{ "ticker": { "uuid": "84bc7f8c-bea2-481b-8b59-251c1534d4f8", "symbol": "PSA", "name": "Public Storage", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/84bc7f8c-bea2-481b-8b59-251c1534d4f8/", "api_url": "https://sharemaestro.com/factors/api/tickers/84bc7f8c-bea2-481b-8b59-251c1534d4f8/" }, "latest_snapshot": { "ticker": { "uuid": "84bc7f8c-bea2-481b-8b59-251c1534d4f8", "symbol": "PSA", "name": "Public Storage", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/84bc7f8c-bea2-481b-8b59-251c1534d4f8/", "api_url": "https://sharemaestro.com/factors/api/tickers/84bc7f8c-bea2-481b-8b59-251c1534d4f8/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.36, "value": 0.05, "quality": 0.93, "momentum": 0.68, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 322.48, "market_cap": 60221768815.04, "pe_ratio": 31.6485, "earnings_yield": 0.0278, "ebitda_to_ev": 0.0434, "shareholder_yield": 0.0371, "roe": 0.2063, "piotroski_f_score": 5, "momentum_12_1": 0.1744, "volatility_252d": 0.2524 }, "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": 31.6485, "ev_ebitda": 23.0367, "earnings_yield": 0.0278, "fcf_yield": 0.0473, "shareholder_yield": 0.0371 }, "quality": { "roe": 0.2063, "roic": 0.0823, "gross_margin": 0.6063, "fcf_margin": 0.7233, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.029, "eps_growth_1y": -0.0345, "fcf_growth_1y": -0.0076 }, "momentum": { "price_return_12m": 0.1675, "momentum_12_1": 0.1744, "relative_strength": -0.0008 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.93, "momentum_percentile": 0.68, "growth_composite": 88, "yield_composite": 23, "overall_composite": 64, "os_score": 0.36, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 306.81, "os": 0.18, "value": 0.06, "quality": 0.94, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 28.305, "earnings_yield": 0.0304, "shareholder_yield": 0.0389, "roe": 0.2063, "momentum_12_1": 0.0706 }, { "week_end_date": "2026-06-14", "price": 322.92, "os": 0.37, "value": 0.06, "quality": 0.93, "momentum": 0.65, "confidence": 1, "coverage": 1, "pe_ratio": 29.7912, "earnings_yield": 0.0292, "shareholder_yield": 0.0277, "roe": 0.2063, "momentum_12_1": 0.0235 }, { "week_end_date": "2026-06-21", "price": 318.12, "os": 0.18, "value": 0.06, "quality": 0.94, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 29.3539, "earnings_yield": 0.0295, "shareholder_yield": 0.0376, "roe": 0.2063, "momentum_12_1": 0.0862 }, { "week_end_date": "2026-06-28", "price": 324.39, "os": 0.39, "value": 0.06, "quality": 0.93, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 29.9324, "earnings_yield": 0.0291, "shareholder_yield": 0.0368, "roe": 0.2063, "momentum_12_1": 0.0813 }, { "week_end_date": "2026-07-05", "price": 329.64, "os": 0.37, "value": 0.06, "quality": 0.95, "momentum": 0.65, "confidence": 0.991, "coverage": 1, "pe_ratio": 30.4168, "earnings_yield": 0.0287, "shareholder_yield": 0.0362, "roe": 0.2063, "momentum_12_1": 0.0787 }, { "week_end_date": "2026-07-12", "price": 320.56, "os": 0.18, "value": 0.06, "quality": 0.93, "momentum": 0.31, "confidence": 0.98, "coverage": 1, "pe_ratio": 29.579, "earnings_yield": 0.0293, "shareholder_yield": 0.0373, "roe": 0.2063, "momentum_12_1": 0.1636 }, { "week_end_date": "2026-07-19", "price": 318.04, "os": 0.37, "value": 0.06, "quality": 0.93, "momentum": 0.67, "confidence": 0.969, "coverage": 1, "pe_ratio": 29.3465, "earnings_yield": 0.0295, "shareholder_yield": 0.0376, "roe": 0.2063, "momentum_12_1": 0.1667 }, { "week_end_date": "2026-07-26", "price": 322.48, "os": 0.36, "value": 0.05, "quality": 0.93, "momentum": 0.68, "confidence": 0.958, "coverage": 1, "pe_ratio": 31.6485, "earnings_yield": 0.0278, "shareholder_yield": 0.0371, "roe": 0.2063, "momentum_12_1": 0.1744 } ], "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": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "ebit": 2094299000, "ebitda": 3246139000, "pretax_income": 1789804000, "tax_provision": -7228000, "net_income": 1784348000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175902000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 3186449000, "capital_expenditure": 289378000, "free_cash_flow": 3475827000, "dividends_paid": 2303381000, "share_repurchases": 0, "shares_issued": 9412000, "net_debt_issued": 704903000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "ebit": 2094299000, "ebitda": 3246139000, "pretax_income": 1789804000, "tax_provision": -7228000, "net_income": 1784348000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175902000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 3186449000, "capital_expenditure": 289378000, "free_cash_flow": 3475827000, "dividends_paid": 2303381000, "share_repurchases": 0, "shares_issued": 9412000, "net_debt_issued": 704903000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "ebit": 2094299000, "ebitda": 3246139000, "pretax_income": 1789804000, "tax_provision": -7228000, "net_income": 1784348000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175902000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 3186449000, "capital_expenditure": 289378000, "free_cash_flow": 3475827000, "dividends_paid": 2303381000, "share_repurchases": 0, "shares_issued": 9412000, "net_debt_issued": 704903000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "ebit": 2094299000, "ebitda": 3246139000, "pretax_income": 1789804000, "tax_provision": -7228000, "net_income": 1784348000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175902000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 3186449000, "capital_expenditure": 289378000, "free_cash_flow": 3475827000, "dividends_paid": 2303381000, "share_repurchases": 0, "shares_issued": 9412000, "net_debt_issued": 704903000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "ebit": 2094299000, "ebitda": 3246139000, "pretax_income": 1789804000, "tax_provision": -7228000, "net_income": 1784348000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175902000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 3186449000, "capital_expenditure": 289378000, "free_cash_flow": 3475827000, "dividends_paid": 2303381000, "share_repurchases": 0, "shares_issued": 9412000, "net_debt_issued": 704903000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "ebit": 2094299000, "ebitda": 3246139000, "pretax_income": 1789804000, "tax_provision": -7228000, "net_income": 1784348000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175902000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 3186449000, "capital_expenditure": 289378000, "free_cash_flow": 3475827000, "dividends_paid": 2303381000, "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": 4824113000, "cost_of_revenue": 3619926000, "gross_profit": 1204187000, "ebit": 2094299000, "ebitda": 3246139000, "pretax_income": 1789804000, "tax_provision": -7228000, "net_income": 1784348000, "net_income_to_common": 1784348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175902000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 3186449000, "capital_expenditure": 289378000, "free_cash_flow": 3475827000, "dividends_paid": 2303381000, "share_repurchases": 0, "shares_issued": 9412000, "net_debt_issued": 704903000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4695616000, "cost_of_revenue": 1258001000, "gross_profit": 3437615000, "ebit": 2376480000, "ebitda": 3506246000, "pretax_income": 2089079000, "tax_provision": 4669000, "net_income": 2072011000, "net_income_to_common": 2072011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447416000, "total_current_assets": 447416000, "total_assets": 19754934000, "short_term_debt": 651516000, "long_term_debt": 9353034000, "total_debt": 9353034000, "total_liabilities": 9941282000, "total_equity": 9712606000, "shares_outstanding": 176038000, "goodwill_and_intangibles": 282187000 }, "cash_flow": { "operating_cash_flow": 3128255000, "capital_expenditure": 420024000, "free_cash_flow": 3548279000, "dividends_paid": 2301935000, "share_repurchases": -200000000, "shares_issued": 107599000, "net_debt_issued": 342517000 } } ], "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": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "ebit": 452754000, "ebitda": 743477000, "pretax_income": 530944000, "tax_provision": 1569000, "net_income": 526273000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_assets": 19850409000, "short_term_debt": 325000000, "long_term_debt": 9707266000, "total_debt": 9707266000, "total_liabilities": 10530687000, "total_equity": 9224340000, "shares_outstanding": 175928000, "goodwill_and_intangibles": 399050000 }, "cash_flow": { "operating_cash_flow": 694801000, "capital_expenditure": 69508000, "free_cash_flow": 764309000, "dividends_paid": 580530000, "share_repurchases": null, "shares_issued": 7828000, "net_debt_issued": -175034000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "ebit": 452754000, "ebitda": 743477000, "pretax_income": 530944000, "tax_provision": 1569000, "net_income": 526273000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_assets": 19850409000, "short_term_debt": 325000000, "long_term_debt": 9707266000, "total_debt": 9707266000, "total_liabilities": 10530687000, "total_equity": 9224340000, "shares_outstanding": 175928000, "goodwill_and_intangibles": 399050000 }, "cash_flow": { "operating_cash_flow": 694801000, "capital_expenditure": 69508000, "free_cash_flow": 764309000, "dividends_paid": 580530000, "share_repurchases": null, "shares_issued": 7828000, "net_debt_issued": -175034000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "ebit": 452754000, "ebitda": 743477000, "pretax_income": 530944000, "tax_provision": 1569000, "net_income": 526273000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_assets": 19850409000, "short_term_debt": 325000000, "long_term_debt": 9707266000, "total_debt": 9707266000, "total_liabilities": 10530687000, "total_equity": 9224340000, "shares_outstanding": 175928000, "goodwill_and_intangibles": 399050000 }, "cash_flow": { "operating_cash_flow": 694801000, "capital_expenditure": 69508000, "free_cash_flow": 764309000, "dividends_paid": 580530000, "share_repurchases": null, "shares_issued": 7828000, "net_debt_issued": -175034000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "ebit": 452754000, "ebitda": 743477000, "pretax_income": 530944000, "tax_provision": 1569000, "net_income": 526273000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_assets": 19850409000, "short_term_debt": 325000000, "long_term_debt": 9707266000, "total_debt": 9707266000, "total_liabilities": 10530687000, "total_equity": 9224340000, "shares_outstanding": 175928000, "goodwill_and_intangibles": 399050000 }, "cash_flow": { "operating_cash_flow": 694801000, "capital_expenditure": 69508000, "free_cash_flow": 764309000, "dividends_paid": 580530000, "share_repurchases": null, "shares_issued": 7828000, "net_debt_issued": -175034000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "ebit": 452754000, "ebitda": 743477000, "pretax_income": 530944000, "tax_provision": 1569000, "net_income": 526273000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_assets": 19850409000, "short_term_debt": 325000000, "long_term_debt": 9707266000, "total_debt": 9707266000, "total_liabilities": 10530687000, "total_equity": 9224340000, "shares_outstanding": 175928000, "goodwill_and_intangibles": 399050000 }, "cash_flow": { "operating_cash_flow": 694801000, "capital_expenditure": 69508000, "free_cash_flow": 764309000, "dividends_paid": 580530000, "share_repurchases": null, "shares_issued": 7828000, "net_debt_issued": -175034000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "ebit": 452754000, "ebitda": 743477000, "pretax_income": 530944000, "tax_provision": 1569000, "net_income": 526273000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_assets": 19850409000, "short_term_debt": null, "long_term_debt": 9707266000, "total_debt": 9707266000, "total_liabilities": 10530687000, "total_equity": 9224340000, "shares_outstanding": 175928000, "goodwill_and_intangibles": 399050000 }, "cash_flow": { "operating_cash_flow": 694801000, "capital_expenditure": 69508000, "free_cash_flow": 764309000, "dividends_paid": 580530000, "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": 1217741000, "cost_of_revenue": 340003000, "gross_profit": 877738000, "ebit": 452754000, "ebitda": 743477000, "pretax_income": 530944000, "tax_provision": 1569000, "net_income": 526273000, "net_income_to_common": 526273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134609000, "total_current_assets": 134609000, "total_assets": 19850409000, "short_term_debt": 325000000, "long_term_debt": 9707266000, "total_debt": 9707266000, "total_liabilities": 10530687000, "total_equity": 9224340000, "shares_outstanding": 175928000, "goodwill_and_intangibles": 399050000 }, "cash_flow": { "operating_cash_flow": 694801000, "capital_expenditure": 69508000, "free_cash_flow": 764309000, "dividends_paid": 580530000, "share_repurchases": null, "shares_issued": 7828000, "net_debt_issued": -175034000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1215792000, "cost_of_revenue": 923825000, "gross_profit": 291967000, "ebit": 576517000, "ebitda": 872062000, "pretax_income": 495332000, "tax_provision": -14725000, "net_income": 507075000, "net_income_to_common": 507075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175859000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 733587000, "capital_expenditure": 100087000, "free_cash_flow": 833674000, "dividends_paid": 575835000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 238470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1215792000, "cost_of_revenue": 923825000, "gross_profit": 291967000, "ebit": 576517000, "ebitda": 872062000, "pretax_income": 495332000, "tax_provision": -14725000, "net_income": 507075000, "net_income_to_common": 507075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175859000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 733587000, "capital_expenditure": 100087000, "free_cash_flow": 833674000, "dividends_paid": 575835000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 238470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1215792000, "cost_of_revenue": 923825000, "gross_profit": 291967000, "ebit": 576517000, "ebitda": 872062000, "pretax_income": 495332000, "tax_provision": -14725000, "net_income": 507075000, "net_income_to_common": 507075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175859000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 733587000, "capital_expenditure": 100087000, "free_cash_flow": 833674000, "dividends_paid": 575835000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 238470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1215792000, "cost_of_revenue": 923825000, "gross_profit": 291967000, "ebit": 576517000, "ebitda": 872062000, "pretax_income": 495332000, "tax_provision": -14725000, "net_income": 507075000, "net_income_to_common": 507075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175859000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 733587000, "capital_expenditure": 100087000, "free_cash_flow": 833674000, "dividends_paid": 575835000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 238470000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1215792000, "cost_of_revenue": 923825000, "gross_profit": 291967000, "ebit": 576517000, "ebitda": 872062000, "pretax_income": 495332000, "tax_provision": -14725000, "net_income": 507075000, "net_income_to_common": 507075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 318095000, "total_current_assets": 460203000, "total_assets": 20208604000, "short_term_debt": 0, "long_term_debt": 10253881000, "total_debt": 10253881000, "total_liabilities": 10866770000, "total_equity": 9248128000, "shares_outstanding": 175859000, "goodwill_and_intangibles": 251613000 }, "cash_flow": { "operating_cash_flow": 733587000, "capital_expenditure": 100087000, "free_cash_flow": 833674000, "dividends_paid": 575835000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 238470000 } } ] }, "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/" } ], "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 } }