{ "ticker": { "uuid": "3828b8af-59b0-486f-863b-3c7deb6ae725", "symbol": "VNO", "name": "Vornado Realty Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/3828b8af-59b0-486f-863b-3c7deb6ae725/", "api_url": "https://sharemaestro.com/factors/api/tickers/3828b8af-59b0-486f-863b-3c7deb6ae725/" }, "latest_snapshot": { "ticker": { "uuid": "3828b8af-59b0-486f-863b-3c7deb6ae725", "symbol": "VNO", "name": "Vornado Realty Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/3828b8af-59b0-486f-863b-3c7deb6ae725/", "api_url": "https://sharemaestro.com/factors/api/tickers/3828b8af-59b0-486f-863b-3c7deb6ae725/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.88, "value": 0.86, "quality": 0.94, "momentum": 0.29, "coverage": 1, "confidence": 0.969, "delta": -1 }, "headline_factors": { "price": 40.34, "market_cap": 7587863477.04, "pe_ratio": 9.5412, "earnings_yield": 0.0691, "ebitda_to_ev": 0.0976, "shareholder_yield": 0.0251, "roe": 0.1321, "piotroski_f_score": 7, "momentum_12_1": 0.0074, "volatility_252d": 0.3175 }, "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": 9.5412, "ev_ebitda": 10.2433, "earnings_yield": 0.0691, "fcf_yield": 0.1664, "shareholder_yield": 0.0251 }, "quality": { "roe": 0.1321, "roic": 0.0857, "gross_margin": 0.7325, "fcf_margin": 1.546, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": -0.0027, "eps_growth_1y": 3.7833, "fcf_growth_1y": 0.9035 }, "momentum": { "price_return_12m": 0.0748, "momentum_12_1": 0.0074, "relative_strength": -0.0742 }, "scores": { "value_percentile": 0.86, "quality_percentile": 0.94, "momentum_percentile": 0.29, "growth_composite": 25, "yield_composite": 65, "overall_composite": 12, "os_score": 0.88, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.21, "os": 0.86, "value": 0.88, "quality": 0.95, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 8.3279, "earnings_yield": 0.0733, "shareholder_yield": 0.0287, "roe": 0.1321, "momentum_12_1": -0.1834 }, { "week_end_date": "2026-06-14", "price": 38.27, "os": 0.87, "value": 0.87, "quality": 0.95, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 9.0516, "earnings_yield": 0.0708, "shareholder_yield": 0.0264, "roe": 0.1321, "momentum_12_1": -0.2264 }, { "week_end_date": "2026-06-21", "price": 37.81, "os": 0.87, "value": 0.87, "quality": 0.96, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 8.9428, "earnings_yield": 0.0711, "shareholder_yield": 0.0267, "roe": 0.1321, "momentum_12_1": -0.1892 }, { "week_end_date": "2026-06-28", "price": 39.11, "os": 0.89, "value": 0.87, "quality": 0.95, "momentum": 0.29, "confidence": 1, "coverage": 1, "pe_ratio": 9.2503, "earnings_yield": 0.0701, "shareholder_yield": 0.0259, "roe": 0.1321, "momentum_12_1": -0.0991 }, { "week_end_date": "2026-07-05", "price": 40.58, "os": 0.89, "value": 0.86, "quality": 0.95, "momentum": 0.3, "confidence": 0.991, "coverage": 1, "pe_ratio": 9.598, "earnings_yield": 0.0689, "shareholder_yield": 0.0249, "roe": 0.1321, "momentum_12_1": -0.047 }, { "week_end_date": "2026-07-12", "price": 38.35, "os": 0.87, "value": 0.87, "quality": 0.95, "momentum": 0.21, "confidence": 0.98, "coverage": 1, "pe_ratio": 9.0706, "earnings_yield": 0.0707, "shareholder_yield": 0.0264, "roe": 0.1321, "momentum_12_1": 0.013 }, { "week_end_date": "2026-07-19", "price": 40.34, "os": 0.88, "value": 0.86, "quality": 0.94, "momentum": 0.29, "confidence": 0.969, "coverage": 1, "pe_ratio": 9.5412, "earnings_yield": 0.0691, "shareholder_yield": 0.0251, "roe": 0.1321, "momentum_12_1": 0.0074 } ], "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": 1810425000, "cost_of_revenue": 1382160000, "gross_profit": 1810425000, "ebit": 1285325000, "ebitda": 1766781000, "pretax_income": 950713000, "tax_provision": 13509000, "net_income": 904955000, "net_income_to_common": 904955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 1258385000, "capital_expenditure": 709548000, "free_cash_flow": 1967933000, "dividends_paid": 203381000, "share_repurchases": -50991000, "shares_issued": null, "net_debt_issued": -1067719000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1810425000, "cost_of_revenue": 1382160000, "gross_profit": 1810425000, "ebit": 1285325000, "ebitda": 1766781000, "pretax_income": 950713000, "tax_provision": 13509000, "net_income": 904955000, "net_income_to_common": 904955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 1258385000, "capital_expenditure": 709548000, "free_cash_flow": 1967933000, "dividends_paid": 203381000, "share_repurchases": -50991000, "shares_issued": null, "net_debt_issued": -1067719000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1810425000, "cost_of_revenue": 1382160000, "gross_profit": 1810425000, "ebit": 1285325000, "ebitda": 1766781000, "pretax_income": 950713000, "tax_provision": 13509000, "net_income": 904955000, "net_income_to_common": 904955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 1258385000, "capital_expenditure": 709548000, "free_cash_flow": 1967933000, "dividends_paid": 203381000, "share_repurchases": -50991000, "shares_issued": null, "net_debt_issued": -1067719000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1810425000, "cost_of_revenue": 1382160000, "gross_profit": 1810425000, "ebit": 1285325000, "ebitda": 1766781000, "pretax_income": 950713000, "tax_provision": 13509000, "net_income": 904955000, "net_income_to_common": 904955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 1258385000, "capital_expenditure": 709548000, "free_cash_flow": 1967933000, "dividends_paid": 203381000, "share_repurchases": -50991000, "shares_issued": null, "net_debt_issued": -1067719000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1810425000, "cost_of_revenue": 1382160000, "gross_profit": 1810425000, "ebit": 1285325000, "ebitda": 1766781000, "pretax_income": 950713000, "tax_provision": 13509000, "net_income": 904955000, "net_income_to_common": 904955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 1258385000, "capital_expenditure": 709548000, "free_cash_flow": 1967933000, "dividends_paid": 203381000, "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": 1810425000, "cost_of_revenue": 1382160000, "gross_profit": 1810425000, "ebit": 1285325000, "ebitda": 1766781000, "pretax_income": 950713000, "tax_provision": 13509000, "net_income": 904955000, "net_income_to_common": 904955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 1258385000, "capital_expenditure": 709548000, "free_cash_flow": 1967933000, "dividends_paid": 203381000, "share_repurchases": -50991000, "shares_issued": null, "net_debt_issued": -1067719000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1787686000, "cost_of_revenue": 927796000, "gross_profit": 1787686000, "ebit": 411191000, "ebitda": 880614000, "pretax_income": 42845000, "tax_provision": 22729000, "net_income": 70387000, "net_income_to_common": 70387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733947000, "total_current_assets": 1715492000, "total_assets": 15998608000, "short_term_debt": 575000000, "long_term_debt": 7667876000, "total_debt": 8992635000, "total_liabilities": 9826739000, "total_equity": 5158242000, "shares_outstanding": 196626000, "goodwill_and_intangibles": 118215000 }, "cash_flow": { "operating_cash_flow": 537723000, "capital_expenditure": 465613000, "free_cash_flow": 1003336000, "dividends_paid": 203215000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -22439000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1787686000, "cost_of_revenue": 927796000, "gross_profit": 1787686000, "ebit": 411191000, "ebitda": 880614000, "pretax_income": 42845000, "tax_provision": 22729000, "net_income": 70387000, "net_income_to_common": 70387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733947000, "total_current_assets": 1715492000, "total_assets": 15998608000, "short_term_debt": 575000000, "long_term_debt": 7667876000, "total_debt": 8992635000, "total_liabilities": 9826739000, "total_equity": 5158242000, "shares_outstanding": 196626000, "goodwill_and_intangibles": 118215000 }, "cash_flow": { "operating_cash_flow": 537723000, "capital_expenditure": 465613000, "free_cash_flow": 1003336000, "dividends_paid": 203215000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -22439000 } } ], "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": 459105000, "cost_of_revenue": 483687000, "gross_profit": -24582000, "ebit": 73088000, "ebitda": 191616000, "pretax_income": -16117999, "tax_provision": 5908000, "net_income": -7317000, "net_income_to_common": -7317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_assets": 15919537000, "short_term_debt": 718000000, "long_term_debt": 6996612000, "total_debt": 8412678000, "total_liabilities": 9210077000, "total_equity": 6018030000, "shares_outstanding": 189658000, "goodwill_and_intangibles": 108702000 }, "cash_flow": { "operating_cash_flow": 47747000, "capital_expenditure": 0, "free_cash_flow": 47747000, "dividends_paid": 15525000, "share_repurchases": -79899000, "shares_issued": null, "net_debt_issued": 546700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459105000, "cost_of_revenue": 483687000, "gross_profit": -24582000, "ebit": 73088000, "ebitda": 191616000, "pretax_income": -16117999, "tax_provision": 5908000, "net_income": -7317000, "net_income_to_common": -7317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_assets": 15919537000, "short_term_debt": 718000000, "long_term_debt": 6996612000, "total_debt": 8412678000, "total_liabilities": 9210077000, "total_equity": 6018030000, "shares_outstanding": 189658000, "goodwill_and_intangibles": 108702000 }, "cash_flow": { "operating_cash_flow": 47747000, "capital_expenditure": 0, "free_cash_flow": 47747000, "dividends_paid": 15525000, "share_repurchases": -79899000, "shares_issued": null, "net_debt_issued": 546700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459105000, "cost_of_revenue": 483687000, "gross_profit": -24582000, "ebit": 73088000, "ebitda": 191616000, "pretax_income": -16117999, "tax_provision": 5908000, "net_income": -7317000, "net_income_to_common": -7317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_assets": 15919537000, "short_term_debt": 718000000, "long_term_debt": 6996612000, "total_debt": 8412678000, "total_liabilities": 9210077000, "total_equity": 6018030000, "shares_outstanding": 189658000, "goodwill_and_intangibles": 108702000 }, "cash_flow": { "operating_cash_flow": 47747000, "capital_expenditure": 0, "free_cash_flow": 47747000, "dividends_paid": 15525000, "share_repurchases": -79899000, "shares_issued": null, "net_debt_issued": 546700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459105000, "cost_of_revenue": 483687000, "gross_profit": -24582000, "ebit": 73088000, "ebitda": 191616000, "pretax_income": -16117999, "tax_provision": 5908000, "net_income": -7317000, "net_income_to_common": -7317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_assets": 15919537000, "short_term_debt": 718000000, "long_term_debt": 6996612000, "total_debt": 8412678000, "total_liabilities": 9210077000, "total_equity": 6018030000, "shares_outstanding": 189658000, "goodwill_and_intangibles": 108702000 }, "cash_flow": { "operating_cash_flow": 47747000, "capital_expenditure": 0, "free_cash_flow": 47747000, "dividends_paid": 15525000, "share_repurchases": -79899000, "shares_issued": null, "net_debt_issued": 546700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459105000, "cost_of_revenue": 483687000, "gross_profit": -24582000, "ebit": 73088000, "ebitda": 191616000, "pretax_income": -16117999, "tax_provision": 5908000, "net_income": -7317000, "net_income_to_common": -7317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_assets": 15919537000, "short_term_debt": 718000000, "long_term_debt": 6996612000, "total_debt": 8412678000, "total_liabilities": 9210077000, "total_equity": 6018030000, "shares_outstanding": 189658000, "goodwill_and_intangibles": 108702000 }, "cash_flow": { "operating_cash_flow": 47747000, "capital_expenditure": 0, "free_cash_flow": 47747000, "dividends_paid": 15525000, "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": 459105000, "cost_of_revenue": 483687000, "gross_profit": -24582000, "ebit": 73088000, "ebitda": 191616000, "pretax_income": -16117999, "tax_provision": 5908000, "net_income": -7317000, "net_income_to_common": -7317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1081299000, "total_current_assets": 2254485000, "total_assets": 15919537000, "short_term_debt": 718000000, "long_term_debt": 6996612000, "total_debt": 8412678000, "total_liabilities": 9210077000, "total_equity": 6018030000, "shares_outstanding": 189658000, "goodwill_and_intangibles": 108702000 }, "cash_flow": { "operating_cash_flow": 47747000, "capital_expenditure": 0, "free_cash_flow": 47747000, "dividends_paid": 15525000, "share_repurchases": -79899000, "shares_issued": null, "net_debt_issued": 546700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 453709000, "cost_of_revenue": 919959000, "gross_profit": 453709000, "ebit": 93636000, "ebitda": 211993000, "pretax_income": 12696000, "tax_provision": 7782000, "net_income": 16127000, "net_income_to_common": 16127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 146273000, "capital_expenditure": 709548000, "free_cash_flow": 855821000, "dividends_paid": 156803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2456000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 453709000, "cost_of_revenue": 919959000, "gross_profit": 453709000, "ebit": 93636000, "ebitda": 211993000, "pretax_income": 12696000, "tax_provision": 7782000, "net_income": 16127000, "net_income_to_common": 16127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 146273000, "capital_expenditure": 709548000, "free_cash_flow": 855821000, "dividends_paid": 156803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2456000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 453709000, "cost_of_revenue": 919959000, "gross_profit": 453709000, "ebit": 93636000, "ebitda": 211993000, "pretax_income": 12696000, "tax_provision": 7782000, "net_income": 16127000, "net_income_to_common": 16127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 146273000, "capital_expenditure": 709548000, "free_cash_flow": 855821000, "dividends_paid": 156803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2456000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 453709000, "cost_of_revenue": 919959000, "gross_profit": 453709000, "ebit": 93636000, "ebitda": 211993000, "pretax_income": 12696000, "tax_provision": 7782000, "net_income": 16127000, "net_income_to_common": 16127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 146273000, "capital_expenditure": 709548000, "free_cash_flow": 855821000, "dividends_paid": 156803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2456000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 453709000, "cost_of_revenue": 919959000, "gross_profit": 453709000, "ebit": 93636000, "ebitda": 211993000, "pretax_income": 12696000, "tax_provision": 7782000, "net_income": 16127000, "net_income_to_common": 16127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 146273000, "capital_expenditure": 709548000, "free_cash_flow": 855821000, "dividends_paid": 156803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 453709000, "cost_of_revenue": 919959000, "gross_profit": 453709000, "ebit": 93636000, "ebitda": 211993000, "pretax_income": 12696000, "tax_provision": 7782000, "net_income": 16127000, "net_income_to_common": 16127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 840850000, "total_current_assets": 1973252000, "total_assets": 15521118000, "short_term_debt": 720420000, "long_term_debt": 6465208000, "total_debt": 7885268000, "total_liabilities": 8716595000, "total_equity": 5986727000, "shares_outstanding": 191759000, "goodwill_and_intangibles": 110593000 }, "cash_flow": { "operating_cash_flow": 146273000, "capital_expenditure": 709548000, "free_cash_flow": 855821000, "dividends_paid": 156803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2456000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }