{ "ticker": { "uuid": "9664c3f1-f0fc-4471-95d0-cd9b04f2067a", "symbol": "FR", "name": "First Industrial Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/9664c3f1-f0fc-4471-95d0-cd9b04f2067a/", "api_url": "https://sharemaestro.com/factors/api/tickers/9664c3f1-f0fc-4471-95d0-cd9b04f2067a/" }, "latest_snapshot": { "ticker": { "uuid": "9664c3f1-f0fc-4471-95d0-cd9b04f2067a", "symbol": "FR", "name": "First Industrial Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/9664c3f1-f0fc-4471-95d0-cd9b04f2067a/", "api_url": "https://sharemaestro.com/factors/api/tickers/9664c3f1-f0fc-4471-95d0-cd9b04f2067a/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.17, "value": 0.13, "quality": 0.3, "momentum": 0.79, "coverage": 1, "confidence": 1, "delta": 6 }, "headline_factors": { "price": 66.99, "market_cap": 8880892703.76, "pe_ratio": 31.2025, "earnings_yield": 0.033, "ebitda_to_ev": 0.0499, "shareholder_yield": 0.0282, "roe": 0.1025, "piotroski_f_score": 5, "momentum_12_1": 0.2976, "volatility_252d": 0.2122 }, "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": 31.2025, "ev_ebitda": 20.0437, "earnings_yield": 0.033, "fcf_yield": 0.1342, "shareholder_yield": 0.0282 }, "quality": { "roe": 0.1025, "roic": 0.0549, "gross_margin": 0.4974, "fcf_margin": 2.0341, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0843, "eps_growth_1y": 0.0503, "fcf_growth_1y": 0.2315 }, "momentum": { "price_return_12m": 0.3783, "momentum_12_1": 0.2976, "relative_strength": 0.21 }, "scores": { "value_percentile": 0.13, "quality_percentile": 0.3, "momentum_percentile": 0.79, "growth_composite": 75, "yield_composite": 31, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 61.08, "os": 0.44, "value": 0.22, "quality": 0.63, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 23.6521, "earnings_yield": 0.0433, "shareholder_yield": 0.03, "roe": 0.1241, "momentum_12_1": 0.2998 }, { "week_end_date": "2026-06-14", "price": 63.06, "os": 0.47, "value": 0.21, "quality": 0.65, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 24.4164, "earnings_yield": 0.0422, "shareholder_yield": 0.0291, "roe": 0.1241, "momentum_12_1": 0.2633 }, { "week_end_date": "2026-06-21", "price": 61.3, "os": 0.45, "value": 0.22, "quality": 0.66, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 23.7366, "earnings_yield": 0.0431, "shareholder_yield": 0.0299, "roe": 0.1241, "momentum_12_1": 0.3217 }, { "week_end_date": "2026-06-28", "price": 63.07, "os": 0.48, "value": 0.22, "quality": 0.63, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 24.4203, "earnings_yield": 0.0422, "shareholder_yield": 0.0291, "roe": 0.1241, "momentum_12_1": 0.2973 }, { "week_end_date": "2026-07-05", "price": 62.4, "os": 0.47, "value": 0.23, "quality": 0.65, "momentum": 0.77, "confidence": 0.991, "coverage": 1, "pe_ratio": 24.1625, "earnings_yield": 0.0426, "shareholder_yield": 0.0303, "roe": 0.1241, "momentum_12_1": 0.2736 }, { "week_end_date": "2026-07-12", "price": 65.01, "os": 0.22, "value": 0.2, "quality": 0.35, "momentum": 0.72, "confidence": 0.98, "coverage": 1, "pe_ratio": 25.1731, "earnings_yield": 0.0413, "shareholder_yield": 0.0291, "roe": 0.1241, "momentum_12_1": 0.3079 }, { "week_end_date": "2026-07-19", "price": 68.86, "os": 0.23, "value": 0.17, "quality": 0.34, "momentum": 0.79, "confidence": 0.969, "coverage": 1, "pe_ratio": 26.6639, "earnings_yield": 0.0395, "shareholder_yield": 0.0274, "roe": 0.1241, "momentum_12_1": 0.2572 }, { "week_end_date": "2026-07-26", "price": 66.99, "os": 0.17, "value": 0.13, "quality": 0.3, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 31.2025, "earnings_yield": 0.033, "shareholder_yield": 0.0282, "roe": 0.1025, "momentum_12_1": 0.2976 } ], "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": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "ebit": 383513000, "ebitda": 568829000, "pretax_income": 279361000, "tax_provision": 15282000, "net_income": 247443000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 276909000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 461336000, "capital_expenditure": 346451000, "free_cash_flow": 807787000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 344420000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "ebit": 383513000, "ebitda": 568829000, "pretax_income": 279361000, "tax_provision": 15282000, "net_income": 247443000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 276909000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 461336000, "capital_expenditure": 346451000, "free_cash_flow": 807787000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 344420000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "ebit": 383513000, "ebitda": 568829000, "pretax_income": 279361000, "tax_provision": 15282000, "net_income": 247443000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 276909000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 461336000, "capital_expenditure": 346451000, "free_cash_flow": 807787000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 344420000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "ebit": 383513000, "ebitda": 568829000, "pretax_income": 279361000, "tax_provision": 15282000, "net_income": 247443000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 276909000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 461336000, "capital_expenditure": 346451000, "free_cash_flow": 807787000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 344420000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "ebit": 383513000, "ebitda": 568829000, "pretax_income": 279361000, "tax_provision": 15282000, "net_income": 247443000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 276909000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 461336000, "capital_expenditure": 346451000, "free_cash_flow": 807787000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 344420000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "ebit": 383513000, "ebitda": 568829000, "pretax_income": 279361000, "tax_provision": 15282000, "net_income": 247443000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 276909000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 461336000, "capital_expenditure": 346451000, "free_cash_flow": 807787000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 344420000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 727076000, "cost_of_revenue": 562741000, "gross_profit": 164335000, "ebit": 383513000, "ebitda": 568829000, "pretax_income": 279361000, "tax_provision": 15282000, "net_income": 247443000, "net_income_to_common": 247443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 276909000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 461336000, "capital_expenditure": 346451000, "free_cash_flow": 807787000, "dividends_paid": 231220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 344420000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 669641000, "cost_of_revenue": 182821000, "gross_profit": 486820000, "ebit": 380741000, "ebitda": 557034000, "pretax_income": 302063000, "tax_provision": 6075000, "net_income": 287343000, "net_income_to_common": 287343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44512000, "total_current_assets": 248767000, "total_assets": 5261426000, "short_term_debt": 282000000, "long_term_debt": 1927303000, "total_debt": 2226911000, "total_liabilities": 2515398000, "total_equity": 2665607000, "shares_outstanding": 132416000, "goodwill_and_intangibles": 19311000 }, "cash_flow": { "operating_cash_flow": 350418000, "capital_expenditure": 215565000, "free_cash_flow": 565983000, "dividends_paid": 193482000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -17335000 } } ], "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": 194940000, "cost_of_revenue": 33001000, "gross_profit": 161939000, "ebit": -6089000, "ebitda": 43988000, "pretax_income": 78327000, "tax_provision": 78327000, "net_income": -2598000, "net_income_to_common": -2598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5780665000, "short_term_debt": null, "long_term_debt": 2565182000, "total_debt": 2574329000, "total_liabilities": 2911035000, "total_equity": 2776131000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 113972000, "capital_expenditure": 61012000, "free_cash_flow": 174984000, "dividends_paid": 68066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1090000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "ebit": 177281000, "ebitda": 227349000, "pretax_income": 151931000, "tax_provision": 4013000, "net_income": 143101000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5772370000, "short_term_debt": null, "long_term_debt": 2565126000, "total_debt": 2584365000, "total_liabilities": 2921071000, "total_equity": 2757800000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88913000, "capital_expenditure": 0, "free_cash_flow": 88913000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15910000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "ebit": 177281000, "ebitda": 227349000, "pretax_income": 151931000, "tax_provision": 4013000, "net_income": 143101000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5772370000, "short_term_debt": null, "long_term_debt": 2565126000, "total_debt": 2584365000, "total_liabilities": 2921071000, "total_equity": 2757800000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88913000, "capital_expenditure": 0, "free_cash_flow": 88913000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15910000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "ebit": 177281000, "ebitda": 227349000, "pretax_income": 151931000, "tax_provision": 4013000, "net_income": 143101000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5772370000, "short_term_debt": null, "long_term_debt": 2565126000, "total_debt": 2584365000, "total_liabilities": 2921071000, "total_equity": 2757800000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88913000, "capital_expenditure": 0, "free_cash_flow": 88913000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15910000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "ebit": 177281000, "ebitda": 227349000, "pretax_income": 151931000, "tax_provision": 4013000, "net_income": 143101000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5772370000, "short_term_debt": null, "long_term_debt": 2565126000, "total_debt": 2584365000, "total_liabilities": 2921071000, "total_equity": 2757800000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88913000, "capital_expenditure": 0, "free_cash_flow": 88913000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15910000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "ebit": 177281000, "ebitda": 227349000, "pretax_income": 151931000, "tax_provision": 4013000, "net_income": 143101000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5772370000, "short_term_debt": null, "long_term_debt": 2565126000, "total_debt": 2584365000, "total_liabilities": 2921071000, "total_equity": 2757800000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88913000, "capital_expenditure": 0, "free_cash_flow": 88913000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15910000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "ebit": 177281000, "ebitda": 227349000, "pretax_income": 151931000, "tax_provision": 4013000, "net_income": 143101000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5772370000, "short_term_debt": null, "long_term_debt": 2565126000, "total_debt": 2584365000, "total_liabilities": 2921071000, "total_equity": 2757800000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88913000, "capital_expenditure": 0, "free_cash_flow": 88913000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15910000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194827000, "cost_of_revenue": 153750000, "gross_profit": 41077000, "ebit": 177281000, "ebitda": 227349000, "pretax_income": 151931000, "tax_provision": 4013000, "net_income": 143101000, "net_income_to_common": 143101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37147000, "total_current_assets": 233874000, "total_assets": 5772370000, "short_term_debt": null, "long_term_debt": 2565126000, "total_debt": 2565126000, "total_liabilities": 2921071000, "total_equity": 2757800000, "shares_outstanding": 132503999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88913000, "capital_expenditure": 0, "free_cash_flow": 88913000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 15910000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188409000, "cost_of_revenue": 148849000, "gross_profit": 39560000, "ebit": 119376000, "ebitda": 167983000, "pretax_income": 96063000, "tax_provision": 9111000, "net_income": 78849000, "net_income_to_common": 78849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 270977000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 122108000, "capital_expenditure": 630292000, "free_cash_flow": 752400000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 149912000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188409000, "cost_of_revenue": 148849000, "gross_profit": 39560000, "ebit": 119376000, "ebitda": 167983000, "pretax_income": 96063000, "tax_provision": 9111000, "net_income": 78849000, "net_income_to_common": 78849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 270977000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 122108000, "capital_expenditure": 630292000, "free_cash_flow": 752400000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 149912000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188409000, "cost_of_revenue": 148849000, "gross_profit": 39560000, "ebit": 119376000, "ebitda": 167983000, "pretax_income": 96063000, "tax_provision": 9111000, "net_income": 78849000, "net_income_to_common": 78849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 270977000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 122108000, "capital_expenditure": 630292000, "free_cash_flow": 752400000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 149912000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188409000, "cost_of_revenue": 148849000, "gross_profit": 39560000, "ebit": 119376000, "ebitda": 167983000, "pretax_income": 96063000, "tax_provision": 9111000, "net_income": 78849000, "net_income_to_common": 78849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78032000, "total_current_assets": 270977000, "total_assets": 5688081000, "short_term_debt": 364000, "long_term_debt": 2370396000, "total_debt": 2572846000, "total_liabilities": 2929151000, "total_equity": 2671390000, "shares_outstanding": 132503999, "goodwill_and_intangibles": 32083000 }, "cash_flow": { "operating_cash_flow": 122108000, "capital_expenditure": 630292000, "free_cash_flow": 752400000, "dividends_paid": 60378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 149912000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }