{ "ticker": { "uuid": "63a27f4b-7a38-4354-8553-6eb1f2224b3d", "symbol": "BNL", "name": "Broadstone Net Lease\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/63a27f4b-7a38-4354-8553-6eb1f2224b3d/", "api_url": "https://sharemaestro.com/factors/api/tickers/63a27f4b-7a38-4354-8553-6eb1f2224b3d/" }, "latest_snapshot": { "ticker": { "uuid": "63a27f4b-7a38-4354-8553-6eb1f2224b3d", "symbol": "BNL", "name": "Broadstone Net Lease\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/63a27f4b-7a38-4354-8553-6eb1f2224b3d/", "api_url": "https://sharemaestro.com/factors/api/tickers/63a27f4b-7a38-4354-8553-6eb1f2224b3d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.16, "quality": 0.24, "momentum": 0.83, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 22.36, "market_cap": 4287900169.8, "pe_ratio": 33.4339, "earnings_yield": 0.0337, "ebitda_to_ev": 0.0571, "shareholder_yield": 0.0433, "roe": 0.0443, "piotroski_f_score": 5, "momentum_12_1": 0.3825, "volatility_252d": 0.1999 }, "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": 33.4339, "ev_ebitda": 17.5038, "earnings_yield": 0.0337, "fcf_yield": 0.0453, "shareholder_yield": 0.0433 }, "quality": { "roe": 0.0443, "roic": 0.0425, "gross_margin": 0.2408, "fcf_margin": 0.6845, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0619, "eps_growth_1y": 0.1654, "fcf_growth_1y": 0.0525 }, "momentum": { "price_return_12m": 0.4781, "momentum_12_1": 0.3825, "relative_strength": 0.3098 }, "scores": { "value_percentile": 0.16, "quality_percentile": 0.24, "momentum_percentile": 0.83, "growth_composite": 30, "yield_composite": 16, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 20.29, "os": 0.19, "value": 0.2, "quality": 0.23, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 30.343, "earnings_yield": 0.0357, "shareholder_yield": 0.0476, "roe": 0.0443, "momentum_12_1": 0.2927 }, { "week_end_date": "2026-06-14", "price": 20.78, "os": 0.22, "value": 0.2, "quality": 0.23, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 31.0654, "earnings_yield": 0.0352, "shareholder_yield": 0.0465, "roe": 0.0443, "momentum_12_1": 0.3002 }, { "week_end_date": "2026-06-21", "price": 20.29, "os": 0.2, "value": 0.2, "quality": 0.26, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 30.343, "earnings_yield": 0.0357, "shareholder_yield": 0.0476, "roe": 0.0443, "momentum_12_1": 0.3197 }, { "week_end_date": "2026-06-28", "price": 20.91, "os": 0.23, "value": 0.2, "quality": 0.24, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 31.2718, "earnings_yield": 0.035, "shareholder_yield": 0.0462, "roe": 0.0443, "momentum_12_1": 0.3192 }, { "week_end_date": "2026-07-05", "price": 21.25, "os": 0.21, "value": 0.2, "quality": 0.26, "momentum": 0.8, "confidence": 0.991, "coverage": 1, "pe_ratio": 31.7742, "earnings_yield": 0.0347, "shareholder_yield": 0.0456, "roe": 0.0443, "momentum_12_1": 0.3037 }, { "week_end_date": "2026-07-12", "price": 21.83, "os": 0.19, "value": 0.19, "quality": 0.25, "momentum": 0.74, "confidence": 0.98, "coverage": 1, "pe_ratio": 32.6414, "earnings_yield": 0.0341, "shareholder_yield": 0.0444, "roe": 0.0443, "momentum_12_1": 0.3605 }, { "week_end_date": "2026-07-19", "price": 22.8, "os": 0.18, "value": 0.16, "quality": 0.23, "momentum": 0.83, "confidence": 0.969, "coverage": 1, "pe_ratio": 34.0918, "earnings_yield": 0.0333, "shareholder_yield": 0.0425, "roe": 0.0443, "momentum_12_1": 0.3508 }, { "week_end_date": "2026-07-26", "price": 22.36, "os": 0.19, "value": 0.16, "quality": 0.24, "momentum": 0.83, "confidence": 0.958, "coverage": 1, "pe_ratio": 33.4339, "earnings_yield": 0.0337, "shareholder_yield": 0.0433, "roe": 0.0443, "momentum_12_1": 0.3825 } ], "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": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "ebit": 213123000, "ebitda": 377209000, "pretax_income": 106987000, "tax_provision": 1154000, "net_income": 102912000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197573000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 299496000, "capital_expenditure": 29706000, "free_cash_flow": 329202000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": 37930000, "net_debt_issued": 594146000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "ebit": 213123000, "ebitda": 377209000, "pretax_income": 106987000, "tax_provision": 1154000, "net_income": 102912000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197573000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 299496000, "capital_expenditure": 29706000, "free_cash_flow": 329202000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": 37930000, "net_debt_issued": 594146000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "ebit": 213123000, "ebitda": 377209000, "pretax_income": 106987000, "tax_provision": 1154000, "net_income": 102912000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197573000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 299496000, "capital_expenditure": 29706000, "free_cash_flow": 329202000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": 37930000, "net_debt_issued": 594146000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "ebit": 213123000, "ebitda": 377209000, "pretax_income": 106987000, "tax_provision": 1154000, "net_income": 102912000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197573000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 299496000, "capital_expenditure": 29706000, "free_cash_flow": 329202000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": 37930000, "net_debt_issued": 594146000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "ebit": 213123000, "ebitda": 377209000, "pretax_income": 106987000, "tax_provision": 1154000, "net_income": 102912000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197573000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 299496000, "capital_expenditure": 29706000, "free_cash_flow": 329202000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": 37930000, "net_debt_issued": 594146000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "ebit": 213123000, "ebitda": 377209000, "pretax_income": 106987000, "tax_provision": 1154000, "net_income": 102912000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197573000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 299496000, "capital_expenditure": 29706000, "free_cash_flow": 329202000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": 37930000, "net_debt_issued": 594146000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 459141000, "cost_of_revenue": 351143000, "gross_profit": 107998000, "ebit": 213123000, "ebitda": 377209000, "pretax_income": 106987000, "tax_provision": 1154000, "net_income": 102912000, "net_income_to_common": 102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197573000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 299496000, "capital_expenditure": 29706000, "free_cash_flow": 329202000, "dividends_paid": 218775000, "share_repurchases": null, "shares_issued": 37930000, "net_debt_issued": 594146000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 438774000, "cost_of_revenue": 337099000, "gross_profit": 101675000, "ebit": 266837000, "ebitda": 423016000, "pretax_income": 163963000, "tax_provision": 1175000, "net_income": 156240000, "net_income_to_common": 156240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14845000, "total_current_assets": 180843000, "total_assets": 5216417000, "short_term_debt": 20195000, "long_term_debt": 1913125000, "total_debt": 1913125000, "total_liabilities": 2074993000, "total_equity": 3003745000, "shares_outstanding": 196619000, "goodwill_and_intangibles": 607407000 }, "cash_flow": { "operating_cash_flow": 276253000, "capital_expenditure": 16795000, "free_cash_flow": 293048000, "dividends_paid": 216760000, "share_repurchases": -996000, "shares_issued": null, "net_debt_issued": 6240000 } } ], "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": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "ebit": 71963000, "ebitda": 113489000, "pretax_income": 46703000, "tax_provision": 311000, "net_income": 46365000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_assets": 5845027000, "short_term_debt": 16341999, "long_term_debt": 2242160000, "total_debt": 2679660000, "total_liabilities": 2823678000, "total_equity": 2892460000, "shares_outstanding": 199754000, "goodwill_and_intangibles": 601744000 }, "cash_flow": { "operating_cash_flow": 76092000, "capital_expenditure": 1364000, "free_cash_flow": 77456000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 132499000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "ebit": 71963000, "ebitda": 113489000, "pretax_income": 46703000, "tax_provision": 311000, "net_income": 46365000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_assets": 5845027000, "short_term_debt": 16341999, "long_term_debt": 2242160000, "total_debt": 2679660000, "total_liabilities": 2823678000, "total_equity": 2892460000, "shares_outstanding": 199754000, "goodwill_and_intangibles": 601744000 }, "cash_flow": { "operating_cash_flow": 76092000, "capital_expenditure": 1364000, "free_cash_flow": 77456000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 132499000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "ebit": 71963000, "ebitda": 113489000, "pretax_income": 46703000, "tax_provision": 311000, "net_income": 46365000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_assets": 5845027000, "short_term_debt": 16341999, "long_term_debt": 2242160000, "total_debt": 2679660000, "total_liabilities": 2823678000, "total_equity": 2892460000, "shares_outstanding": 199754000, "goodwill_and_intangibles": 601744000 }, "cash_flow": { "operating_cash_flow": 76092000, "capital_expenditure": 1364000, "free_cash_flow": 77456000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 132499000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "ebit": 71963000, "ebitda": 113489000, "pretax_income": 46703000, "tax_provision": 311000, "net_income": 46365000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_assets": 5845027000, "short_term_debt": 16341999, "long_term_debt": 2242160000, "total_debt": 2679660000, "total_liabilities": 2823678000, "total_equity": 2892460000, "shares_outstanding": 199754000, "goodwill_and_intangibles": 601744000 }, "cash_flow": { "operating_cash_flow": 76092000, "capital_expenditure": 1364000, "free_cash_flow": 77456000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 132499000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "ebit": 71963000, "ebitda": 113489000, "pretax_income": 46703000, "tax_provision": 311000, "net_income": 46365000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_assets": 5845027000, "short_term_debt": 16341999, "long_term_debt": 2242160000, "total_debt": 2679660000, "total_liabilities": 2823678000, "total_equity": 2892460000, "shares_outstanding": 199754000, "goodwill_and_intangibles": 601744000 }, "cash_flow": { "operating_cash_flow": 76092000, "capital_expenditure": 1364000, "free_cash_flow": 77456000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 132499000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "ebit": 71963000, "ebitda": 113489000, "pretax_income": 46703000, "tax_provision": 311000, "net_income": 46365000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_assets": 5845027000, "short_term_debt": 16341999, "long_term_debt": 2242160000, "total_debt": 2679660000, "total_liabilities": 2823678000, "total_equity": 2892460000, "shares_outstanding": 199754000, "goodwill_and_intangibles": 601744000 }, "cash_flow": { "operating_cash_flow": 76092000, "capital_expenditure": 1364000, "free_cash_flow": 77456000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 132499000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 121401000, "cost_of_revenue": 89232000, "gross_profit": 32169000, "ebit": 71963000, "ebitda": 113489000, "pretax_income": 46703000, "tax_provision": 311000, "net_income": 46365000, "net_income_to_common": 46365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20310000, "total_current_assets": 4982457000, "total_assets": 5845027000, "short_term_debt": 16341999, "long_term_debt": 2242160000, "total_debt": 2679660000, "total_liabilities": 2823678000, "total_equity": 2892460000, "shares_outstanding": 199754000, "goodwill_and_intangibles": 601744000 }, "cash_flow": { "operating_cash_flow": 76092000, "capital_expenditure": 1364000, "free_cash_flow": 77456000, "dividends_paid": 55692000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 132499000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119398000, "cost_of_revenue": 89818000, "gross_profit": 29580000, "ebit": 64089000, "ebitda": 105857000, "pretax_income": 35420000, "tax_provision": 392000, "net_income": 33126000, "net_income_to_common": 33126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197935000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 84567000, "capital_expenditure": 6584000, "free_cash_flow": 91151000, "dividends_paid": 54923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 168512000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119398000, "cost_of_revenue": 89818000, "gross_profit": 29580000, "ebit": 64089000, "ebitda": 105857000, "pretax_income": 35420000, "tax_provision": 392000, "net_income": 33126000, "net_income_to_common": 33126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197935000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 84567000, "capital_expenditure": 6584000, "free_cash_flow": 91151000, "dividends_paid": 54923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 168512000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119398000, "cost_of_revenue": 89818000, "gross_profit": 29580000, "ebit": 64089000, "ebitda": 105857000, "pretax_income": 35420000, "tax_provision": 392000, "net_income": 33126000, "net_income_to_common": 33126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197935000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 84567000, "capital_expenditure": 6584000, "free_cash_flow": 91151000, "dividends_paid": 54923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 168512000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119398000, "cost_of_revenue": 89818000, "gross_profit": 29580000, "ebit": 64089000, "ebitda": 105857000, "pretax_income": 35420000, "tax_provision": 392000, "net_income": 33126000, "net_income_to_common": 33126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197935000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 84567000, "capital_expenditure": 6584000, "free_cash_flow": 91151000, "dividends_paid": 54923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 168512000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 119398000, "cost_of_revenue": 89818000, "gross_profit": 29580000, "ebit": 64089000, "ebitda": 105857000, "pretax_income": 35420000, "tax_provision": 392000, "net_income": 33126000, "net_income_to_common": 33126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30540000, "total_current_assets": 4856450000, "total_assets": 5717267000, "short_term_debt": 16843000, "long_term_debt": 2507682000, "total_debt": 2615354000, "total_liabilities": 2683806000, "total_equity": 2901995000, "shares_outstanding": 197935000, "goodwill_and_intangibles": 607779000 }, "cash_flow": { "operating_cash_flow": 84567000, "capital_expenditure": 6584000, "free_cash_flow": 91151000, "dividends_paid": 54923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 168512000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "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 } }