{ "ticker": { "uuid": "6558e23b-2857-4056-869d-4c4a54652161", "symbol": "VTR", "name": "Ventas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/6558e23b-2857-4056-869d-4c4a54652161/", "api_url": "https://sharemaestro.com/factors/api/tickers/6558e23b-2857-4056-869d-4c4a54652161/" }, "latest_snapshot": { "ticker": { "uuid": "6558e23b-2857-4056-869d-4c4a54652161", "symbol": "VTR", "name": "Ventas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/6558e23b-2857-4056-869d-4c4a54652161/", "api_url": "https://sharemaestro.com/factors/api/tickers/6558e23b-2857-4056-869d-4c4a54652161/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.11, "value": 0.04, "quality": 0.23, "momentum": 0.84, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 100.53, "market_cap": 48874642253.19, "pe_ratio": 187.6726, "earnings_yield": 0.0166, "ebitda_to_ev": 0.0399, "shareholder_yield": -0.0265, "roe": 0.0198, "piotroski_f_score": 6, "momentum_12_1": 0.3581, "volatility_252d": 0.2175 }, "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": 187.6726, "ev_ebitda": 25.0621, "earnings_yield": 0.0166, "fcf_yield": 0.0493, "shareholder_yield": -0.0265 }, "quality": { "roe": 0.0198, "roic": 0.0298, "gross_margin": -0.0426, "fcf_margin": 0.4941, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.2067, "eps_growth_1y": 0.8297, "fcf_growth_1y": 0.7997 }, "momentum": { "price_return_12m": 0.5422, "momentum_12_1": 0.3581, "relative_strength": 0.3739 }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.23, "momentum_percentile": 0.84, "growth_composite": 24, "yield_composite": 93, "overall_composite": 89, "os_score": 0.11, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 81.54, "os": 0.11, "value": 0.05, "quality": 0.24, "momentum": 0.78, "confidence": 1, "coverage": 1, "pe_ratio": 152.2261, "earnings_yield": 0.0195, "shareholder_yield": -0.0331, "roe": 0.0198, "momentum_12_1": 0.4004 }, { "week_end_date": "2026-06-14", "price": 84.11, "os": 0.12, "value": 0.05, "quality": 0.25, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 157.0145, "earnings_yield": 0.0191, "shareholder_yield": -0.0321, "roe": 0.0198, "momentum_12_1": 0.3986 }, { "week_end_date": "2026-06-21", "price": 81.12, "os": 0.1, "value": 0.06, "quality": 0.26, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 151.4466, "earnings_yield": 0.0196, "shareholder_yield": -0.0333, "roe": 0.0198, "momentum_12_1": 0.4421 }, { "week_end_date": "2026-06-28", "price": 88.53, "os": 0.14, "value": 0.05, "quality": 0.25, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 165.2736, "earnings_yield": 0.0183, "shareholder_yield": -0.0305, "roe": 0.0198, "momentum_12_1": 0.3712 }, { "week_end_date": "2026-07-05", "price": 92.52, "os": 0.13, "value": 0.05, "quality": 0.28, "momentum": 0.83, "confidence": 0.991, "coverage": 1, "pe_ratio": 172.7193, "earnings_yield": 0.0177, "shareholder_yield": -0.0288, "roe": 0.0198, "momentum_12_1": 0.3211 }, { "week_end_date": "2026-07-12", "price": 90.66, "os": 0.1, "value": 0.05, "quality": 0.27, "momentum": 0.74, "confidence": 0.98, "coverage": 1, "pe_ratio": 169.247, "earnings_yield": 0.018, "shareholder_yield": -0.0294, "roe": 0.0198, "momentum_12_1": 0.3239 }, { "week_end_date": "2026-07-19", "price": 96.1, "os": 0.1, "value": 0.04, "quality": 0.23, "momentum": 0.81, "confidence": 0.969, "coverage": 1, "pe_ratio": 179.4026, "earnings_yield": 0.0172, "shareholder_yield": -0.0277, "roe": 0.0198, "momentum_12_1": 0.257 }, { "week_end_date": "2026-07-26", "price": 100.53, "os": 0.11, "value": 0.04, "quality": 0.23, "momentum": 0.84, "confidence": 0.958, "coverage": 1, "pe_ratio": 187.6726, "earnings_yield": 0.0166, "shareholder_yield": -0.0265, "roe": 0.0198, "momentum_12_1": 0.3581 } ], "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": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "ebit": 859614000, "ebitda": 2238754000, "pretax_income": 247368000, "tax_provision": -14150000, "net_income": 251381000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 462615000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 1680426000, "capital_expenditure": 363863000, "free_cash_flow": 2044289000, "dividends_paid": 860060000, "share_repurchases": null, "shares_issued": 2343687000, "net_debt_issued": -656032000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "ebit": 859614000, "ebitda": 2238754000, "pretax_income": 247368000, "tax_provision": -14150000, "net_income": 251381000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 462615000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 1680426000, "capital_expenditure": 363863000, "free_cash_flow": 2044289000, "dividends_paid": 860060000, "share_repurchases": null, "shares_issued": 2343687000, "net_debt_issued": -656032000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "ebit": 859614000, "ebitda": 2238754000, "pretax_income": 247368000, "tax_provision": -14150000, "net_income": 251381000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 462615000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 1680426000, "capital_expenditure": 363863000, "free_cash_flow": 2044289000, "dividends_paid": 860060000, "share_repurchases": null, "shares_issued": 2343687000, "net_debt_issued": -656032000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "ebit": 859614000, "ebitda": 2238754000, "pretax_income": 247368000, "tax_provision": -14150000, "net_income": 251381000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 462615000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 1680426000, "capital_expenditure": 363863000, "free_cash_flow": 2044289000, "dividends_paid": 860060000, "share_repurchases": null, "shares_issued": 2343687000, "net_debt_issued": -656032000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "ebit": 859614000, "ebitda": 2238754000, "pretax_income": 247368000, "tax_provision": -14150000, "net_income": 251381000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 462615000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 1680426000, "capital_expenditure": 363863000, "free_cash_flow": 2044289000, "dividends_paid": 860060000, "share_repurchases": null, "shares_issued": 2343687000, "net_debt_issued": -656032000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "ebit": 859614000, "ebitda": 2238754000, "pretax_income": 247368000, "tax_provision": -14150000, "net_income": 251381000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 462615000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 1680426000, "capital_expenditure": 363863000, "free_cash_flow": 2044289000, "dividends_paid": 860060000, "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": 5833980000, "cost_of_revenue": 6178196000, "gross_profit": -344216000, "ebit": 859614000, "ebitda": 2238754000, "pretax_income": 247368000, "tax_provision": -14150000, "net_income": 251381000, "net_income_to_common": 251381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 462615000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 1680426000, "capital_expenditure": 363863000, "free_cash_flow": 2044289000, "dividends_paid": 860060000, "share_repurchases": null, "shares_issued": 2343687000, "net_debt_issued": -656032000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4924266000, "cost_of_revenue": 2827069000, "gross_profit": 2097197000, "ebit": 653411000, "ebitda": 1936697000, "pretax_income": 50576000, "tax_provision": -37775000, "net_income": 81153000, "net_income_to_common": 81153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 897850000, "total_current_assets": 1351534000, "total_assets": 26186906000, "short_term_debt": 6397000, "long_term_debt": 13516154000, "total_debt": 13740554000, "total_liabilities": 15357310000, "total_equity": 10771267000, "shares_outstanding": 416366000, "goodwill_and_intangibles": 1056428000 }, "cash_flow": { "operating_cash_flow": 1337993000, "capital_expenditure": 281614000, "free_cash_flow": 1619607000, "dividends_paid": 740326000, "share_repurchases": null, "shares_issued": 1964867000, "net_debt_issued": 285012000 } } ], "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": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "ebit": 347697000, "ebitda": 730165000, "pretax_income": 43109000, "tax_provision": -15937000, "net_income": 55912000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_assets": 27686545000, "short_term_debt": 65000000, "long_term_debt": 12453493000, "total_debt": 12726149000, "total_liabilities": 14503014000, "total_equity": 13124964000, "shares_outstanding": 486715000, "goodwill_and_intangibles": 1056218000 }, "cash_flow": { "operating_cash_flow": 394607000, "capital_expenditure": 971504000, "free_cash_flow": 1366111000, "dividends_paid": 231791000, "share_repurchases": null, "shares_issued": 799299000, "net_debt_issued": -521183000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "ebit": 347697000, "ebitda": 730165000, "pretax_income": 43109000, "tax_provision": -15937000, "net_income": 55912000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_assets": 27686545000, "short_term_debt": 65000000, "long_term_debt": 12453493000, "total_debt": 12726149000, "total_liabilities": 14503014000, "total_equity": 13124964000, "shares_outstanding": 486715000, "goodwill_and_intangibles": 1056218000 }, "cash_flow": { "operating_cash_flow": 394607000, "capital_expenditure": 971504000, "free_cash_flow": 1366111000, "dividends_paid": 231791000, "share_repurchases": null, "shares_issued": 799299000, "net_debt_issued": -521183000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "ebit": 347697000, "ebitda": 730165000, "pretax_income": 43109000, "tax_provision": -15937000, "net_income": 55912000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_assets": 27686545000, "short_term_debt": 65000000, "long_term_debt": 12453493000, "total_debt": 12726149000, "total_liabilities": 14503014000, "total_equity": 13124964000, "shares_outstanding": 486715000, "goodwill_and_intangibles": 1056218000 }, "cash_flow": { "operating_cash_flow": 394607000, "capital_expenditure": 971504000, "free_cash_flow": 1366111000, "dividends_paid": 231791000, "share_repurchases": null, "shares_issued": 799299000, "net_debt_issued": -521183000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "ebit": 347697000, "ebitda": 730165000, "pretax_income": 43109000, "tax_provision": -15937000, "net_income": 55912000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_assets": 27686545000, "short_term_debt": 65000000, "long_term_debt": 12453493000, "total_debt": 12726149000, "total_liabilities": 14503014000, "total_equity": 13124964000, "shares_outstanding": 486715000, "goodwill_and_intangibles": 1056218000 }, "cash_flow": { "operating_cash_flow": 394607000, "capital_expenditure": 971504000, "free_cash_flow": 1366111000, "dividends_paid": 231791000, "share_repurchases": null, "shares_issued": 799299000, "net_debt_issued": -521183000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "ebit": 347697000, "ebitda": 730165000, "pretax_income": 43109000, "tax_provision": -15937000, "net_income": 55912000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_assets": 27686545000, "short_term_debt": 65000000, "long_term_debt": 12453493000, "total_debt": 12726149000, "total_liabilities": 14503014000, "total_equity": 13124964000, "shares_outstanding": 486715000, "goodwill_and_intangibles": 1056218000 }, "cash_flow": { "operating_cash_flow": 394607000, "capital_expenditure": 971504000, "free_cash_flow": 1366111000, "dividends_paid": 231791000, "share_repurchases": null, "shares_issued": 799299000, "net_debt_issued": -521183000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "ebit": 347697000, "ebitda": 730165000, "pretax_income": 43109000, "tax_provision": -15937000, "net_income": 55912000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_assets": 27686545000, "short_term_debt": null, "long_term_debt": 12453493000, "total_debt": 12726149000, "total_liabilities": 14503014000, "total_equity": 13124964000, "shares_outstanding": 486715000, "goodwill_and_intangibles": 1056218000 }, "cash_flow": { "operating_cash_flow": 394607000, "capital_expenditure": 971504000, "free_cash_flow": 1366111000, "dividends_paid": 231791000, "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": 1656944000, "cost_of_revenue": 1001534000, "gross_profit": 655410000, "ebit": 347697000, "ebitda": 730165000, "pretax_income": 43109000, "tax_provision": -15937000, "net_income": 55912000, "net_income_to_common": 55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183613000, "total_current_assets": 201290000, "total_assets": 27686545000, "short_term_debt": 65000000, "long_term_debt": 12453493000, "total_debt": 12726149000, "total_liabilities": 14503014000, "total_equity": 13124964000, "shares_outstanding": 486715000, "goodwill_and_intangibles": 1056218000 }, "cash_flow": { "operating_cash_flow": 394607000, "capital_expenditure": 971504000, "free_cash_flow": 1366111000, "dividends_paid": 231791000, "share_repurchases": null, "shares_issued": 799299000, "net_debt_issued": -521183000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566017000, "cost_of_revenue": 3695676000, "gross_profit": -2129659000, "ebit": 226338000, "ebitda": 556577000, "pretax_income": 71870000, "tax_provision": -1122000, "net_income": 70202000, "net_income_to_common": 70202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 480763000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 505363000, "capital_expenditure": 137711000, "free_cash_flow": 643074000, "dividends_paid": 225684000, "share_repurchases": null, "shares_issued": 279460000, "net_debt_issued": 388768000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566017000, "cost_of_revenue": 3695676000, "gross_profit": -2129659000, "ebit": 226338000, "ebitda": 556577000, "pretax_income": 71870000, "tax_provision": -1122000, "net_income": 70202000, "net_income_to_common": 70202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 480763000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 505363000, "capital_expenditure": 137711000, "free_cash_flow": 643074000, "dividends_paid": 225684000, "share_repurchases": null, "shares_issued": 279460000, "net_debt_issued": 388768000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566017000, "cost_of_revenue": 3695676000, "gross_profit": -2129659000, "ebit": 226338000, "ebitda": 556577000, "pretax_income": 71870000, "tax_provision": -1122000, "net_income": 70202000, "net_income_to_common": 70202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 480763000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 505363000, "capital_expenditure": 137711000, "free_cash_flow": 643074000, "dividends_paid": 225684000, "share_repurchases": null, "shares_issued": 279460000, "net_debt_issued": 388768000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566017000, "cost_of_revenue": 3695676000, "gross_profit": -2129659000, "ebit": 226338000, "ebitda": 556577000, "pretax_income": 71870000, "tax_provision": -1122000, "net_income": 70202000, "net_income_to_common": 70202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 480763000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 505363000, "capital_expenditure": 137711000, "free_cash_flow": 643074000, "dividends_paid": 225684000, "share_repurchases": null, "shares_issued": 279460000, "net_debt_issued": 388768000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1566017000, "cost_of_revenue": 3695676000, "gross_profit": -2129659000, "ebit": 226338000, "ebitda": 556577000, "pretax_income": 71870000, "tax_provision": -1122000, "net_income": 70202000, "net_income_to_common": 70202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741067000, "total_current_assets": 1326092000, "total_assets": 27591945000, "short_term_debt": 0, "long_term_debt": 13011016000, "total_debt": 13219618000, "total_liabilities": 15006137000, "total_equity": 12527253000, "shares_outstanding": 480763000, "goodwill_and_intangibles": 1056753000 }, "cash_flow": { "operating_cash_flow": 505363000, "capital_expenditure": 137711000, "free_cash_flow": 643074000, "dividends_paid": 225684000, "share_repurchases": null, "shares_issued": 279460000, "net_debt_issued": 388768000 } } ] }, "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": "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 } }