{ "ticker": { "uuid": "5e1095f4-cf77-4e38-8615-2f9b5d73dd52", "symbol": "STWD", "name": "Starwood Property Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/5e1095f4-cf77-4e38-8615-2f9b5d73dd52/", "api_url": "https://sharemaestro.com/factors/api/tickers/5e1095f4-cf77-4e38-8615-2f9b5d73dd52/" }, "latest_snapshot": { "ticker": { "uuid": "5e1095f4-cf77-4e38-8615-2f9b5d73dd52", "symbol": "STWD", "name": "Starwood Property Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/5e1095f4-cf77-4e38-8615-2f9b5d73dd52/", "api_url": "https://sharemaestro.com/factors/api/tickers/5e1095f4-cf77-4e38-8615-2f9b5d73dd52/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.65, "value": 0.71, "quality": 0.63, "momentum": 0.19, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 16.52, "market_cap": 6124766376.4, "pe_ratio": 17.4412, "earnings_yield": 0.0582, "ebitda_to_ev": 0.0618, "shareholder_yield": 0.0235, "roe": 0.0527, "piotroski_f_score": 4, "momentum_12_1": -0.1133, "volatility_252d": 0.1381 }, "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": 17.4412, "ev_ebitda": 16.1931, "earnings_yield": 0.0582, "fcf_yield": 0.0408, "shareholder_yield": 0.0235 }, "quality": { "roe": 0.0527, "roic": 0.0544, "gross_margin": 0.7918, "fcf_margin": 0.6102, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0765, "eps_growth_1y": 0.1048, "fcf_growth_1y": 0.4125 }, "momentum": { "price_return_12m": -0.1036, "momentum_12_1": -0.1133, "relative_strength": -0.2719 }, "scores": { "value_percentile": 0.71, "quality_percentile": 0.63, "momentum_percentile": 0.19, "growth_composite": 74, "yield_composite": 23, "overall_composite": 35, "os_score": 0.65, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.56, "os": 0.65, "value": 0.7, "quality": 0.64, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 17.4883, "earnings_yield": 0.0582, "shareholder_yield": 0.0234, "roe": 0.0527, "momentum_12_1": -0.0547 }, { "week_end_date": "2026-06-14", "price": 16.52, "os": 0.67, "value": 0.71, "quality": 0.64, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 17.437, "earnings_yield": 0.0582, "shareholder_yield": 0.0235, "roe": 0.0527, "momentum_12_1": -0.0844 }, { "week_end_date": "2026-06-21", "price": 16.22, "os": 0.66, "value": 0.71, "quality": 0.65, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 17.1293, "earnings_yield": 0.0585, "shareholder_yield": 0.0239, "roe": 0.0527, "momentum_12_1": -0.0723 }, { "week_end_date": "2026-06-28", "price": 16.34, "os": 0.69, "value": 0.72, "quality": 0.65, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 17.2523, "earnings_yield": 0.0584, "shareholder_yield": 0.0237, "roe": 0.0527, "momentum_12_1": -0.0993 }, { "week_end_date": "2026-07-05", "price": 16.48, "os": 0.65, "value": 0.71, "quality": 0.64, "momentum": 0.18, "confidence": 0.991, "coverage": 1, "pe_ratio": 17.3989, "earnings_yield": 0.0583, "shareholder_yield": 0.0235, "roe": 0.0527, "momentum_12_1": -0.1363 }, { "week_end_date": "2026-07-12", "price": 16.64, "os": 0.62, "value": 0.71, "quality": 0.66, "momentum": 0.11, "confidence": 0.98, "coverage": 1, "pe_ratio": 17.5679, "earnings_yield": 0.0582, "shareholder_yield": 0.0233, "roe": 0.0527, "momentum_12_1": -0.145 }, { "week_end_date": "2026-07-19", "price": 17, "os": 0.65, "value": 0.7, "quality": 0.63, "momentum": 0.2, "confidence": 0.969, "coverage": 1, "pe_ratio": 17.9479, "earnings_yield": 0.0579, "shareholder_yield": 0.0228, "roe": 0.0527, "momentum_12_1": -0.1066 }, { "week_end_date": "2026-07-26", "price": 16.52, "os": 0.65, "value": 0.71, "quality": 0.63, "momentum": 0.19, "confidence": 0.958, "coverage": 1, "pe_ratio": 17.4412, "earnings_yield": 0.0582, "shareholder_yield": 0.0235, "roe": 0.0527, "momentum_12_1": -0.1133 } ], "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": 1880177000, "cost_of_revenue": 366527000, "gross_profit": 1513650000, "ebit": 1756799000, "ebitda": 1838855000, "pretax_income": 479812000, "tax_provision": 36719000, "net_income": 411544000, "net_income_to_common": 411544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 977852000, "capital_expenditure": 269043000, "free_cash_flow": 1246895000, "dividends_paid": 668855000, "share_repurchases": null, "shares_issued": 567813000, "net_debt_issued": 3071757000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1880177000, "cost_of_revenue": 366527000, "gross_profit": 1513650000, "ebit": 1756799000, "ebitda": 1838855000, "pretax_income": 479812000, "tax_provision": 36719000, "net_income": 411544000, "net_income_to_common": 411544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 977852000, "capital_expenditure": 269043000, "free_cash_flow": 1246895000, "dividends_paid": 668855000, "share_repurchases": null, "shares_issued": 567813000, "net_debt_issued": 3071757000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1880177000, "cost_of_revenue": 366527000, "gross_profit": 1513650000, "ebit": 1756799000, "ebitda": 1838855000, "pretax_income": 479812000, "tax_provision": 36719000, "net_income": 411544000, "net_income_to_common": 411544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 977852000, "capital_expenditure": 269043000, "free_cash_flow": 1246895000, "dividends_paid": 668855000, "share_repurchases": null, "shares_issued": 567813000, "net_debt_issued": 3071757000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1880177000, "cost_of_revenue": 366527000, "gross_profit": 1513650000, "ebit": 1756799000, "ebitda": 1838855000, "pretax_income": 479812000, "tax_provision": 36719000, "net_income": 411544000, "net_income_to_common": 411544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 977852000, "capital_expenditure": 269043000, "free_cash_flow": 1246895000, "dividends_paid": 668855000, "share_repurchases": null, "shares_issued": 567813000, "net_debt_issued": 3071757000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1880177000, "cost_of_revenue": 366527000, "gross_profit": 1513650000, "ebit": 1756799000, "ebitda": 1838855000, "pretax_income": 479812000, "tax_provision": 36719000, "net_income": 411544000, "net_income_to_common": 411544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 977852000, "capital_expenditure": 269043000, "free_cash_flow": 1246895000, "dividends_paid": 668855000, "share_repurchases": null, "shares_issued": 567813000, "net_debt_issued": 3071757000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1880177000, "cost_of_revenue": 366527000, "gross_profit": 1513650000, "ebit": 1756799000, "ebitda": 1838855000, "pretax_income": 479812000, "tax_provision": 36719000, "net_income": 411544000, "net_income_to_common": 411544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 977852000, "capital_expenditure": 269043000, "free_cash_flow": 1246895000, "dividends_paid": 668855000, "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": 1880177000, "cost_of_revenue": 366527000, "gross_profit": 1513650000, "ebit": 1756799000, "ebitda": 1838855000, "pretax_income": 479812000, "tax_provision": 36719000, "net_income": 411544000, "net_income_to_common": 411544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 977852000, "capital_expenditure": 269043000, "free_cash_flow": 1246895000, "dividends_paid": 668855000, "share_repurchases": null, "shares_issued": 567813000, "net_debt_issued": 3071757000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2041041000, "cost_of_revenue": 281625000, "gross_profit": 1759416000, "ebit": 1754702000, "ebitda": 1797796000, "pretax_income": 406009000, "tax_provision": 25432000, "net_income": 359933000, "net_income_to_common": 359933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377831000, "total_current_assets": 1078856000, "total_assets": 62556497000, "short_term_debt": 831323000, "long_term_debt": 8174957000, "total_debt": 9006280000, "total_liabilities": 55363025000, "total_equity": 6437107000, "shares_outstanding": 320569000, "goodwill_and_intangibles": 320550000 }, "cash_flow": { "operating_cash_flow": 646586000, "capital_expenditure": 27939000, "free_cash_flow": 674525000, "dividends_paid": 619996000, "share_repurchases": null, "shares_issued": 395487000, "net_debt_issued": -2213571000 } } ], "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": 513135000, "cost_of_revenue": 127169000, "gross_profit": 385966000, "ebit": 382383000, "ebitda": 416109000, "pretax_income": 53477000, "tax_provision": -3945000, "net_income": 51878000, "net_income_to_common": 51878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290285000, "total_current_assets": 930187000, "total_assets": 62087328000, "short_term_debt": 11039694000, "long_term_debt": 12099425000, "total_debt": 23139119000, "total_liabilities": 54738601000, "total_equity": 6665469000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 686501000 }, "cash_flow": { "operating_cash_flow": 93562000, "capital_expenditure": 149339000, "free_cash_flow": 242901000, "dividends_paid": 178241000, "share_repurchases": -19936000, "shares_issued": 1682000, "net_debt_issued": 1061519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 513135000, "cost_of_revenue": 127169000, "gross_profit": 385966000, "ebit": 382383000, "ebitda": 416109000, "pretax_income": 53477000, "tax_provision": -3945000, "net_income": 51878000, "net_income_to_common": 51878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290285000, "total_current_assets": 930187000, "total_assets": 62087328000, "short_term_debt": 11039694000, "long_term_debt": 12099425000, "total_debt": 23139119000, "total_liabilities": 54738601000, "total_equity": 6665469000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 686501000 }, "cash_flow": { "operating_cash_flow": 93562000, "capital_expenditure": 149339000, "free_cash_flow": 242901000, "dividends_paid": 178241000, "share_repurchases": -19936000, "shares_issued": 1682000, "net_debt_issued": 1061519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 513135000, "cost_of_revenue": 127169000, "gross_profit": 385966000, "ebit": 382383000, "ebitda": 416109000, "pretax_income": 53477000, "tax_provision": -3945000, "net_income": 51878000, "net_income_to_common": 51878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290285000, "total_current_assets": 930187000, "total_assets": 62087328000, "short_term_debt": 11039694000, "long_term_debt": 12099425000, "total_debt": 23139119000, "total_liabilities": 54738601000, "total_equity": 6665469000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 686501000 }, "cash_flow": { "operating_cash_flow": 93562000, "capital_expenditure": 149339000, "free_cash_flow": 242901000, "dividends_paid": 178241000, "share_repurchases": -19936000, "shares_issued": 1682000, "net_debt_issued": 1061519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 513135000, "cost_of_revenue": 127169000, "gross_profit": 385966000, "ebit": 382383000, "ebitda": 416109000, "pretax_income": 53477000, "tax_provision": -3945000, "net_income": 51878000, "net_income_to_common": 51878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290285000, "total_current_assets": 930187000, "total_assets": 62087328000, "short_term_debt": 11039694000, "long_term_debt": 12099425000, "total_debt": 23139119000, "total_liabilities": 54738601000, "total_equity": 6665469000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 686501000 }, "cash_flow": { "operating_cash_flow": 93562000, "capital_expenditure": 149339000, "free_cash_flow": 242901000, "dividends_paid": 178241000, "share_repurchases": -19936000, "shares_issued": 1682000, "net_debt_issued": 1061519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 513135000, "cost_of_revenue": 127169000, "gross_profit": 385966000, "ebit": 382383000, "ebitda": 416109000, "pretax_income": 53477000, "tax_provision": -3945000, "net_income": 51878000, "net_income_to_common": 51878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290285000, "total_current_assets": 930187000, "total_assets": 62087328000, "short_term_debt": 11039694000, "long_term_debt": 12099425000, "total_debt": 23139119000, "total_liabilities": 54738601000, "total_equity": 6665469000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 686501000 }, "cash_flow": { "operating_cash_flow": 93562000, "capital_expenditure": 149339000, "free_cash_flow": 242901000, "dividends_paid": 178241000, "share_repurchases": -19936000, "shares_issued": 1682000, "net_debt_issued": 1061519000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 513135000, "cost_of_revenue": 127169000, "gross_profit": 385966000, "ebit": 382383000, "ebitda": 416109000, "pretax_income": 53477000, "tax_provision": -3945000, "net_income": 51878000, "net_income_to_common": 51878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290285000, "total_current_assets": 930187000, "total_assets": 62087328000, "short_term_debt": 11039694000, "long_term_debt": 12099425000, "total_debt": 23139119000, "total_liabilities": 54738601000, "total_equity": 6665469000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 686501000 }, "cash_flow": { "operating_cash_flow": 93562000, "capital_expenditure": 149339000, "free_cash_flow": 242901000, "dividends_paid": 178241000, "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": 513135000, "cost_of_revenue": 127169000, "gross_profit": 385966000, "ebit": 382383000, "ebitda": 416109000, "pretax_income": 53477000, "tax_provision": -3945000, "net_income": 51878000, "net_income_to_common": 51878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290285000, "total_current_assets": 930187000, "total_assets": 62087328000, "short_term_debt": 11039694000, "long_term_debt": 12099425000, "total_debt": 23139119000, "total_liabilities": 54738601000, "total_equity": 6665469000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 686501000 }, "cash_flow": { "operating_cash_flow": 93562000, "capital_expenditure": 149339000, "free_cash_flow": 242901000, "dividends_paid": 178241000, "share_repurchases": -19936000, "shares_issued": 1682000, "net_debt_issued": 1061519000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 506247000, "cost_of_revenue": 117388000, "gross_profit": 388859000, "ebit": 465153000, "ebitda": 499310000, "pretax_income": 131305000, "tax_provision": 18939000, "net_income": 96915000, "net_income_to_common": 96915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 488750000, "capital_expenditure": 205671000, "free_cash_flow": 694421000, "dividends_paid": 178210000, "share_repurchases": null, "shares_issued": 548000, "net_debt_issued": 558168000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 506247000, "cost_of_revenue": 117388000, "gross_profit": 388859000, "ebit": 465153000, "ebitda": 499310000, "pretax_income": 131305000, "tax_provision": 18939000, "net_income": 96915000, "net_income_to_common": 96915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 488750000, "capital_expenditure": 205671000, "free_cash_flow": 694421000, "dividends_paid": 178210000, "share_repurchases": null, "shares_issued": 548000, "net_debt_issued": 558168000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 506247000, "cost_of_revenue": 117388000, "gross_profit": 388859000, "ebit": 465153000, "ebitda": 499310000, "pretax_income": 131305000, "tax_provision": 18939000, "net_income": 96915000, "net_income_to_common": 96915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 488750000, "capital_expenditure": 205671000, "free_cash_flow": 694421000, "dividends_paid": 178210000, "share_repurchases": null, "shares_issued": 548000, "net_debt_issued": 558168000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 506247000, "cost_of_revenue": 117388000, "gross_profit": 388859000, "ebit": 465153000, "ebitda": 499310000, "pretax_income": 131305000, "tax_provision": 18939000, "net_income": 96915000, "net_income_to_common": 96915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 488750000, "capital_expenditure": 205671000, "free_cash_flow": 694421000, "dividends_paid": 178210000, "share_repurchases": null, "shares_issued": 548000, "net_debt_issued": 558168000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 506247000, "cost_of_revenue": 117388000, "gross_profit": 388859000, "ebit": 465153000, "ebitda": 499310000, "pretax_income": 131305000, "tax_provision": 18939000, "net_income": 96915000, "net_income_to_common": 96915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499480000, "total_current_assets": 925609000, "total_assets": 63183357000, "short_term_debt": 9887707000, "long_term_debt": 12206530000, "total_debt": 22094237000, "total_liabilities": 55693851000, "total_equity": 6795516000, "shares_outstanding": 337145000, "goodwill_and_intangibles": 695905000 }, "cash_flow": { "operating_cash_flow": 488750000, "capital_expenditure": 205671000, "free_cash_flow": 694421000, "dividends_paid": 178210000, "share_repurchases": null, "shares_issued": 548000, "net_debt_issued": 558168000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }