{ "ticker": { "uuid": "8e8b87a4-cf1f-4c3b-b3fc-284d49466125", "symbol": "STAG", "name": "STAG Industrial Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/8e8b87a4-cf1f-4c3b-b3fc-284d49466125/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e8b87a4-cf1f-4c3b-b3fc-284d49466125/" }, "latest_snapshot": { "ticker": { "uuid": "8e8b87a4-cf1f-4c3b-b3fc-284d49466125", "symbol": "STAG", "name": "STAG Industrial Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/8e8b87a4-cf1f-4c3b-b3fc-284d49466125/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e8b87a4-cf1f-4c3b-b3fc-284d49466125/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.36, "value": 0.13, "quality": 0.78, "momentum": 0.67, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 41.11, "market_cap": 7860439811.05, "pe_ratio": 32.2046, "earnings_yield": 0.0349, "ebitda_to_ev": 0.0624, "shareholder_yield": 0.017, "roe": 0.0681, "piotroski_f_score": 5, "momentum_12_1": 0.1293, "volatility_252d": 0.2021 }, "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": 32.2046, "ev_ebitda": 16.0283, "earnings_yield": 0.0349, "fcf_yield": 0.0485, "shareholder_yield": 0.017 }, "quality": { "roe": 0.0681, "roic": 0.0429, "gross_margin": 0.6175, "fcf_margin": 0.6261, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0998, "eps_growth_1y": 0.0004, "fcf_growth_1y": -0.0369 }, "momentum": { "price_return_12m": 0.1897, "momentum_12_1": 0.1293, "relative_strength": 0.0214 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0.78, "momentum_percentile": 0.67, "growth_composite": 73, "yield_composite": 34, "overall_composite": 64, "os_score": 0.36, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.88, "os": 0.2, "value": 0.17, "quality": 0.79, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 28.8944, "earnings_yield": 0.0377, "shareholder_yield": 0.0118, "roe": 0.0681, "momentum_12_1": 0.0838 }, { "week_end_date": "2026-06-14", "price": 38.39, "os": 0.31, "value": 0.16, "quality": 0.81, "momentum": 0.48, "confidence": 1, "coverage": 1, "pe_ratio": 30.0732, "earnings_yield": 0.0366, "shareholder_yield": 0.0114, "roe": 0.0681, "momentum_12_1": 0.0637 }, { "week_end_date": "2026-06-21", "price": 37.42, "os": 0.19, "value": 0.17, "quality": 0.78, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 29.3132, "earnings_yield": 0.0373, "shareholder_yield": 0.0117, "roe": 0.0681, "momentum_12_1": 0.0747 }, { "week_end_date": "2026-06-28", "price": 39.02, "os": 0.41, "value": 0.16, "quality": 0.79, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 30.5695, "earnings_yield": 0.0362, "shareholder_yield": 0.0112, "roe": 0.0681, "momentum_12_1": 0.0718 }, { "week_end_date": "2026-07-05", "price": 39.16, "os": 0.22, "value": 0.16, "quality": 0.82, "momentum": 0.33, "confidence": 0.991, "coverage": 1, "pe_ratio": 30.677, "earnings_yield": 0.0361, "shareholder_yield": 0.0179, "roe": 0.0681, "momentum_12_1": 0.0383 }, { "week_end_date": "2026-07-12", "price": 38.98, "os": 0.2, "value": 0.16, "quality": 0.81, "momentum": 0.28, "confidence": 0.98, "coverage": 1, "pe_ratio": 30.536, "earnings_yield": 0.0362, "shareholder_yield": 0.018, "roe": 0.0681, "momentum_12_1": 0.0962 }, { "week_end_date": "2026-07-19", "price": 41.68, "os": 0.37, "value": 0.13, "quality": 0.78, "momentum": 0.67, "confidence": 0.969, "coverage": 1, "pe_ratio": 32.6511, "earnings_yield": 0.0346, "shareholder_yield": 0.0168, "roe": 0.0681, "momentum_12_1": 0.0829 }, { "week_end_date": "2026-07-26", "price": 41.11, "os": 0.36, "value": 0.13, "quality": 0.78, "momentum": 0.67, "confidence": 0.958, "coverage": 1, "pe_ratio": 32.2046, "earnings_yield": 0.0349, "shareholder_yield": 0.017, "roe": 0.0681, "momentum_12_1": 0.1293 } ], "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": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "ebit": 416445000, "ebitda": 718242000, "pretax_income": 279270000, "tax_provision": null, "net_income": 273477000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 463388000, "capital_expenditure": 61581000, "free_cash_flow": 524969000, "dividends_paid": 283971000, "share_repurchases": null, "shares_issued": 156690000, "net_debt_issued": 227777000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "ebit": 416445000, "ebitda": 718242000, "pretax_income": 279270000, "tax_provision": null, "net_income": 273477000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 463388000, "capital_expenditure": 61581000, "free_cash_flow": 524969000, "dividends_paid": 283971000, "share_repurchases": null, "shares_issued": 156690000, "net_debt_issued": 227777000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "ebit": 416445000, "ebitda": 718242000, "pretax_income": 279270000, "tax_provision": null, "net_income": 273477000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 463388000, "capital_expenditure": 61581000, "free_cash_flow": 524969000, "dividends_paid": 283971000, "share_repurchases": null, "shares_issued": 156690000, "net_debt_issued": 227777000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "ebit": 416445000, "ebitda": 718242000, "pretax_income": 279270000, "tax_provision": null, "net_income": 273477000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 463388000, "capital_expenditure": 61581000, "free_cash_flow": 524969000, "dividends_paid": 283971000, "share_repurchases": null, "shares_issued": 156690000, "net_debt_issued": 227777000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "ebit": 416445000, "ebitda": 718242000, "pretax_income": 279270000, "tax_provision": null, "net_income": 273477000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 463388000, "capital_expenditure": 61581000, "free_cash_flow": 524969000, "dividends_paid": 283971000, "share_repurchases": null, "shares_issued": 156690000, "net_debt_issued": 227777000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "ebit": 416445000, "ebitda": 718242000, "pretax_income": 279270000, "tax_provision": null, "net_income": 273477000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 463388000, "capital_expenditure": 61581000, "free_cash_flow": 524969000, "dividends_paid": 283971000, "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": 845184000, "cost_of_revenue": 326747000, "gross_profit": 518437000, "ebit": 416445000, "ebitda": 718242000, "pretax_income": 279270000, "tax_provision": null, "net_income": 273477000, "net_income_to_common": 273477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 463388000, "capital_expenditure": 61581000, "free_cash_flow": 524969000, "dividends_paid": 283971000, "share_repurchases": null, "shares_issued": 156690000, "net_debt_issued": 227777000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 767384000, "cost_of_revenue": 154828000, "gross_profit": 612556000, "ebit": 306435000, "ebitda": 599512000, "pretax_income": 193266000, "tax_provision": -4228000, "net_income": 189220000, "net_income_to_common": 189220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36284000, "total_current_assets": 269939000, "total_assets": 6833335000, "short_term_debt": 409000000, "long_term_debt": 2620135000, "total_debt": 3064439000, "total_liabilities": 3304227000, "total_equity": 3457651000, "shares_outstanding": 182404000, "goodwill_and_intangibles": 428865000 }, "cash_flow": { "operating_cash_flow": 460292000, "capital_expenditure": 85231000, "free_cash_flow": 545523000, "dividends_paid": 274920000, "share_repurchases": null, "shares_issued": 167278000, "net_debt_issued": 406785000 } } ], "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": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "ebit": 99199000, "ebitda": 177793000, "pretax_income": 63314000, "tax_provision": null, "net_income": 61999000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_assets": 7183566000, "short_term_debt": 200000000, "long_term_debt": 2992937000, "total_debt": 3229479000, "total_liabilities": 3519342000, "total_equity": 3585667000, "shares_outstanding": 191238000, "goodwill_and_intangibles": 383337000 }, "cash_flow": { "operating_cash_flow": 117440000, "capital_expenditure": 11225000, "free_cash_flow": 128665000, "dividends_paid": 24275000, "share_repurchases": -177000, "shares_issued": null, "net_debt_issued": -62057000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "ebit": 99199000, "ebitda": 177793000, "pretax_income": 63314000, "tax_provision": null, "net_income": 61999000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_assets": 7183566000, "short_term_debt": 200000000, "long_term_debt": 2992937000, "total_debt": 3229479000, "total_liabilities": 3519342000, "total_equity": 3585667000, "shares_outstanding": 191238000, "goodwill_and_intangibles": 383337000 }, "cash_flow": { "operating_cash_flow": 117440000, "capital_expenditure": 11225000, "free_cash_flow": 128665000, "dividends_paid": 24275000, "share_repurchases": -177000, "shares_issued": null, "net_debt_issued": -62057000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "ebit": 99199000, "ebitda": 177793000, "pretax_income": 63314000, "tax_provision": null, "net_income": 61999000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_assets": 7183566000, "short_term_debt": 200000000, "long_term_debt": 2992937000, "total_debt": 3229479000, "total_liabilities": 3519342000, "total_equity": 3585667000, "shares_outstanding": 191238000, "goodwill_and_intangibles": 383337000 }, "cash_flow": { "operating_cash_flow": 117440000, "capital_expenditure": 11225000, "free_cash_flow": 128665000, "dividends_paid": 24275000, "share_repurchases": -177000, "shares_issued": null, "net_debt_issued": -62057000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "ebit": 99199000, "ebitda": 177793000, "pretax_income": 63314000, "tax_provision": null, "net_income": 61999000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_assets": 7183566000, "short_term_debt": 200000000, "long_term_debt": 2992937000, "total_debt": 3229479000, "total_liabilities": 3519342000, "total_equity": 3585667000, "shares_outstanding": 191238000, "goodwill_and_intangibles": 383337000 }, "cash_flow": { "operating_cash_flow": 117440000, "capital_expenditure": 11225000, "free_cash_flow": 128665000, "dividends_paid": 24275000, "share_repurchases": -177000, "shares_issued": null, "net_debt_issued": -62057000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "ebit": 99199000, "ebitda": 177793000, "pretax_income": 63314000, "tax_provision": null, "net_income": 61999000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_assets": 7183566000, "short_term_debt": 200000000, "long_term_debt": 2992937000, "total_debt": 3229479000, "total_liabilities": 3519342000, "total_equity": 3585667000, "shares_outstanding": 191238000, "goodwill_and_intangibles": 383337000 }, "cash_flow": { "operating_cash_flow": 117440000, "capital_expenditure": 11225000, "free_cash_flow": 128665000, "dividends_paid": 24275000, "share_repurchases": -177000, "shares_issued": null, "net_debt_issued": -62057000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "ebit": 99199000, "ebitda": 177793000, "pretax_income": 63314000, "tax_provision": null, "net_income": 61999000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_assets": 7183566000, "short_term_debt": 200000000, "long_term_debt": 2992937000, "total_debt": 3229479000, "total_liabilities": 3519342000, "total_equity": 3585667000, "shares_outstanding": 191238000, "goodwill_and_intangibles": 383337000 }, "cash_flow": { "operating_cash_flow": 117440000, "capital_expenditure": 11225000, "free_cash_flow": 128665000, "dividends_paid": 24275000, "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": 224207000, "cost_of_revenue": 47316000, "gross_profit": 176891000, "ebit": 84004000, "ebitda": 162598000, "pretax_income": 63314000, "tax_provision": null, "net_income": 61999000, "net_income_to_common": 61999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8856000, "total_current_assets": 319162000, "total_assets": 7183566000, "short_term_debt": 200000000, "long_term_debt": 2992937000, "total_debt": 3229479000, "total_liabilities": 3519342000, "total_equity": 3585667000, "shares_outstanding": 191238000, "goodwill_and_intangibles": 383337000 }, "cash_flow": { "operating_cash_flow": 117440000, "capital_expenditure": 41326000, "free_cash_flow": 158766000, "dividends_paid": 24275000, "share_repurchases": -177000, "shares_issued": null, "net_debt_issued": -62057000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 220896000, "cost_of_revenue": 200498000, "gross_profit": 20398000, "ebit": 124554000, "ebitda": 202015000, "pretax_income": 85196000, "tax_provision": null, "net_income": 83480000, "net_income_to_common": 83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 104467000, "capital_expenditure": 40743000, "free_cash_flow": 145210000, "dividends_paid": 70972000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 151943000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 220896000, "cost_of_revenue": 200498000, "gross_profit": 20398000, "ebit": 124554000, "ebitda": 202015000, "pretax_income": 85196000, "tax_provision": null, "net_income": 83480000, "net_income_to_common": 83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 104467000, "capital_expenditure": 40743000, "free_cash_flow": 145210000, "dividends_paid": 70972000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 151943000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 220896000, "cost_of_revenue": 200498000, "gross_profit": 20398000, "ebit": 124554000, "ebitda": 202015000, "pretax_income": 85196000, "tax_provision": null, "net_income": 83480000, "net_income_to_common": 83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 104467000, "capital_expenditure": 40743000, "free_cash_flow": 145210000, "dividends_paid": 70972000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 151943000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 220896000, "cost_of_revenue": 200498000, "gross_profit": 20398000, "ebit": 124554000, "ebitda": 202015000, "pretax_income": 85196000, "tax_provision": null, "net_income": 83480000, "net_income_to_common": 83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 104467000, "capital_expenditure": 40743000, "free_cash_flow": 145210000, "dividends_paid": 70972000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 151943000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 220896000, "cost_of_revenue": 200498000, "gross_profit": 20398000, "ebit": 124554000, "ebitda": 202015000, "pretax_income": 85196000, "tax_provision": null, "net_income": 83480000, "net_income_to_common": 83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14910000, "total_current_assets": 171368000, "total_assets": 7208069000, "short_term_debt": 262000000, "long_term_debt": 2992315000, "total_debt": 3291355000, "total_liabilities": 3537040000, "total_equity": 3595697000, "shares_outstanding": 188175000, "goodwill_and_intangibles": 394967000 }, "cash_flow": { "operating_cash_flow": 104467000, "capital_expenditure": 40743000, "free_cash_flow": 145210000, "dividends_paid": 70972000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 151943000 } } ] }, "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/" }, { "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": "2026-03-31" }, "schema": { "public_fields_only": true } }