{ "ticker": { "uuid": "2e1b37a6-9362-4d17-aabf-c2a2539365e7", "symbol": "SPG", "name": "Simon Property Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/2e1b37a6-9362-4d17-aabf-c2a2539365e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/2e1b37a6-9362-4d17-aabf-c2a2539365e7/" }, "latest_snapshot": { "ticker": { "uuid": "2e1b37a6-9362-4d17-aabf-c2a2539365e7", "symbol": "SPG", "name": "Simon Property Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/2e1b37a6-9362-4d17-aabf-c2a2539365e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/2e1b37a6-9362-4d17-aabf-c2a2539365e7/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.55, "value": 0.13, "quality": 0.95, "momentum": 0.83, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 229.78, "market_cap": 74515335979.36, "pe_ratio": 15.9192, "earnings_yield": 0.0586, "ebitda_to_ev": 0.0738, "shareholder_yield": 0.044, "roe": 0.9634, "piotroski_f_score": 6, "momentum_12_1": 0.4215, "volatility_252d": 0.1982 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 15.9192, "ev_ebitda": 13.5538, "earnings_yield": 0.0586, "fcf_yield": 0.0483, "shareholder_yield": 0.044 }, "quality": { "roe": 0.9634, "roic": 0.1831, "gross_margin": 0.8524, "fcf_margin": 0.7587, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1092, "eps_growth_1y": 1.2801, "fcf_growth_1y": 0.0752 }, "momentum": { "price_return_12m": 0.4396, "momentum_12_1": 0.4215, "relative_strength": 0.2713 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0.95, "momentum_percentile": 0.83, "growth_composite": 3, "yield_composite": 20, "overall_composite": 45, "os_score": 0.55, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 208.1, "os": 0.57, "value": 0.17, "quality": 0.96, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 14.4172, "earnings_yield": 0.0628, "shareholder_yield": 0.0479, "roe": 0.9634, "momentum_12_1": 0.3086 }, { "week_end_date": "2026-06-14", "price": 219.04, "os": 0.59, "value": 0.15, "quality": 0.96, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 15.1752, "earnings_yield": 0.0606, "shareholder_yield": 0.0461, "roe": 0.9634, "momentum_12_1": 0.3207 }, { "week_end_date": "2026-06-21", "price": 211.33, "os": 0.56, "value": 0.16, "quality": 0.96, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 14.641, "earnings_yield": 0.0622, "shareholder_yield": 0.0478, "roe": 0.9634, "momentum_12_1": 0.3465 }, { "week_end_date": "2026-06-28", "price": 226.89, "os": 0.6, "value": 0.15, "quality": 0.96, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 15.719, "earnings_yield": 0.0591, "shareholder_yield": 0.0446, "roe": 0.9634, "momentum_12_1": 0.3226 }, { "week_end_date": "2026-07-05", "price": 226.06, "os": 0.57, "value": 0.15, "quality": 0.96, "momentum": 0.81, "confidence": 0.991, "coverage": 1, "pe_ratio": 15.6615, "earnings_yield": 0.0593, "shareholder_yield": 0.0447, "roe": 0.9634, "momentum_12_1": 0.3067 }, { "week_end_date": "2026-07-12", "price": 218.77, "os": 0.55, "value": 0.16, "quality": 0.96, "momentum": 0.75, "confidence": 0.98, "coverage": 1, "pe_ratio": 15.1564, "earnings_yield": 0.0607, "shareholder_yield": 0.0462, "roe": 0.9634, "momentum_12_1": 0.4178 }, { "week_end_date": "2026-07-19", "price": 228.7, "os": 0.56, "value": 0.14, "quality": 0.95, "momentum": 0.82, "confidence": 0.969, "coverage": 1, "pe_ratio": 15.8444, "earnings_yield": 0.0588, "shareholder_yield": 0.0442, "roe": 0.9634, "momentum_12_1": 0.3586 }, { "week_end_date": "2026-07-26", "price": 229.78, "os": 0.55, "value": 0.13, "quality": 0.95, "momentum": 0.83, "confidence": 0.958, "coverage": 1, "pe_ratio": 15.9192, "earnings_yield": 0.0586, "shareholder_yield": 0.044, "roe": 0.9634, "momentum_12_1": 0.4215 } ], "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": 6364505000, "cost_of_revenue": 909143000, "gross_profit": 5455362000, "ebit": 6374744000, "ebitda": 7857343000, "pretax_income": 5399908000, "tax_provision": 35788000, "net_income": 4614970000, "net_income_to_common": 4614970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 7305804000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": 69331000 }, "cash_flow": { "operating_cash_flow": 4477704000, "capital_expenditure": 912346000, "free_cash_flow": 5390050000, "dividends_paid": 2792872000, "share_repurchases": -253347000, "shares_issued": null, "net_debt_issued": 390423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6364505000, "cost_of_revenue": 909143000, "gross_profit": 5455362000, "ebit": 6374744000, "ebitda": 7857343000, "pretax_income": 5399908000, "tax_provision": 35788000, "net_income": 4614970000, "net_income_to_common": 4614970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 7305804000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": 69331000 }, "cash_flow": { "operating_cash_flow": 4477704000, "capital_expenditure": 912346000, "free_cash_flow": 5390050000, "dividends_paid": 2792872000, "share_repurchases": -253347000, "shares_issued": null, "net_debt_issued": 390423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6364505000, "cost_of_revenue": 909143000, "gross_profit": 5455362000, "ebit": 6374744000, "ebitda": 7857343000, "pretax_income": 5399908000, "tax_provision": 35788000, "net_income": 4614970000, "net_income_to_common": 4614970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 7305804000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": 69331000 }, "cash_flow": { "operating_cash_flow": 4477704000, "capital_expenditure": 912346000, "free_cash_flow": 5390050000, "dividends_paid": 2792872000, "share_repurchases": -253347000, "shares_issued": null, "net_debt_issued": 390423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6364505000, "cost_of_revenue": 909143000, "gross_profit": 5455362000, "ebit": 6374744000, "ebitda": 7857343000, "pretax_income": 5399908000, "tax_provision": 35788000, "net_income": 4614970000, "net_income_to_common": 4614970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 7305804000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": 69331000 }, "cash_flow": { "operating_cash_flow": 4477704000, "capital_expenditure": 912346000, "free_cash_flow": 5390050000, "dividends_paid": 2792872000, "share_repurchases": -253347000, "shares_issued": null, "net_debt_issued": 390423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6364505000, "cost_of_revenue": 909143000, "gross_profit": 5455362000, "ebit": 6374744000, "ebitda": 7857343000, "pretax_income": 5399908000, "tax_provision": 35788000, "net_income": 4614970000, "net_income_to_common": 4614970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 7305804000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": 69331000 }, "cash_flow": { "operating_cash_flow": 4477704000, "capital_expenditure": 912346000, "free_cash_flow": 5390050000, "dividends_paid": 2792872000, "share_repurchases": -253347000, "shares_issued": null, "net_debt_issued": 390423000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6364505000, "cost_of_revenue": 909143000, "gross_profit": 5455362000, "ebit": 6374744000, "ebitda": 7857343000, "pretax_income": 5399908000, "tax_provision": 35788000, "net_income": 4614970000, "net_income_to_common": 4614970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 7305804000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": 69331000 }, "cash_flow": { "operating_cash_flow": 4477704000, "capital_expenditure": 912346000, "free_cash_flow": 5390050000, "dividends_paid": 2792872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6364505000, "cost_of_revenue": 909143000, "gross_profit": 5455362000, "ebit": 6374744000, "ebitda": 7857343000, "pretax_income": 5399908000, "tax_provision": 35788000, "net_income": 4614970000, "net_income_to_common": 4614970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 7305804000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": 69331000 }, "cash_flow": { "operating_cash_flow": 4477704000, "capital_expenditure": 912346000, "free_cash_flow": 5390050000, "dividends_paid": 2792872000, "share_repurchases": -253347000, "shares_issued": null, "net_debt_issued": 390423000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5963798000, "cost_of_revenue": 1043414000, "gross_profit": 4920384000, "ebit": 3658080000, "ebitda": 5017941000, "pretax_income": 2752283000, "tax_provision": 23262000, "net_income": 2370896000, "net_income_to_common": 2370896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1400345000, "total_current_assets": 2828945000, "total_assets": 32405691000, "short_term_debt": 2717283000, "long_term_debt": 24205430000, "total_debt": 24784778000, "total_liabilities": 28806239000, "total_equity": 2941925000, "shares_outstanding": 326097000, "goodwill_and_intangibles": 22844000 }, "cash_flow": { "operating_cash_flow": 3814655000, "capital_expenditure": 755584000, "free_cash_flow": 4570239000, "dividends_paid": 2645213000, "share_repurchases": -60679000, "shares_issued": null, "net_debt_issued": -1873742000 } } ], "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": 1757093000, "cost_of_revenue": 346920000, "gross_profit": 1410173000, "ebit": 700063000, "ebitda": 1158961000, "pretax_income": 458874000, "tax_provision": -19934000, "net_income": 480403000, "net_income_to_common": 480403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542955000, "total_current_assets": 1423762000, "total_assets": 39639081000, "short_term_debt": null, "long_term_debt": 28247682000, "total_debt": 28982249000, "total_liabilities": 33302299000, "total_equity": 4858757000, "shares_outstanding": 324034000, "goodwill_and_intangibles": 1701757000 }, "cash_flow": { "operating_cash_flow": 833378000, "capital_expenditure": 208396000, "free_cash_flow": 1041774000, "dividends_paid": 715904000, "share_repurchases": -178982000, "shares_issued": null, "net_debt_issued": 15832000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1757093000, "cost_of_revenue": 346920000, "gross_profit": 1410173000, "ebit": 700063000, "ebitda": 1158961000, "pretax_income": 458874000, "tax_provision": -19934000, "net_income": 480403000, "net_income_to_common": 480403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542955000, "total_current_assets": 1423762000, "total_assets": 39639081000, "short_term_debt": null, "long_term_debt": 28247682000, "total_debt": 28982249000, "total_liabilities": 33302299000, "total_equity": 4858757000, "shares_outstanding": 324034000, "goodwill_and_intangibles": 1701757000 }, "cash_flow": { "operating_cash_flow": 833378000, "capital_expenditure": 208396000, "free_cash_flow": 1041774000, "dividends_paid": 715904000, "share_repurchases": -178982000, "shares_issued": null, "net_debt_issued": 15832000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1757093000, "cost_of_revenue": 346920000, "gross_profit": 1410173000, "ebit": 700063000, "ebitda": 1158961000, "pretax_income": 458874000, "tax_provision": -19934000, "net_income": 480403000, "net_income_to_common": 480403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542955000, "total_current_assets": 1423762000, "total_assets": 39639081000, "short_term_debt": null, "long_term_debt": 28247682000, "total_debt": 28982249000, "total_liabilities": 33302299000, "total_equity": 4858757000, "shares_outstanding": 324034000, "goodwill_and_intangibles": 1701757000 }, "cash_flow": { "operating_cash_flow": 833378000, "capital_expenditure": 208396000, "free_cash_flow": 1041774000, "dividends_paid": 715904000, "share_repurchases": -178982000, "shares_issued": null, "net_debt_issued": 15832000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1757093000, "cost_of_revenue": 346920000, "gross_profit": 1410173000, "ebit": 700063000, "ebitda": 1158961000, "pretax_income": 458874000, "tax_provision": -19934000, "net_income": 480403000, "net_income_to_common": 480403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542955000, "total_current_assets": 1423762000, "total_assets": 39639081000, "short_term_debt": null, "long_term_debt": 28247682000, "total_debt": 28982249000, "total_liabilities": 33302299000, "total_equity": 4858757000, "shares_outstanding": 324034000, "goodwill_and_intangibles": 1701757000 }, "cash_flow": { "operating_cash_flow": 833378000, "capital_expenditure": 208396000, "free_cash_flow": 1041774000, "dividends_paid": 715904000, "share_repurchases": -178982000, "shares_issued": null, "net_debt_issued": 15832000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1757093000, "cost_of_revenue": 346920000, "gross_profit": 1410173000, "ebit": 700063000, "ebitda": 1158961000, "pretax_income": 458874000, "tax_provision": -19934000, "net_income": 480403000, "net_income_to_common": 480403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542955000, "total_current_assets": 1423762000, "total_assets": 39639081000, "short_term_debt": null, "long_term_debt": 28247682000, "total_debt": 28982249000, "total_liabilities": 33302299000, "total_equity": 4858757000, "shares_outstanding": 324034000, "goodwill_and_intangibles": 1701757000 }, "cash_flow": { "operating_cash_flow": 833378000, "capital_expenditure": 208396000, "free_cash_flow": 1041774000, "dividends_paid": 715904000, "share_repurchases": -178982000, "shares_issued": null, "net_debt_issued": 15832000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1757093000, "cost_of_revenue": 346920000, "gross_profit": 1410173000, "ebit": 700063000, "ebitda": 1158961000, "pretax_income": 458874000, "tax_provision": -19934000, "net_income": 480403000, "net_income_to_common": 480403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542955000, "total_current_assets": 1423762000, "total_assets": 39639081000, "short_term_debt": null, "long_term_debt": 28247682000, "total_debt": 28982249000, "total_liabilities": 33302299000, "total_equity": 4858757000, "shares_outstanding": 324034000, "goodwill_and_intangibles": 1701757000 }, "cash_flow": { "operating_cash_flow": 833378000, "capital_expenditure": 208396000, "free_cash_flow": 1041774000, "dividends_paid": 715904000, "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": 1757093000, "cost_of_revenue": 346920000, "gross_profit": 1410173000, "ebit": 700063000, "ebitda": 1158961000, "pretax_income": 458874000, "tax_provision": -19934000, "net_income": 480403000, "net_income_to_common": 480403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542955000, "total_current_assets": 1423762000, "total_assets": 39639081000, "short_term_debt": null, "long_term_debt": 28247682000, "total_debt": 28982249000, "total_liabilities": 33302299000, "total_equity": 4858757000, "shares_outstanding": 324034000, "goodwill_and_intangibles": 1701757000 }, "cash_flow": { "operating_cash_flow": 833378000, "capital_expenditure": 208396000, "free_cash_flow": 1041774000, "dividends_paid": 715904000, "share_repurchases": -178982000, "shares_issued": null, "net_debt_issued": 15832000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1791462000, "cost_of_revenue": 154528000, "gross_profit": 1636934000, "ebit": 3805413000, "ebitda": 4226088000, "pretax_income": 3533086000, "tax_provision": -6796000, "net_income": 3049103000, "net_income_to_common": 3049103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 5800154000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": -1886000 }, "cash_flow": { "operating_cash_flow": 1214940000, "capital_expenditure": 232898000, "free_cash_flow": 1447838000, "dividends_paid": 717513000, "share_repurchases": -232656000, "shares_issued": null, "net_debt_issued": -489845000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1791462000, "cost_of_revenue": 154528000, "gross_profit": 1636934000, "ebit": 3805413000, "ebitda": 4226088000, "pretax_income": 3533086000, "tax_provision": -6796000, "net_income": 3049103000, "net_income_to_common": 3049103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 5800154000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": -1886000 }, "cash_flow": { "operating_cash_flow": 1214940000, "capital_expenditure": 232898000, "free_cash_flow": 1447838000, "dividends_paid": 717513000, "share_repurchases": -232656000, "shares_issued": null, "net_debt_issued": -489845000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1791462000, "cost_of_revenue": 154528000, "gross_profit": 1636934000, "ebit": 3805413000, "ebitda": 4226088000, "pretax_income": 3533086000, "tax_provision": -6796000, "net_income": 3049103000, "net_income_to_common": 3049103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 5800154000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": -1886000 }, "cash_flow": { "operating_cash_flow": 1214940000, "capital_expenditure": 232898000, "free_cash_flow": 1447838000, "dividends_paid": 717513000, "share_repurchases": -232656000, "shares_issued": null, "net_debt_issued": -489845000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1791462000, "cost_of_revenue": 154528000, "gross_profit": 1636934000, "ebit": 3805413000, "ebitda": 4226088000, "pretax_income": 3533086000, "tax_provision": -6796000, "net_income": 3049103000, "net_income_to_common": 3049103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 5800154000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": -1886000 }, "cash_flow": { "operating_cash_flow": 1214940000, "capital_expenditure": 232898000, "free_cash_flow": 1447838000, "dividends_paid": 717513000, "share_repurchases": -232656000, "shares_issued": null, "net_debt_issued": -489845000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1791462000, "cost_of_revenue": 154528000, "gross_profit": 1636934000, "ebit": 3805413000, "ebitda": 4226088000, "pretax_income": 3533086000, "tax_provision": -6796000, "net_income": 3049103000, "net_income_to_common": 3049103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823147000, "total_current_assets": 1757224000, "total_assets": 40606466000, "short_term_debt": 5800154000, "long_term_debt": 28430175000, "total_debt": 29186714000, "total_liabilities": 33901073000, "total_equity": 5208268000, "shares_outstanding": 326018000, "goodwill_and_intangibles": -1886000 }, "cash_flow": { "operating_cash_flow": 1214940000, "capital_expenditure": 232898000, "free_cash_flow": 1447838000, "dividends_paid": 717513000, "share_repurchases": -232656000, "shares_issued": null, "net_debt_issued": -489845000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }