{ "ticker": { "uuid": "8c651217-814d-4108-9dc1-1216f398873d", "symbol": "SLG", "name": "SL Green Realty Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/8c651217-814d-4108-9dc1-1216f398873d/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c651217-814d-4108-9dc1-1216f398873d/" }, "latest_snapshot": { "ticker": { "uuid": "8c651217-814d-4108-9dc1-1216f398873d", "symbol": "SLG", "name": "SL Green Realty Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/8c651217-814d-4108-9dc1-1216f398873d/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c651217-814d-4108-9dc1-1216f398873d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.05, "value": 0.19, "quality": 0.2, "momentum": 0.21, "coverage": 0.939, "confidence": 0.939, "delta": 1 }, "headline_factors": { "price": 54.61, "market_cap": 3884108016.63, "pe_ratio": null, "earnings_yield": 0.0226, "ebitda_to_ev": 0.0497, "shareholder_yield": 0.0465, "roe": -0.0506, "piotroski_f_score": 3, "momentum_12_1": -0.1151, "volatility_252d": 0.3905 }, "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": null, "ev_ebitda": 20.1388, "earnings_yield": 0.0226, "fcf_yield": 0.0615, "shareholder_yield": 0.0465 }, "quality": { "roe": -0.0506, "roic": 0.02, "gross_margin": 0.5112, "fcf_margin": 0.5876, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.6211, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.0625, "momentum_12_1": -0.1151, "relative_strength": -0.2308 }, "scores": { "value_percentile": 0.19, "quality_percentile": 0.2, "momentum_percentile": 0.21, "growth_composite": 14, "yield_composite": 16, "overall_composite": 95, "os_score": 0.05, "factor_coverage": 0.939, "signal_confidence": 0.939 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.27, "os": 0.06, "value": 0.26, "quality": 0.22, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0083, "shareholder_yield": 0.0458, "roe": -0.0405, "momentum_12_1": -0.2656 }, { "week_end_date": "2026-06-14", "price": 50.55, "os": 0.06, "value": 0.24, "quality": 0.22, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0081, "shareholder_yield": 0.0428, "roe": -0.0405, "momentum_12_1": -0.3273 }, { "week_end_date": "2026-06-21", "price": 49.96, "os": 0.05, "value": 0.24, "quality": 0.22, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0081, "shareholder_yield": 0.0433, "roe": -0.0405, "momentum_12_1": -0.3051 }, { "week_end_date": "2026-06-28", "price": 51.55, "os": 0.07, "value": 0.25, "quality": 0.22, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0081, "shareholder_yield": 0.042, "roe": -0.0405, "momentum_12_1": -0.2404 }, { "week_end_date": "2026-07-05", "price": 53.42, "os": 0.07, "value": 0.24, "quality": 0.23, "momentum": 0.18, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.008, "shareholder_yield": 0.0473, "roe": -0.0405, "momentum_12_1": -0.2046 }, { "week_end_date": "2026-07-12", "price": 48.68, "os": 0.06, "value": 0.27, "quality": 0.24, "momentum": 0.08, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0082, "shareholder_yield": 0.0519, "roe": -0.0405, "momentum_12_1": -0.1769 }, { "week_end_date": "2026-07-19", "price": 51.54, "os": 0.06, "value": 0.24, "quality": 0.2, "momentum": 0.18, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0081, "shareholder_yield": 0.049, "roe": -0.0405, "momentum_12_1": -0.1357 }, { "week_end_date": "2026-07-26", "price": 54.61, "os": 0.05, "value": 0.19, "quality": 0.2, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0226, "shareholder_yield": 0.0465, "roe": -0.0506, "momentum_12_1": -0.1151 } ], "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": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "ebit": 158482000, "ebitda": 414195000, "pretax_income": -96921000, "tax_provision": null, "net_income": -88277000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76511000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 82906000, "capital_expenditure": 527280000, "free_cash_flow": 610186000, "dividends_paid": 263989000, "share_repurchases": -1094000, "shares_issued": null, "net_debt_issued": 379346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "ebit": 158482000, "ebitda": 414195000, "pretax_income": -96921000, "tax_provision": null, "net_income": -88277000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76511000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 82906000, "capital_expenditure": 527280000, "free_cash_flow": 610186000, "dividends_paid": 263989000, "share_repurchases": -1094000, "shares_issued": null, "net_debt_issued": 379346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "ebit": 158482000, "ebitda": 414195000, "pretax_income": -96921000, "tax_provision": null, "net_income": -88277000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76511000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 82906000, "capital_expenditure": 527280000, "free_cash_flow": 610186000, "dividends_paid": 263989000, "share_repurchases": -1094000, "shares_issued": null, "net_debt_issued": 379346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "ebit": 158482000, "ebitda": 414195000, "pretax_income": -96921000, "tax_provision": null, "net_income": -88277000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76511000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 82906000, "capital_expenditure": 527280000, "free_cash_flow": 610186000, "dividends_paid": 263989000, "share_repurchases": -1094000, "shares_issued": null, "net_debt_issued": 379346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "ebit": 158482000, "ebitda": 414195000, "pretax_income": -96921000, "tax_provision": null, "net_income": -88277000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76511000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 82906000, "capital_expenditure": 527280000, "free_cash_flow": 610186000, "dividends_paid": 263989000, "share_repurchases": -1094000, "shares_issued": null, "net_debt_issued": 379346000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "ebit": 158482000, "ebitda": 414195000, "pretax_income": -96921000, "tax_provision": null, "net_income": -88277000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76511000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 82906000, "capital_expenditure": 527280000, "free_cash_flow": 610186000, "dividends_paid": 263989000, "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": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "ebit": 158482000, "ebitda": 414195000, "pretax_income": -96921000, "tax_provision": null, "net_income": -88277000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76511000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 82906000, "capital_expenditure": 527280000, "free_cash_flow": 610186000, "dividends_paid": 242635000, "share_repurchases": -1094000, "shares_issued": null, "net_debt_issued": 379346000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 706577000, "cost_of_revenue": 453947000, "gross_profit": 252630000, "ebit": -40730000, "ebitda": 169291000, "pretax_income": 30222000, "tax_provision": null, "net_income": 30653000, "net_income_to_common": 30653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184294000, "total_current_assets": 1378081000, "total_assets": 10470099000, "short_term_debt": 316240000, "long_term_debt": 3880673000, "total_debt": 4524624000, "total_liabilities": 5915143000, "total_equity": 3951300000, "shares_outstanding": 70268000, "goodwill_and_intangibles": 181066000 }, "cash_flow": { "operating_cash_flow": 291069000, "capital_expenditure": 211869000, "free_cash_flow": 502938000, "dividends_paid": 218823000, "share_repurchases": -2503000, "shares_issued": 386790000, "net_debt_issued": -404527000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 264001000, "cost_of_revenue": 42435000, "gross_profit": 221566000, "ebit": 198785000, "ebitda": 266064000, "pretax_income": -26503000, "tax_provision": null, "net_income": -26503000, "net_income_to_common": -26503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180788000, "total_current_assets": 953663000, "total_assets": 11809001000, "short_term_debt": 953670000, "long_term_debt": null, "total_debt": 5166089000, "total_liabilities": 7390991000, "total_equity": 3417575000, "shares_outstanding": 76874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "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": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "ebit": -9038000, "ebitda": 60713000, "pretax_income": -77395000, "tax_provision": null, "net_income": -78451000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_assets": 11758750000, "short_term_debt": 959657000, "long_term_debt": 3734509000, "total_debt": 6535283000, "total_liabilities": 7397218000, "total_equity": 3740641000, "shares_outstanding": 72270000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160022000, "capital_expenditure": 103614000, "free_cash_flow": 263636000, "dividends_paid": 4632000, "share_repurchases": 0, "shares_issued": 62000, "net_debt_issued": 642723000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "ebit": -9038000, "ebitda": 60713000, "pretax_income": -77395000, "tax_provision": null, "net_income": -78451000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_assets": 11758750000, "short_term_debt": 959657000, "long_term_debt": 3734509000, "total_debt": 6535283000, "total_liabilities": 7397218000, "total_equity": 3740641000, "shares_outstanding": 72270000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160022000, "capital_expenditure": 103614000, "free_cash_flow": 263636000, "dividends_paid": 4632000, "share_repurchases": 0, "shares_issued": 62000, "net_debt_issued": 642723000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "ebit": -9038000, "ebitda": 60713000, "pretax_income": -77395000, "tax_provision": null, "net_income": -78451000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_assets": 11758750000, "short_term_debt": 959657000, "long_term_debt": 3734509000, "total_debt": 6535283000, "total_liabilities": 7397218000, "total_equity": 3740641000, "shares_outstanding": 72270000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160022000, "capital_expenditure": 103614000, "free_cash_flow": 263636000, "dividends_paid": 4632000, "share_repurchases": 0, "shares_issued": 62000, "net_debt_issued": 642723000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "ebit": -9038000, "ebitda": 60713000, "pretax_income": -77395000, "tax_provision": null, "net_income": -78451000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_assets": 11758750000, "short_term_debt": 959657000, "long_term_debt": 3734509000, "total_debt": 6535283000, "total_liabilities": 7397218000, "total_equity": 3740641000, "shares_outstanding": 72270000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160022000, "capital_expenditure": 103614000, "free_cash_flow": 263636000, "dividends_paid": 4632000, "share_repurchases": 0, "shares_issued": 62000, "net_debt_issued": 642723000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "ebit": -9038000, "ebitda": 60713000, "pretax_income": -77395000, "tax_provision": null, "net_income": -78451000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_assets": 11758750000, "short_term_debt": 959657000, "long_term_debt": 3734509000, "total_debt": 6535283000, "total_liabilities": 7397218000, "total_equity": 3740641000, "shares_outstanding": 72270000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160022000, "capital_expenditure": 103614000, "free_cash_flow": 263636000, "dividends_paid": 4632000, "share_repurchases": 0, "shares_issued": 62000, "net_debt_issued": 642723000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "ebit": -9038000, "ebitda": 60713000, "pretax_income": -77395000, "tax_provision": null, "net_income": -78451000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_assets": 11758750000, "short_term_debt": 959657000, "long_term_debt": 3734509000, "total_debt": 6535283000, "total_liabilities": 7397218000, "total_equity": 3740641000, "shares_outstanding": 72270000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160022000, "capital_expenditure": 103614000, "free_cash_flow": 263636000, "dividends_paid": 4632000, "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": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "ebit": -9038000, "ebitda": 60713000, "pretax_income": -77395000, "tax_provision": null, "net_income": -78451000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_assets": 11758750000, "short_term_debt": 959657000, "long_term_debt": 3734509000, "total_debt": 6535283000, "total_liabilities": 7397218000, "total_equity": 3740641000, "shares_outstanding": 72270000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160022000, "capital_expenditure": 103614000, "free_cash_flow": 263636000, "dividends_paid": 4632000, "share_repurchases": 0, "shares_issued": 62000, "net_debt_issued": 642723000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 276467000, "cost_of_revenue": 177633000, "gross_profit": 98834000, "ebit": -37531001, "ebitda": 30307999, "pretax_income": -103720000, "tax_provision": null, "net_income": -98658000, "net_income_to_common": -98658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76594000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 28486000, "capital_expenditure": 527280000, "free_cash_flow": 555766000, "dividends_paid": 83007000, "share_repurchases": -223000, "shares_issued": 62000, "net_debt_issued": 221989000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 276467000, "cost_of_revenue": 177633000, "gross_profit": 98834000, "ebit": -37531001, "ebitda": 30307999, "pretax_income": -103720000, "tax_provision": null, "net_income": -98658000, "net_income_to_common": -98658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76594000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 28486000, "capital_expenditure": 527280000, "free_cash_flow": 555766000, "dividends_paid": 83007000, "share_repurchases": -223000, "shares_issued": 62000, "net_debt_issued": 221989000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 276467000, "cost_of_revenue": 177633000, "gross_profit": 98834000, "ebit": -37531001, "ebitda": 30307999, "pretax_income": -103720000, "tax_provision": null, "net_income": -98658000, "net_income_to_common": -98658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76594000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 28486000, "capital_expenditure": 527280000, "free_cash_flow": 555766000, "dividends_paid": 83007000, "share_repurchases": -223000, "shares_issued": 62000, "net_debt_issued": 221989000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 276467000, "cost_of_revenue": 177633000, "gross_profit": 98834000, "ebit": -37531001, "ebitda": 30307999, "pretax_income": -103720000, "tax_provision": null, "net_income": -98658000, "net_income_to_common": -98658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 7971340000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76594000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 28486000, "capital_expenditure": 527280000, "free_cash_flow": 555766000, "dividends_paid": 83007000, "share_repurchases": -223000, "shares_issued": 62000, "net_debt_issued": 221989000 } } ] }, "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }