liabilities": 119449927000, "total_equity": 16090772000, "shares_outstanding": 695034348, "goodwill_and_intangibles": 6726000 }, "cash_flow": { "operating_cash_flow": 644343000, "capital_expenditure": 172814000, "free_cash_flow": 817157000, "dividends_paid": 522950000, "share_repurchases": null, "shares_issued": 565251000, "net_debt_issued": 2389870000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }