{ "ticker": { "uuid": "660a3711-9963-4a8a-b281-c2dad45e4d0a", "symbol": "TRNO", "name": "Terreno Realty Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/660a3711-9963-4a8a-b281-c2dad45e4d0a/", "api_url": "https://sharemaestro.com/factors/api/tickers/660a3711-9963-4a8a-b281-c2dad45e4d0a/" }, "latest_snapshot": { "ticker": { "uuid": "660a3711-9963-4a8a-b281-c2dad45e4d0a", "symbol": "TRNO", "name": "Terreno Realty Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/660a3711-9963-4a8a-b281-c2dad45e4d0a/", "api_url": "https://sharemaestro.com/factors/api/tickers/660a3711-9963-4a8a-b281-c2dad45e4d0a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.45, "value": 0.21, "quality": 0.7, "momentum": 0.74, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 72.68, "market_cap": 7683539614.48, "pe_ratio": 18.1087, "earnings_yield": 0.053, "ebitda_to_ev": 0.0673, "shareholder_yield": 0.0054, "roe": 0.0988, "piotroski_f_score": 6, "momentum_12_1": 0.1875, "volatility_252d": 0.2397 }, "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": 18.1087, "ev_ebitda": 14.8563, "earnings_yield": 0.053, "fcf_yield": 0.0395, "shareholder_yield": 0.0054 }, "quality": { "roe": 0.0988, "roic": 0.0653, "gross_margin": 0.6389, "fcf_margin": 0.6964, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.2019, "eps_growth_1y": 1.1586, "fcf_growth_1y": -0.0068 }, "momentum": { "price_return_12m": 0.3081, "momentum_12_1": 0.1875, "relative_strength": 0.1398 }, "scores": { "value_percentile": 0.21, "quality_percentile": 0.7, "momentum_percentile": 0.74, "growth_composite": 2, "yield_composite": 72, "overall_composite": 55, "os_score": 0.45, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 63.83, "os": 0.3, "value": 0.27, "quality": 0.7, "momentum": 0.35, "confidence": 1, "coverage": 1, "pe_ratio": 15.9029, "earnings_yield": 0.0594, "shareholder_yield": 0.0057, "roe": 0.0988, "momentum_12_1": 0.1524 }, { "week_end_date": "2026-06-14", "price": 66.74, "os": 0.52, "value": 0.26, "quality": 0.74, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 16.6297, "earnings_yield": 0.0571, "shareholder_yield": 0.0054, "roe": 0.0988, "momentum_12_1": 0.1376 }, { "week_end_date": "2026-06-21", "price": 63.85, "os": 0.33, "value": 0.27, "quality": 0.74, "momentum": 0.35, "confidence": 1, "coverage": 1, "pe_ratio": 15.9079, "earnings_yield": 0.0594, "shareholder_yield": 0.0057, "roe": 0.0988, "momentum_12_1": 0.1747 }, { "week_end_date": "2026-06-28", "price": 65.98, "os": 0.54, "value": 0.28, "quality": 0.71, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 16.4394, "earnings_yield": 0.0577, "shareholder_yield": 0.0059, "roe": 0.0988, "momentum_12_1": 0.1922 }, { "week_end_date": "2026-07-05", "price": 67.33, "os": 0.51, "value": 0.27, "quality": 0.71, "momentum": 0.7, "confidence": 0.991, "coverage": 1, "pe_ratio": 16.7758, "earnings_yield": 0.0567, "shareholder_yield": 0.0058, "roe": 0.0988, "momentum_12_1": 0.1463 }, { "week_end_date": "2026-07-12", "price": 69.4, "os": 0.28, "value": 0.25, "quality": 0.73, "momentum": 0.35, "confidence": 0.98, "coverage": 1, "pe_ratio": 17.2915, "earnings_yield": 0.0552, "shareholder_yield": 0.0056, "roe": 0.0988, "momentum_12_1": 0.1793 }, { "week_end_date": "2026-07-19", "price": 75.06, "os": 0.44, "value": 0.2, "quality": 0.69, "momentum": 0.75, "confidence": 0.969, "coverage": 1, "pe_ratio": 18.7017, "earnings_yield": 0.0515, "shareholder_yield": 0.0052, "roe": 0.0988, "momentum_12_1": 0.1613 }, { "week_end_date": "2026-07-26", "price": 72.68, "os": 0.45, "value": 0.21, "quality": 0.7, "momentum": 0.74, "confidence": 0.958, "coverage": 1, "pe_ratio": 18.1087, "earnings_yield": 0.053, "shareholder_yield": 0.0054, "roe": 0.0988, "momentum_12_1": 0.1875 } ], "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": 476383000, "cost_of_revenue": 115100000, "gross_profit": 361283000, "ebit": 435849000, "ebitda": 557429000, "pretax_income": 402992000, "tax_provision": null, "net_income": 402992000, "net_income_to_common": 402992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 102723758, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 271862000, "capital_expenditure": 63407000, "free_cash_flow": 335269000, "dividends_paid": 203892000, "share_repurchases": null, "shares_issued": 281015000, "net_debt_issued": 118000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 476383000, "cost_of_revenue": 115100000, "gross_profit": 361283000, "ebit": 435849000, "ebitda": 557429000, "pretax_income": 402992000, "tax_provision": null, "net_income": 402992000, "net_income_to_common": 402992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 102723758, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 271862000, "capital_expenditure": 63407000, "free_cash_flow": 335269000, "dividends_paid": 203892000, "share_repurchases": null, "shares_issued": 281015000, "net_debt_issued": 118000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 476383000, "cost_of_revenue": 115100000, "gross_profit": 361283000, "ebit": 435849000, "ebitda": 557429000, "pretax_income": 402992000, "tax_provision": null, "net_income": 402992000, "net_income_to_common": 402992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 102723758, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 271862000, "capital_expenditure": 63407000, "free_cash_flow": 335269000, "dividends_paid": 203892000, "share_repurchases": null, "shares_issued": 281015000, "net_debt_issued": 118000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 476383000, "cost_of_revenue": 115100000, "gross_profit": 361283000, "ebit": 435849000, "ebitda": 557429000, "pretax_income": 402992000, "tax_provision": null, "net_income": 402992000, "net_income_to_common": 402992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 102723758, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 271862000, "capital_expenditure": 63407000, "free_cash_flow": 335269000, "dividends_paid": 203892000, "share_repurchases": null, "shares_issued": 281015000, "net_debt_issued": 118000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 476383000, "cost_of_revenue": 115100000, "gross_profit": 361283000, "ebit": 435849000, "ebitda": 557429000, "pretax_income": 402992000, "tax_provision": null, "net_income": 402992000, "net_income_to_common": 402992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 102723758, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 271862000, "capital_expenditure": 63407000, "free_cash_flow": 335269000, "dividends_paid": 203892000, "share_repurchases": null, "shares_issued": 281015000, "net_debt_issued": 118000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 476383000, "cost_of_revenue": 115100000, "gross_profit": 361283000, "ebit": 435849000, "ebitda": 557429000, "pretax_income": 402992000, "tax_provision": null, "net_income": 402992000, "net_income_to_common": 402992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 102723758, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 271862000, "capital_expenditure": 63407000, "free_cash_flow": 335269000, "dividends_paid": 203892000, "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": 476383000, "cost_of_revenue": 115100000, "gross_profit": 361283000, "ebit": 435849000, "ebitda": 557429000, "pretax_income": 402992000, "tax_provision": null, "net_income": 402992000, "net_income_to_common": 402992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 102723758, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 271862000, "capital_expenditure": 63407000, "free_cash_flow": 335269000, "dividends_paid": 203892000, "share_repurchases": null, "shares_issued": 281015000, "net_debt_issued": 118000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382621000, "cost_of_revenue": 98090000, "gross_profit": 284531000, "ebit": 205418000, "ebitda": 299334000, "pretax_income": 184497000, "tax_provision": null, "net_income": 184497000, "net_income_to_common": 184497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18070000, "total_current_assets": 24610000, "total_assets": 4770156000, "short_term_debt": 82000000, "long_term_debt": 741437000, "total_debt": 823437000, "total_liabilities": 1107824000, "total_equity": 3662332000, "shares_outstanding": 95842137, "goodwill_and_intangibles": 208475000 }, "cash_flow": { "operating_cash_flow": 232687000, "capital_expenditure": 46433000, "free_cash_flow": 279120000, "dividends_paid": 174969000, "share_repurchases": null, "shares_issued": 742728000, "net_debt_issued": -18000000 } } ], "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": 124440000, "cost_of_revenue": 90773000, "gross_profit": 33667000, "ebit": 78421000, "ebitda": 107909000, "pretax_income": 69434000, "tax_provision": null, "net_income": 69434000, "net_income_to_common": 69434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87874000, "total_current_assets": 87874000, "total_assets": 5551781000, "short_term_debt": 50000000, "long_term_debt": 942047000, "total_debt": 1055995000, "total_liabilities": 1256186000, "total_equity": 4295595000, "shares_outstanding": 105223672, "goodwill_and_intangibles": 217351000 }, "cash_flow": { "operating_cash_flow": 61927000, "capital_expenditure": 24628000, "free_cash_flow": 86555000, "dividends_paid": 54133000, "share_repurchases": null, "shares_issued": 134981000, "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": 124440000, "cost_of_revenue": 90773000, "gross_profit": 33667000, "ebit": 78421000, "ebitda": 107909000, "pretax_income": 69434000, "tax_provision": null, "net_income": 69434000, "net_income_to_common": 69434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87874000, "total_current_assets": 87874000, "total_assets": 5551781000, "short_term_debt": 50000000, "long_term_debt": 942047000, "total_debt": 1055995000, "total_liabilities": 1256186000, "total_equity": 4295595000, "shares_outstanding": 105223672, "goodwill_and_intangibles": 217351000 }, "cash_flow": { "operating_cash_flow": 61927000, "capital_expenditure": 24628000, "free_cash_flow": 86555000, "dividends_paid": 54133000, "share_repurchases": null, "shares_issued": 134981000, "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": 124440000, "cost_of_revenue": 90773000, "gross_profit": 33667000, "ebit": 78421000, "ebitda": 107909000, "pretax_income": 69434000, "tax_provision": null, "net_income": 69434000, "net_income_to_common": 69434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87874000, "total_current_assets": 87874000, "total_assets": 5551781000, "short_term_debt": 50000000, "long_term_debt": 942047000, "total_debt": 1055995000, "total_liabilities": 1256186000, "total_equity": 4295595000, "shares_outstanding": 105223672, "goodwill_and_intangibles": 217351000 }, "cash_flow": { "operating_cash_flow": 61927000, "capital_expenditure": 24628000, "free_cash_flow": 86555000, "dividends_paid": 54133000, "share_repurchases": null, "shares_issued": 134981000, "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": 124440000, "cost_of_revenue": 90773000, "gross_profit": 33667000, "ebit": 78421000, "ebitda": 107909000, "pretax_income": 69434000, "tax_provision": null, "net_income": 69434000, "net_income_to_common": 69434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87874000, "total_current_assets": 87874000, "total_assets": 5551781000, "short_term_debt": 50000000, "long_term_debt": 942047000, "total_debt": 1055995000, "total_liabilities": 1256186000, "total_equity": 4295595000, "shares_outstanding": 105223672, "goodwill_and_intangibles": 217351000 }, "cash_flow": { "operating_cash_flow": 61927000, "capital_expenditure": 24628000, "free_cash_flow": 86555000, "dividends_paid": 54133000, "share_repurchases": null, "shares_issued": 134981000, "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": 124440000, "cost_of_revenue": 90773000, "gross_profit": 33667000, "ebit": 78421000, "ebitda": 107909000, "pretax_income": 69434000, "tax_provision": null, "net_income": 69434000, "net_income_to_common": 69434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87874000, "total_current_assets": 87874000, "total_assets": 5551781000, "short_term_debt": 50000000, "long_term_debt": 942047000, "total_debt": 1055995000, "total_liabilities": 1256186000, "total_equity": 4295595000, "shares_outstanding": 105223672, "goodwill_and_intangibles": 217351000 }, "cash_flow": { "operating_cash_flow": 61927000, "capital_expenditure": 24628000, "free_cash_flow": 86555000, "dividends_paid": 54133000, "share_repurchases": null, "shares_issued": 134981000, "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": 124440000, "cost_of_revenue": 90773000, "gross_profit": 33667000, "ebit": 78421000, "ebitda": 107909000, "pretax_income": 69434000, "tax_provision": null, "net_income": 69434000, "net_income_to_common": 69434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87874000, "total_current_assets": 87874000, "total_assets": 5551781000, "short_term_debt": 50000000, "long_term_debt": 942047000, "total_debt": 1055995000, "total_liabilities": 1256186000, "total_equity": 4295595000, "shares_outstanding": 105223672, "goodwill_and_intangibles": 217351000 }, "cash_flow": { "operating_cash_flow": 61927000, "capital_expenditure": 24628000, "free_cash_flow": 86555000, "dividends_paid": 54133000, "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": 124440000, "cost_of_revenue": 90773000, "gross_profit": 33667000, "ebit": 78421000, "ebitda": 107909000, "pretax_income": 69434000, "tax_provision": null, "net_income": 69434000, "net_income_to_common": 69434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87874000, "total_current_assets": 87874000, "total_assets": 5551781000, "short_term_debt": 50000000, "long_term_debt": 942047000, "total_debt": 1055995000, "total_liabilities": 1256186000, "total_equity": 4295595000, "shares_outstanding": 105223672, "goodwill_and_intangibles": 217351000 }, "cash_flow": { "operating_cash_flow": 61927000, "capital_expenditure": 24628000, "free_cash_flow": 86555000, "dividends_paid": 54133000, "share_repurchases": null, "shares_issued": 134981000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137481000, "cost_of_revenue": 30193000, "gross_profit": 107288000, "ebit": 167743000, "ebitda": 205994000, "pretax_income": 158217000, "tax_provision": null, "net_income": 158217000, "net_income_to_common": 158217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 103571992, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 70266000, "capital_expenditure": 20437000, "free_cash_flow": 90703000, "dividends_paid": 53767000, "share_repurchases": null, "shares_issued": 43592000, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137481000, "cost_of_revenue": 30193000, "gross_profit": 107288000, "ebit": 167743000, "ebitda": 205994000, "pretax_income": 158217000, "tax_provision": null, "net_income": 158217000, "net_income_to_common": 158217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 103571992, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 70266000, "capital_expenditure": 20437000, "free_cash_flow": 90703000, "dividends_paid": 53767000, "share_repurchases": null, "shares_issued": 43592000, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137481000, "cost_of_revenue": 30193000, "gross_profit": 107288000, "ebit": 167743000, "ebitda": 205994000, "pretax_income": 158217000, "tax_provision": null, "net_income": 158217000, "net_income_to_common": 158217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 103571992, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 70266000, "capital_expenditure": 20437000, "free_cash_flow": 90703000, "dividends_paid": 53767000, "share_repurchases": null, "shares_issued": 43592000, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137481000, "cost_of_revenue": 30193000, "gross_profit": 107288000, "ebit": 167743000, "ebitda": 205994000, "pretax_income": 158217000, "tax_provision": null, "net_income": 158217000, "net_income_to_common": 158217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 103571992, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 70266000, "capital_expenditure": 20437000, "free_cash_flow": 90703000, "dividends_paid": 53767000, "share_repurchases": null, "shares_issued": 43592000, "net_debt_issued": -80000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 137481000, "cost_of_revenue": 30193000, "gross_profit": 107288000, "ebit": 167743000, "ebitda": 205994000, "pretax_income": 158217000, "tax_provision": null, "net_income": 158217000, "net_income_to_common": 158217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25020000, "total_current_assets": 27932000, "total_assets": 5388083000, "short_term_debt": 200000000, "long_term_debt": 743336000, "total_debt": 943336000, "total_liabilities": 1241805000, "total_equity": 4146278000, "shares_outstanding": 103571992, "goodwill_and_intangibles": 223546000 }, "cash_flow": { "operating_cash_flow": 70266000, "capital_expenditure": 20437000, "free_cash_flow": 90703000, "dividends_paid": 53767000, "share_repurchases": null, "shares_issued": 43592000, "net_debt_issued": -80000000 } } ] }, "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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 } }