{ "ticker": { "uuid": "24c272a5-6db9-45fe-b85c-e77c7f4cf69e", "symbol": "PECO", "name": "Phillips Edison & Co Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/24c272a5-6db9-45fe-b85c-e77c7f4cf69e/", "api_url": "https://sharemaestro.com/factors/api/tickers/24c272a5-6db9-45fe-b85c-e77c7f4cf69e/" }, "latest_snapshot": { "ticker": { "uuid": "24c272a5-6db9-45fe-b85c-e77c7f4cf69e", "symbol": "PECO", "name": "Phillips Edison & Co Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/24c272a5-6db9-45fe-b85c-e77c7f4cf69e/", "api_url": "https://sharemaestro.com/factors/api/tickers/24c272a5-6db9-45fe-b85c-e77c7f4cf69e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.47, "value": 0.14, "quality": 0.86, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": -8 }, "headline_factors": { "price": 43.53, "market_cap": 5483318436.72, "pe_ratio": 38.1634, "earnings_yield": 0.033, "ebitda_to_ev": 0.0643, "shareholder_yield": 0.0297, "roe": 0.0605, "piotroski_f_score": 5, "momentum_12_1": 0.2621, "volatility_252d": 0.1564 }, "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": 38.1634, "ev_ebitda": 15.5456, "earnings_yield": 0.033, "fcf_yield": 0.0589, "shareholder_yield": 0.0297 }, "quality": { "roe": 0.0605, "roic": 0.0552, "gross_margin": 0.71, "fcf_margin": 0.6557, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.081, "eps_growth_1y": 1.0872, "fcf_growth_1y": 0.0401 }, "momentum": { "price_return_12m": 0.3009, "momentum_12_1": 0.2621, "relative_strength": 0.0847 }, "scores": { "value_percentile": 0.14, "quality_percentile": 0.86, "momentum_percentile": 0.74, "growth_composite": 3, "yield_composite": 30, "overall_composite": 53, "os_score": 0.47, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 40.2, "os": 0.27, "value": 0.13, "quality": 0.78, "momentum": 0.51, "confidence": 1, "coverage": 1, "pe_ratio": 43.9065, "earnings_yield": 0.0306, "shareholder_yield": 0.0319, "roe": 0.0506, "momentum_12_1": 0.1488 }, { "week_end_date": "2026-06-14", "price": 41.87, "os": 0.17, "value": 0.12, "quality": 0.78, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 45.7255, "earnings_yield": 0.0298, "shareholder_yield": 0.0306, "roe": 0.0506, "momentum_12_1": 0.1485 }, { "week_end_date": "2026-06-21", "price": 40.69, "os": 0.38, "value": 0.13, "quality": 0.79, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 44.4361, "earnings_yield": 0.0304, "shareholder_yield": 0.0316, "roe": 0.0506, "momentum_12_1": 0.1763 }, { "week_end_date": "2026-06-28", "price": 42.34, "os": 0.18, "value": 0.12, "quality": 0.79, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 46.238, "earnings_yield": 0.0296, "shareholder_yield": 0.0304, "roe": 0.0506, "momentum_12_1": 0.1887 }, { "week_end_date": "2026-07-05", "price": 42.06, "os": 0.4, "value": 0.13, "quality": 0.8, "momentum": 0.7, "confidence": 0.991, "coverage": 1, "pe_ratio": 45.9323, "earnings_yield": 0.0297, "shareholder_yield": 0.0306, "roe": 0.0506, "momentum_12_1": 0.1829 }, { "week_end_date": "2026-07-12", "price": 41.87, "os": 0.43, "value": 0.12, "quality": 0.79, "momentum": 0.79, "confidence": 0.98, "coverage": 1, "pe_ratio": 45.7248, "earnings_yield": 0.0298, "shareholder_yield": 0.0307, "roe": 0.0506, "momentum_12_1": 0.254 }, { "week_end_date": "2026-07-19", "price": 44.01, "os": 0.39, "value": 0.1, "quality": 0.8, "momentum": 0.73, "confidence": 0.969, "coverage": 1, "pe_ratio": 48.0618, "earnings_yield": 0.0289, "shareholder_yield": 0.0293, "roe": 0.0506, "momentum_12_1": 0.2001 }, { "week_end_date": "2026-07-26", "price": 43.53, "os": 0.47, "value": 0.14, "quality": 0.86, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 38.1634, "earnings_yield": 0.033, "shareholder_yield": 0.0297, "roe": 0.0605, "momentum_12_1": 0.2621 } ], "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": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "ebit": 239372000, "ebitda": 505746000, "pretax_income": 124275000, "tax_provision": 1307000, "net_income": 111303000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 138899000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 348149000, "capital_expenditure": 136144000, "free_cash_flow": 484293000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 252713000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "ebit": 239372000, "ebitda": 505746000, "pretax_income": 124275000, "tax_provision": 1307000, "net_income": 111303000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 138899000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 348149000, "capital_expenditure": 136144000, "free_cash_flow": 484293000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 252713000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "ebit": 239372000, "ebitda": 505746000, "pretax_income": 124275000, "tax_provision": 1307000, "net_income": 111303000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 138899000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 348149000, "capital_expenditure": 136144000, "free_cash_flow": 484293000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 252713000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "ebit": 239372000, "ebitda": 505746000, "pretax_income": 124275000, "tax_provision": 1307000, "net_income": 111303000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 138899000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 348149000, "capital_expenditure": 136144000, "free_cash_flow": 484293000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 252713000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "ebit": 239372000, "ebitda": 505746000, "pretax_income": 124275000, "tax_provision": 1307000, "net_income": 111303000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 138899000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 348149000, "capital_expenditure": 136144000, "free_cash_flow": 484293000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 252713000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "ebit": 239372000, "ebitda": 505746000, "pretax_income": 124275000, "tax_provision": 1307000, "net_income": 111303000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 138899000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 348149000, "capital_expenditure": 136144000, "free_cash_flow": 484293000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 252713000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "ebit": 239372000, "ebitda": 505746000, "pretax_income": 124275000, "tax_provision": 1307000, "net_income": 111303000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 138899000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 348149000, "capital_expenditure": 136144000, "free_cash_flow": 484293000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 252713000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 661392000, "cost_of_revenue": 190317000, "gross_profit": 471075000, "ebit": 172448000, "ebitda": 410970000, "pretax_income": 71517000, "tax_provision": 1821000, "net_income": 62685000, "net_income_to_common": 62685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4881000, "total_current_assets": 145593000, "total_assets": 5046223000, "short_term_debt": 38097000, "long_term_debt": 2069512000, "total_debt": 2114257000, "total_liabilities": 2412238000, "total_equity": 2319922000, "shares_outstanding": 136821000, "goodwill_and_intangibles": 235714000 }, "cash_flow": { "operating_cash_flow": 334710000, "capital_expenditure": 95084000, "free_cash_flow": 429794000, "dividends_paid": 134018000, "share_repurchases": null, "shares_issued": 74545000, "net_debt_issued": 133581000 } } ], "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": 188468000, "cost_of_revenue": -76466000, "gross_profit": 264934000, "ebit": 74648000, "ebitda": 141488000, "pretax_income": 45254000, "tax_provision": null, "net_income": 41117000, "net_income_to_common": 41117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7132000, "total_current_assets": 29956000, "total_assets": 5436626000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2584775000, "total_liabilities": 2776758000, "total_equity": 2374292000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 29066000 }, "cash_flow": { "operating_cash_flow": 118026000, "capital_expenditure": 24009000, "free_cash_flow": 142035000, "dividends_paid": 54732000, "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": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "ebit": 64093999, "ebitda": 129624999, "pretax_income": 33241999, "tax_provision": null, "net_income": 30378000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_assets": 5350984000, "short_term_debt": 181000000, "long_term_debt": 2307931000, "total_debt": 2612480000, "total_liabilities": 2771019000, "total_equity": 2278776000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 58132000 }, "cash_flow": { "operating_cash_flow": 55556000, "capital_expenditure": 26462000, "free_cash_flow": 82018000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111866000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "ebit": 64093999, "ebitda": 129624999, "pretax_income": 33241999, "tax_provision": null, "net_income": 30378000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_assets": 5350984000, "short_term_debt": 181000000, "long_term_debt": 2307931000, "total_debt": 2612480000, "total_liabilities": 2771019000, "total_equity": 2278776000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 58132000 }, "cash_flow": { "operating_cash_flow": 55556000, "capital_expenditure": 26462000, "free_cash_flow": 82018000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111866000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "ebit": 64093999, "ebitda": 129624999, "pretax_income": 33241999, "tax_provision": null, "net_income": 30378000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_assets": 5350984000, "short_term_debt": 181000000, "long_term_debt": 2307931000, "total_debt": 2612480000, "total_liabilities": 2771019000, "total_equity": 2278776000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 58132000 }, "cash_flow": { "operating_cash_flow": 55556000, "capital_expenditure": 26462000, "free_cash_flow": 82018000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111866000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "ebit": 64093999, "ebitda": 129624999, "pretax_income": 33241999, "tax_provision": null, "net_income": 30378000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_assets": 5350984000, "short_term_debt": 181000000, "long_term_debt": 2307931000, "total_debt": 2612480000, "total_liabilities": 2771019000, "total_equity": 2278776000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 58132000 }, "cash_flow": { "operating_cash_flow": 55556000, "capital_expenditure": 26462000, "free_cash_flow": 82018000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111866000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "ebit": 64093999, "ebitda": 129624999, "pretax_income": 33241999, "tax_provision": null, "net_income": 30378000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_assets": 5350984000, "short_term_debt": 181000000, "long_term_debt": 2307931000, "total_debt": 2612480000, "total_liabilities": 2771019000, "total_equity": 2278776000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 58132000 }, "cash_flow": { "operating_cash_flow": 55556000, "capital_expenditure": 26462000, "free_cash_flow": 82018000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111866000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "ebit": 64093999, "ebitda": 129624999, "pretax_income": 33241999, "tax_provision": null, "net_income": 30378000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_assets": 5350984000, "short_term_debt": 181000000, "long_term_debt": 2307931000, "total_debt": 2612480000, "total_liabilities": 2771019000, "total_equity": 2278776000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 58132000 }, "cash_flow": { "operating_cash_flow": 55556000, "capital_expenditure": 26462000, "free_cash_flow": 82018000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111866000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "ebit": 64093999, "ebitda": 129624999, "pretax_income": 33241999, "tax_provision": null, "net_income": 30378000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_assets": 5350984000, "short_term_debt": 181000000, "long_term_debt": 2307931000, "total_debt": 2612480000, "total_liabilities": 2771019000, "total_equity": 2278776000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 58132000 }, "cash_flow": { "operating_cash_flow": 55556000, "capital_expenditure": 26462000, "free_cash_flow": 82018000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 111866000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187861000, "cost_of_revenue": 55697000, "gross_profit": 132164000, "ebit": 80909000, "ebitda": 145203000, "pretax_income": 52595000, "tax_provision": 100000, "net_income": 47500000, "net_income_to_common": 47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 96064000, "capital_expenditure": 40432000, "free_cash_flow": 136496000, "dividends_paid": 27415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11374000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187861000, "cost_of_revenue": 55697000, "gross_profit": 132164000, "ebit": 80909000, "ebitda": 145203000, "pretax_income": 52595000, "tax_provision": 100000, "net_income": 47500000, "net_income_to_common": 47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 96064000, "capital_expenditure": 40432000, "free_cash_flow": 136496000, "dividends_paid": 27415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11374000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187861000, "cost_of_revenue": 55697000, "gross_profit": 132164000, "ebit": 80909000, "ebitda": 145203000, "pretax_income": 52595000, "tax_provision": 100000, "net_income": 47500000, "net_income_to_common": 47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 96064000, "capital_expenditure": 40432000, "free_cash_flow": 136496000, "dividends_paid": 27415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11374000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 187861000, "cost_of_revenue": 55697000, "gross_profit": 132164000, "ebit": 80909000, "ebitda": 145203000, "pretax_income": 52595000, "tax_provision": 100000, "net_income": 47500000, "net_income_to_common": 47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2493684000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 96064000, "capital_expenditure": 40432000, "free_cash_flow": 136496000, "dividends_paid": 27415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -11374000 } } ] }, "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/" }, { "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 } }