{ "ticker": { "uuid": "9911b78d-6e3c-485f-a3be-4b1fdf6d9607", "symbol": "CUBE", "name": "CubeSmart", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/9911b78d-6e3c-485f-a3be-4b1fdf6d9607/", "api_url": "https://sharemaestro.com/factors/api/tickers/9911b78d-6e3c-485f-a3be-4b1fdf6d9607/" }, "latest_snapshot": { "ticker": { "uuid": "9911b78d-6e3c-485f-a3be-4b1fdf6d9607", "symbol": "CUBE", "name": "CubeSmart", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/9911b78d-6e3c-485f-a3be-4b1fdf6d9607/", "api_url": "https://sharemaestro.com/factors/api/tickers/9911b78d-6e3c-485f-a3be-4b1fdf6d9607/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.04, "value": 0.09, "quality": 0.23, "momentum": 0.3, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 42.09, "market_cap": 9529749686.7, "pe_ratio": 29.101, "earnings_yield": 0.034, "ebitda_to_ev": 0.054, "shareholder_yield": 0.0575, "roe": 0.1236, "piotroski_f_score": 5, "momentum_12_1": 0.0259, "volatility_252d": 0.237 }, "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": 29.101, "ev_ebitda": 18.5017, "earnings_yield": 0.034, "fcf_yield": 0.0501, "shareholder_yield": 0.0575 }, "quality": { "roe": 0.1236, "roic": 0.0542, "gross_margin": 0.1186, "fcf_margin": 0.5796, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0502, "eps_growth_1y": -0.1513, "fcf_growth_1y": -0.0215 }, "momentum": { "price_return_12m": 0.0601, "momentum_12_1": 0.0259, "relative_strength": -0.1083 }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.23, "momentum_percentile": 0.3, "growth_composite": 74, "yield_composite": 12, "overall_composite": 96, "os_score": 0.04, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 39.78, "os": 0.04, "value": 0.11, "quality": 0.25, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 27.507, "earnings_yield": 0.0354, "shareholder_yield": 0.0605, "roe": 0.1236, "momentum_12_1": -0.0258 }, { "week_end_date": "2026-06-14", "price": 41.34, "os": 0.04, "value": 0.1, "quality": 0.22, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 28.5852, "earnings_yield": 0.0344, "shareholder_yield": 0.0583, "roe": 0.1236, "momentum_12_1": -0.0705 }, { "week_end_date": "2026-06-21", "price": 40.09, "os": 0.04, "value": 0.11, "quality": 0.24, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 27.7185, "earnings_yield": 0.0352, "shareholder_yield": 0.0601, "roe": 0.1236, "momentum_12_1": -0.0147 }, { "week_end_date": "2026-06-28", "price": 40.73, "os": 0.05, "value": 0.11, "quality": 0.23, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 28.1621, "earnings_yield": 0.0348, "shareholder_yield": 0.0591, "roe": 0.1236, "momentum_12_1": -0.0164 }, { "week_end_date": "2026-07-05", "price": 40.98, "os": 0.04, "value": 0.11, "quality": 0.25, "momentum": 0.25, "confidence": 0.991, "coverage": 1, "pe_ratio": 28.3335, "earnings_yield": 0.0346, "shareholder_yield": 0.059, "roe": 0.1236, "momentum_12_1": -0.0426 }, { "week_end_date": "2026-07-12", "price": 40.19, "os": 0.03, "value": 0.12, "quality": 0.26, "momentum": 0.2, "confidence": 0.98, "coverage": 1, "pe_ratio": 27.7873, "earnings_yield": 0.0351, "shareholder_yield": 0.0602, "roe": 0.1236, "momentum_12_1": 0.0186 }, { "week_end_date": "2026-07-19", "price": 41.89, "os": 0.04, "value": 0.1, "quality": 0.23, "momentum": 0.29, "confidence": 0.969, "coverage": 1, "pe_ratio": 28.9627, "earnings_yield": 0.0341, "shareholder_yield": 0.0577, "roe": 0.1236, "momentum_12_1": 0.0178 }, { "week_end_date": "2026-07-26", "price": 42.09, "os": 0.04, "value": 0.09, "quality": 0.23, "momentum": 0.3, "confidence": 0.958, "coverage": 1, "pe_ratio": 29.101, "earnings_yield": 0.034, "shareholder_yield": 0.0575, "roe": 0.1236, "momentum_12_1": 0.0259 } ], "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": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "ebit": 445416000, "ebitda": 703567000, "pretax_income": 331317000, "tax_provision": null, "net_income": 333782000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 611674000, "capital_expenditure": 44786000, "free_cash_flow": 656460000, "dividends_paid": 476309000, "share_repurchases": -36022000, "shares_issued": null, "net_debt_issued": 413567000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "ebit": 445416000, "ebitda": 703567000, "pretax_income": 331317000, "tax_provision": null, "net_income": 333782000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 611674000, "capital_expenditure": 44786000, "free_cash_flow": 656460000, "dividends_paid": 476309000, "share_repurchases": -36022000, "shares_issued": null, "net_debt_issued": 413567000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "ebit": 445416000, "ebitda": 703567000, "pretax_income": 331317000, "tax_provision": null, "net_income": 333782000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 611674000, "capital_expenditure": 44786000, "free_cash_flow": 656460000, "dividends_paid": 476309000, "share_repurchases": -36022000, "shares_issued": null, "net_debt_issued": 413567000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "ebit": 445416000, "ebitda": 703567000, "pretax_income": 331317000, "tax_provision": null, "net_income": 333782000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 611674000, "capital_expenditure": 44786000, "free_cash_flow": 656460000, "dividends_paid": 476309000, "share_repurchases": -36022000, "shares_issued": null, "net_debt_issued": 413567000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "ebit": 445416000, "ebitda": 703567000, "pretax_income": 331317000, "tax_provision": null, "net_income": 333782000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 611674000, "capital_expenditure": 44786000, "free_cash_flow": 656460000, "dividends_paid": 476309000, "share_repurchases": -36022000, "shares_issued": null, "net_debt_issued": 413567000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "ebit": 445416000, "ebitda": 703567000, "pretax_income": 331317000, "tax_provision": null, "net_income": 333782000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 611674000, "capital_expenditure": 44786000, "free_cash_flow": 656460000, "dividends_paid": 476309000, "share_repurchases": -36022000, "shares_issued": null, "net_debt_issued": 413567000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1123110000, "cost_of_revenue": 867707000, "gross_profit": 255403000, "ebit": 445416000, "ebitda": 703567000, "pretax_income": 331317000, "tax_provision": null, "net_income": 333782000, "net_income_to_common": 333782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 611674000, "capital_expenditure": 44786000, "free_cash_flow": 656460000, "dividends_paid": 476309000, "share_repurchases": -36022000, "shares_issued": null, "net_debt_issued": 413567000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1066231000, "cost_of_revenue": 317750000, "gross_profit": 748481000, "ebit": 483115000, "ebitda": 688818000, "pretax_income": 391885000, "tax_provision": 391180000, "net_income": 391180000, "net_income_to_common": 391180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71560000, "total_current_assets": 196951000, "total_assets": 6394181000, "short_term_debt": 305933000, "long_term_debt": 2986546000, "total_debt": 3052214000, "total_liabilities": 3440313000, "total_equity": 2871856000, "shares_outstanding": 227150000, "goodwill_and_intangibles": 10332000 }, "cash_flow": { "operating_cash_flow": 631074000, "capital_expenditure": 43575000, "free_cash_flow": 674649000, "dividends_paid": 461769000, "share_repurchases": 0, "shares_issued": 118270000, "net_debt_issued": -50441000 } } ], "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": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "ebit": 113646000, "ebitda": 175084000, "pretax_income": 82887000, "tax_provision": null, "net_income": 82887000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_assets": 6598136000, "short_term_debt": 415100000, "long_term_debt": 3024567000, "total_debt": 3505201000, "total_liabilities": 3893477000, "total_equity": 2649263000, "shares_outstanding": 228206000, "goodwill_and_intangibles": 1789000 }, "cash_flow": { "operating_cash_flow": 148836000, "capital_expenditure": 0, "free_cash_flow": 148836000, "dividends_paid": 121068000, "share_repurchases": -34083000, "shares_issued": null, "net_debt_issued": 35992000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "ebit": 113646000, "ebitda": 175084000, "pretax_income": 82887000, "tax_provision": null, "net_income": 82887000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_assets": 6598136000, "short_term_debt": 415100000, "long_term_debt": 3024567000, "total_debt": 3505201000, "total_liabilities": 3893477000, "total_equity": 2649263000, "shares_outstanding": 228206000, "goodwill_and_intangibles": 1789000 }, "cash_flow": { "operating_cash_flow": 148836000, "capital_expenditure": 0, "free_cash_flow": 148836000, "dividends_paid": 121068000, "share_repurchases": -34083000, "shares_issued": null, "net_debt_issued": 35992000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "ebit": 113646000, "ebitda": 175084000, "pretax_income": 82887000, "tax_provision": null, "net_income": 82887000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_assets": 6598136000, "short_term_debt": 415100000, "long_term_debt": 3024567000, "total_debt": 3505201000, "total_liabilities": 3893477000, "total_equity": 2649263000, "shares_outstanding": 228206000, "goodwill_and_intangibles": 1789000 }, "cash_flow": { "operating_cash_flow": 148836000, "capital_expenditure": 0, "free_cash_flow": 148836000, "dividends_paid": 121068000, "share_repurchases": -34083000, "shares_issued": null, "net_debt_issued": 35992000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "ebit": 113646000, "ebitda": 175084000, "pretax_income": 82887000, "tax_provision": null, "net_income": 82887000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_assets": 6598136000, "short_term_debt": 415100000, "long_term_debt": 3024567000, "total_debt": 3505201000, "total_liabilities": 3893477000, "total_equity": 2649263000, "shares_outstanding": 228206000, "goodwill_and_intangibles": 1789000 }, "cash_flow": { "operating_cash_flow": 148836000, "capital_expenditure": 0, "free_cash_flow": 148836000, "dividends_paid": 121068000, "share_repurchases": -34083000, "shares_issued": null, "net_debt_issued": 35992000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "ebit": 113646000, "ebitda": 175084000, "pretax_income": 82887000, "tax_provision": null, "net_income": 82887000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_assets": 6598136000, "short_term_debt": 415100000, "long_term_debt": 3024567000, "total_debt": 3505201000, "total_liabilities": 3893477000, "total_equity": 2649263000, "shares_outstanding": 228206000, "goodwill_and_intangibles": 1789000 }, "cash_flow": { "operating_cash_flow": 148836000, "capital_expenditure": 0, "free_cash_flow": 148836000, "dividends_paid": 121068000, "share_repurchases": -34083000, "shares_issued": null, "net_debt_issued": 35992000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "ebit": 113646000, "ebitda": 175084000, "pretax_income": 82887000, "tax_provision": null, "net_income": 82887000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_assets": 6598136000, "short_term_debt": 415100000, "long_term_debt": 3024567000, "total_debt": 3505201000, "total_liabilities": 3893477000, "total_equity": 2649263000, "shares_outstanding": 228206000, "goodwill_and_intangibles": 1789000 }, "cash_flow": { "operating_cash_flow": 148836000, "capital_expenditure": 0, "free_cash_flow": 148836000, "dividends_paid": 121068000, "share_repurchases": -34083000, "shares_issued": null, "net_debt_issued": 35992000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 281929000, "cost_of_revenue": 212944000, "gross_profit": 68985000, "ebit": 113646000, "ebitda": 175084000, "pretax_income": 82887000, "tax_provision": null, "net_income": 82887000, "net_income_to_common": 82887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7258000, "total_current_assets": 122813000, "total_assets": 6598136000, "short_term_debt": 415100000, "long_term_debt": 3024567000, "total_debt": 3505201000, "total_liabilities": 3893477000, "total_equity": 2649263000, "shares_outstanding": 228206000, "goodwill_and_intangibles": 1789000 }, "cash_flow": { "operating_cash_flow": 148836000, "capital_expenditure": 0, "free_cash_flow": 148836000, "dividends_paid": 121068000, "share_repurchases": -34083000, "shares_issued": null, "net_debt_issued": 35992000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 282691000, "cost_of_revenue": 538409000, "gross_profit": -255718000, "ebit": 107253000, "ebitda": 173072000, "pretax_income": 77724000, "tax_provision": null, "net_income": 78695000, "net_income_to_common": 78695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 136491000, "capital_expenditure": 14776000, "free_cash_flow": 151267000, "dividends_paid": 119102000, "share_repurchases": -35622000, "shares_issued": null, "net_debt_issued": -29500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 282691000, "cost_of_revenue": 538409000, "gross_profit": -255718000, "ebit": 107253000, "ebitda": 173072000, "pretax_income": 77724000, "tax_provision": null, "net_income": 78695000, "net_income_to_common": 78695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 136491000, "capital_expenditure": 14776000, "free_cash_flow": 151267000, "dividends_paid": 119102000, "share_repurchases": -35622000, "shares_issued": null, "net_debt_issued": -29500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 282691000, "cost_of_revenue": 538409000, "gross_profit": -255718000, "ebit": 107253000, "ebitda": 173072000, "pretax_income": 77724000, "tax_provision": null, "net_income": 78695000, "net_income_to_common": 78695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 136491000, "capital_expenditure": 14776000, "free_cash_flow": 151267000, "dividends_paid": 119102000, "share_repurchases": -35622000, "shares_issued": null, "net_debt_issued": -29500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 282691000, "cost_of_revenue": 538409000, "gross_profit": -255718000, "ebit": 107253000, "ebitda": 173072000, "pretax_income": 77724000, "tax_provision": null, "net_income": 78695000, "net_income_to_common": 78695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 136491000, "capital_expenditure": 14776000, "free_cash_flow": 151267000, "dividends_paid": 119102000, "share_repurchases": -35622000, "shares_issued": null, "net_debt_issued": -29500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 282691000, "cost_of_revenue": 538409000, "gross_profit": -255718000, "ebit": 107253000, "ebitda": 173072000, "pretax_income": 77724000, "tax_provision": null, "net_income": 78695000, "net_income_to_common": 78695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5782000, "total_current_assets": 44086000, "total_assets": 6643193000, "short_term_debt": 345907000, "long_term_debt": 3023962000, "total_debt": 3533919999, "total_liabilities": 3861117000, "total_equity": 2719443000, "shares_outstanding": 229160000, "goodwill_and_intangibles": 7792000 }, "cash_flow": { "operating_cash_flow": 136491000, "capital_expenditure": 14776000, "free_cash_flow": 151267000, "dividends_paid": 119102000, "share_repurchases": -35622000, "shares_issued": null, "net_debt_issued": -29500000 } } ] }, "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 } }