{ "ticker": { "uuid": "44af0fd9-e5ef-40c0-a7ea-e7b6ac449727", "symbol": "EPRT", "name": "Essential Properties Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/44af0fd9-e5ef-40c0-a7ea-e7b6ac449727/", "api_url": "https://sharemaestro.com/factors/api/tickers/44af0fd9-e5ef-40c0-a7ea-e7b6ac449727/" }, "latest_snapshot": { "ticker": { "uuid": "44af0fd9-e5ef-40c0-a7ea-e7b6ac449727", "symbol": "EPRT", "name": "Essential Properties Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/44af0fd9-e5ef-40c0-a7ea-e7b6ac449727/", "api_url": "https://sharemaestro.com/factors/api/tickers/44af0fd9-e5ef-40c0-a7ea-e7b6ac449727/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.25, "value": 0.26, "quality": 0.7, "momentum": 0.31, "coverage": 1, "confidence": 1, "delta": -2 }, "headline_factors": { "price": 32.34, "market_cap": 6993394184.7, "pe_ratio": 26.0983, "earnings_yield": 0.0411, "ebitda_to_ev": 0.0584, "shareholder_yield": -0.0405, "roe": 0.0608, "piotroski_f_score": 5, "momentum_12_1": 0.0201, "volatility_252d": 0.2193 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 26.0983, "ev_ebitda": 17.1295, "earnings_yield": 0.0411, "fcf_yield": 0.1621, "shareholder_yield": -0.0405 }, "quality": { "roe": 0.0608, "roic": 0.0559, "gross_margin": 0.6423, "fcf_margin": 2.5746, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2278, "eps_growth_1y": 0.1971, "fcf_growth_1y": 1.0642 }, "momentum": { "price_return_12m": 0.089, "momentum_12_1": 0.0201, "relative_strength": -0.0793 }, "scores": { "value_percentile": 0.26, "quality_percentile": 0.7, "momentum_percentile": 0.31, "growth_composite": 5, "yield_composite": 84, "overall_composite": 75, "os_score": 0.25, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.95, "os": 0.22, "value": 0.26, "quality": 0.69, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 25.2297, "earnings_yield": 0.0413, "shareholder_yield": -0.0475, "roe": 0.0585, "momentum_12_1": -0.0057 }, { "week_end_date": "2026-06-14", "price": 30.55, "os": 0.24, "value": 0.26, "quality": 0.69, "momentum": 0.27, "confidence": 1, "coverage": 1, "pe_ratio": 25.7381, "earnings_yield": 0.0408, "shareholder_yield": -0.0466, "roe": 0.0585, "momentum_12_1": -0.0399 }, { "week_end_date": "2026-06-21", "price": 29.05, "os": 0.25, "value": 0.27, "quality": 0.74, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 24.4712, "earnings_yield": 0.0422, "shareholder_yield": -0.049, "roe": 0.0585, "momentum_12_1": -0.0028 }, { "week_end_date": "2026-06-28", "price": 30.3, "os": 0.28, "value": 0.28, "quality": 0.7, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 25.5214, "earnings_yield": 0.041, "shareholder_yield": -0.047, "roe": 0.0585, "momentum_12_1": -0.0138 }, { "week_end_date": "2026-07-05", "price": 31.18, "os": 0.25, "value": 0.27, "quality": 0.73, "momentum": 0.26, "confidence": 0.991, "coverage": 1, "pe_ratio": 26.2668, "earnings_yield": 0.0402, "shareholder_yield": -0.045, "roe": 0.0585, "momentum_12_1": -0.0365 }, { "week_end_date": "2026-07-12", "price": 31.18, "os": 0.21, "value": 0.27, "quality": 0.7, "momentum": 0.2, "confidence": 0.98, "coverage": 1, "pe_ratio": 26.2668, "earnings_yield": 0.0402, "shareholder_yield": -0.045, "roe": 0.0585, "momentum_12_1": -0.0034 }, { "week_end_date": "2026-07-19", "price": 33.33, "os": 0.23, "value": 0.23, "quality": 0.71, "momentum": 0.3, "confidence": 0.969, "coverage": 1, "pe_ratio": 28.078, "earnings_yield": 0.0383, "shareholder_yield": -0.0421, "roe": 0.0585, "momentum_12_1": -0.0177 }, { "week_end_date": "2026-07-26", "price": 32.34, "os": 0.25, "value": 0.26, "quality": 0.7, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 26.0983, "earnings_yield": 0.0411, "shareholder_yield": -0.0405, "roe": 0.0608, "momentum_12_1": 0.0201 } ], "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": 561889000, "cost_of_revenue": 89633000, "gross_profit": 472256000, "ebit": 365355000, "ebitda": 518957000, "pretax_income": 254372000, "tax_provision": 643000, "net_income": 253011000, "net_income_to_common": 253011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 381080000, "capital_expenditure": 0, "free_cash_flow": 381080000, "dividends_paid": 233937000, "share_repurchases": null, "shares_issued": 657589000, "net_debt_issued": 390668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561889000, "cost_of_revenue": 89633000, "gross_profit": 472256000, "ebit": 365355000, "ebitda": 518957000, "pretax_income": 254372000, "tax_provision": 643000, "net_income": 253011000, "net_income_to_common": 253011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 381080000, "capital_expenditure": 0, "free_cash_flow": 381080000, "dividends_paid": 233937000, "share_repurchases": null, "shares_issued": 657589000, "net_debt_issued": 390668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561889000, "cost_of_revenue": 89633000, "gross_profit": 472256000, "ebit": 365355000, "ebitda": 518957000, "pretax_income": 254372000, "tax_provision": 643000, "net_income": 253011000, "net_income_to_common": 253011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 381080000, "capital_expenditure": 0, "free_cash_flow": 381080000, "dividends_paid": 233937000, "share_repurchases": null, "shares_issued": 657589000, "net_debt_issued": 390668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561889000, "cost_of_revenue": 89633000, "gross_profit": 472256000, "ebit": 365355000, "ebitda": 518957000, "pretax_income": 254372000, "tax_provision": 643000, "net_income": 253011000, "net_income_to_common": 253011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 381080000, "capital_expenditure": 0, "free_cash_flow": 381080000, "dividends_paid": 233937000, "share_repurchases": null, "shares_issued": 657589000, "net_debt_issued": 390668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561889000, "cost_of_revenue": 89633000, "gross_profit": 472256000, "ebit": 365355000, "ebitda": 518957000, "pretax_income": 254372000, "tax_provision": 643000, "net_income": 253011000, "net_income_to_common": 253011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 381080000, "capital_expenditure": 0, "free_cash_flow": 381080000, "dividends_paid": 233937000, "share_repurchases": null, "shares_issued": 657589000, "net_debt_issued": 390668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561889000, "cost_of_revenue": 89633000, "gross_profit": 472256000, "ebit": 365355000, "ebitda": 518957000, "pretax_income": 254372000, "tax_provision": 643000, "net_income": 253011000, "net_income_to_common": 253011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 381080000, "capital_expenditure": 0, "free_cash_flow": 381080000, "dividends_paid": 233937000, "share_repurchases": null, "shares_issued": 657589000, "net_debt_issued": 390668000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 561889000, "cost_of_revenue": 89633000, "gross_profit": 472256000, "ebit": 365355000, "ebitda": 518957000, "pretax_income": 254372000, "tax_provision": 643000, "net_income": 253011000, "net_income_to_common": 253011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 381080000, "capital_expenditure": 0, "free_cash_flow": 381080000, "dividends_paid": 233937000, "share_repurchases": null, "shares_issued": 657589000, "net_debt_issued": 390668000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449610000, "cost_of_revenue": 4997000, "gross_profit": 444613000, "ebit": 282810000, "ebitda": 404971000, "pretax_income": 204266000, "tax_provision": 628000, "net_income": 203004000, "net_income_to_common": 203004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40713000, "total_current_assets": 580446000, "total_assets": 5798682000, "short_term_debt": 9475000, "long_term_debt": 2117517000, "total_debt": 2128217000, "total_liabilities": 2226555000, "total_equity": 3563678000, "shares_outstanding": 177115000, "goodwill_and_intangibles": 94047000 }, "cash_flow": { "operating_cash_flow": 308484000, "capital_expenditure": 825751000, "free_cash_flow": 1134235000, "dividends_paid": 199663000, "share_repurchases": null, "shares_issued": 570243000, "net_debt_issued": 444569000 } } ], "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": 161888000, "cost_of_revenue": 46557000, "gross_profit": 115331000, "ebit": 115526000, "ebitda": 161292000, "pretax_income": 75118000, "tax_provision": 635000, "net_income": 74481000, "net_income_to_common": 74481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126165000, "total_current_assets": 397965000, "total_assets": 7490313000, "short_term_debt": 14880000, "long_term_debt": 2903046000, "total_debt": 2903046000, "total_liabilities": 3038342000, "total_equity": 4408411000, "shares_outstanding": 215008074, "goodwill_and_intangibles": 116423000 }, "cash_flow": { "operating_cash_flow": 110168000, "capital_expenditure": 310965000, "free_cash_flow": 421133000, "dividends_paid": 67576000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 289876000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160550000, "cost_of_revenue": 88570000, "gross_profit": 71980000, "ebit": 91457000, "ebitda": 135010000, "pretax_income": 60110000, "tax_provision": 160000, "net_income": 59792000, "net_income_to_common": 59792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15176000, "total_current_assets": 674373000, "total_assets": 7153123000, "short_term_debt": 916000, "long_term_debt": 2613096000, "total_debt": 2640225000, "total_liabilities": 2756069000, "total_equity": 4389425000, "shares_outstanding": 212064849, "goodwill_and_intangibles": 113720000 }, "cash_flow": { "operating_cash_flow": 99761000, "capital_expenditure": 310965000, "free_cash_flow": 410726000, "dividends_paid": 65391000, "share_repurchases": null, "shares_issued": 192725000, "net_debt_issued": 100000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160550000, "cost_of_revenue": 88570000, "gross_profit": 71980000, "ebit": 91457000, "ebitda": 135010000, "pretax_income": 60110000, "tax_provision": 160000, "net_income": 59792000, "net_income_to_common": 59792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15176000, "total_current_assets": 674373000, "total_assets": 7153123000, "short_term_debt": 916000, "long_term_debt": 2613096000, "total_debt": 2640225000, "total_liabilities": 2756069000, "total_equity": 4389425000, "shares_outstanding": 212064849, "goodwill_and_intangibles": 113720000 }, "cash_flow": { "operating_cash_flow": 99761000, "capital_expenditure": 310965000, "free_cash_flow": 410726000, "dividends_paid": 65391000, "share_repurchases": null, "shares_issued": 192725000, "net_debt_issued": 100000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160550000, "cost_of_revenue": 88570000, "gross_profit": 71980000, "ebit": 91457000, "ebitda": 135010000, "pretax_income": 60110000, "tax_provision": 160000, "net_income": 59792000, "net_income_to_common": 59792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15176000, "total_current_assets": 674373000, "total_assets": 7153123000, "short_term_debt": 916000, "long_term_debt": 2613096000, "total_debt": 2640225000, "total_liabilities": 2756069000, "total_equity": 4389425000, "shares_outstanding": 212064849, "goodwill_and_intangibles": 113720000 }, "cash_flow": { "operating_cash_flow": 99761000, "capital_expenditure": 310965000, "free_cash_flow": 410726000, "dividends_paid": 65391000, "share_repurchases": null, "shares_issued": 192725000, "net_debt_issued": 100000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160550000, "cost_of_revenue": 88570000, "gross_profit": 71980000, "ebit": 91457000, "ebitda": 135010000, "pretax_income": 60110000, "tax_provision": 160000, "net_income": 59792000, "net_income_to_common": 59792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15176000, "total_current_assets": 674373000, "total_assets": 7153123000, "short_term_debt": 916000, "long_term_debt": 2613096000, "total_debt": 2640225000, "total_liabilities": 2756069000, "total_equity": 4389425000, "shares_outstanding": 212064849, "goodwill_and_intangibles": 113720000 }, "cash_flow": { "operating_cash_flow": 99761000, "capital_expenditure": 310965000, "free_cash_flow": 410726000, "dividends_paid": 65391000, "share_repurchases": null, "shares_issued": 192725000, "net_debt_issued": 100000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160550000, "cost_of_revenue": 88570000, "gross_profit": 71980000, "ebit": 91457000, "ebitda": 135010000, "pretax_income": 60110000, "tax_provision": 160000, "net_income": 59792000, "net_income_to_common": 59792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15176000, "total_current_assets": 674373000, "total_assets": 7153123000, "short_term_debt": 916000, "long_term_debt": 2613096000, "total_debt": 2640225000, "total_liabilities": 2756069000, "total_equity": 4389425000, "shares_outstanding": 212064849, "goodwill_and_intangibles": 113720000 }, "cash_flow": { "operating_cash_flow": 99761000, "capital_expenditure": 310965000, "free_cash_flow": 410726000, "dividends_paid": 65391000, "share_repurchases": null, "shares_issued": 192725000, "net_debt_issued": 100000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160550000, "cost_of_revenue": 88570000, "gross_profit": 71980000, "ebit": 91457000, "ebitda": 135010000, "pretax_income": 60110000, "tax_provision": 160000, "net_income": 59792000, "net_income_to_common": 59792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15176000, "total_current_assets": 674373000, "total_assets": 7153123000, "short_term_debt": 916000, "long_term_debt": 2613096000, "total_debt": 2640225000, "total_liabilities": 2756069000, "total_equity": 4389425000, "shares_outstanding": 212064849, "goodwill_and_intangibles": 113720000 }, "cash_flow": { "operating_cash_flow": 99761000, "capital_expenditure": 310965000, "free_cash_flow": 410726000, "dividends_paid": 65391000, "share_repurchases": null, "shares_issued": 192725000, "net_debt_issued": 100000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 160550000, "cost_of_revenue": 88570000, "gross_profit": 71980000, "ebit": 91457000, "ebitda": 135010000, "pretax_income": 60110000, "tax_provision": 160000, "net_income": 59792000, "net_income_to_common": 59792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15176000, "total_current_assets": 674373000, "total_assets": 7153123000, "short_term_debt": 916000, "long_term_debt": 2613096000, "total_debt": 2640225000, "total_liabilities": 2756069000, "total_equity": 4389425000, "shares_outstanding": 212064849, "goodwill_and_intangibles": 113720000 }, "cash_flow": { "operating_cash_flow": 99761000, "capital_expenditure": 310965000, "free_cash_flow": 410726000, "dividends_paid": 65391000, "share_repurchases": null, "shares_issued": 192725000, "net_debt_issued": 100000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150539000, "cost_of_revenue": 84029000, "gross_profit": 66510000, "ebit": 102281000, "ebitda": 143324000, "pretax_income": 68437000, "tax_provision": 159000, "net_income": 68071000, "net_income_to_common": 68071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 105147000, "capital_expenditure": 270516000, "free_cash_flow": 375663000, "dividends_paid": 59838000, "share_repurchases": null, "shares_issued": 358780000, "net_debt_issued": -120000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150539000, "cost_of_revenue": 84029000, "gross_profit": 66510000, "ebit": 102281000, "ebitda": 143324000, "pretax_income": 68437000, "tax_provision": 159000, "net_income": 68071000, "net_income_to_common": 68071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 105147000, "capital_expenditure": 270516000, "free_cash_flow": 375663000, "dividends_paid": 59838000, "share_repurchases": null, "shares_issued": 358780000, "net_debt_issued": -120000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150539000, "cost_of_revenue": 84029000, "gross_profit": 66510000, "ebit": 102281000, "ebitda": 143324000, "pretax_income": 68437000, "tax_provision": 159000, "net_income": 68071000, "net_income_to_common": 68071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 105147000, "capital_expenditure": 270516000, "free_cash_flow": 375663000, "dividends_paid": 59838000, "share_repurchases": null, "shares_issued": 358780000, "net_debt_issued": -120000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 150539000, "cost_of_revenue": 84029000, "gross_profit": 66510000, "ebit": 102281000, "ebitda": 143324000, "pretax_income": 68437000, "tax_provision": 159000, "net_income": 68071000, "net_income_to_common": 68071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60181000, "total_current_assets": 652512000, "total_assets": 6863023000, "short_term_debt": 923000, "long_term_debt": 2511718000, "total_debt": 2522484000, "total_liabilities": 2655129000, "total_equity": 4199994000, "shares_outstanding": 201619219, "goodwill_and_intangibles": 99217000 }, "cash_flow": { "operating_cash_flow": 105147000, "capital_expenditure": 270516000, "free_cash_flow": 375663000, "dividends_paid": 59838000, "share_repurchases": null, "shares_issued": 358780000, "net_debt_issued": -120000000 } } ] }, "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": "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 } }