{ "ticker": { "uuid": "9edb298c-668b-4d5a-a3bf-5168cb6aeec0", "symbol": "CDP", "name": "COPT Defense Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/9edb298c-668b-4d5a-a3bf-5168cb6aeec0/", "api_url": "https://sharemaestro.com/factors/api/tickers/9edb298c-668b-4d5a-a3bf-5168cb6aeec0/" }, "latest_snapshot": { "ticker": { "uuid": "9edb298c-668b-4d5a-a3bf-5168cb6aeec0", "symbol": "CDP", "name": "COPT Defense Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/9edb298c-668b-4d5a-a3bf-5168cb6aeec0/", "api_url": "https://sharemaestro.com/factors/api/tickers/9edb298c-668b-4d5a-a3bf-5168cb6aeec0/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.15, "value": 0.1, "quality": 0.32, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": 27 }, "headline_factors": { "price": 37.96, "market_cap": 4303786478.68, "pe_ratio": 26.2292, "earnings_yield": 0.0369, "ebitda_to_ev": 0.0609, "shareholder_yield": 0.0329, "roe": 0.1074, "piotroski_f_score": 4, "momentum_12_1": 0.4254, "volatility_252d": 0.2223 }, "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": 26.2292, "ev_ebitda": 16.4098, "earnings_yield": 0.0369, "fcf_yield": 0.0331, "shareholder_yield": 0.0329 }, "quality": { "roe": 0.1074, "roic": 0.0621, "gross_margin": 0.3763, "fcf_margin": 0.2955, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.045, "eps_growth_1y": 0.1372, "fcf_growth_1y": -0.3623 }, "momentum": { "price_return_12m": 0.4364, "momentum_12_1": 0.4254, "relative_strength": -18.3691 }, "scores": { "value_percentile": 0.1, "quality_percentile": 0.32, "momentum_percentile": 0.74, "growth_composite": 71, "yield_composite": 27, "overall_composite": 85, "os_score": 0.15, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 32.37, "os": 0.45, "value": 0.23, "quality": 0.7, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 23.5026, "earnings_yield": 0.0405, "shareholder_yield": 0.0382, "roe": 0.1031, "momentum_12_1": 0.1663 }, { "week_end_date": "2026-06-14", "price": 34.24, "os": 0.46, "value": 0.21, "quality": 0.69, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 24.8631, "earnings_yield": 0.0391, "shareholder_yield": 0.0361, "roe": 0.1031, "momentum_12_1": 0.1471 }, { "week_end_date": "2026-06-21", "price": 33.23, "os": 0.45, "value": 0.22, "quality": 0.72, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 24.1289, "earnings_yield": 0.0398, "shareholder_yield": 0.0372, "roe": 0.1031, "momentum_12_1": 0.1651 }, { "week_end_date": "2026-06-28", "price": 36.0, "os": 0.5, "value": 0.2, "quality": 0.72, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 26.1444, "earnings_yield": 0.038, "shareholder_yield": 0.0343, "roe": 0.1031, "momentum_12_1": 0.1944 }, { "week_end_date": "2026-07-05", "price": 37.67, "os": 0.45, "value": 0.19, "quality": 0.71, "momentum": 0.77, "confidence": 0.991, "coverage": 1, "pe_ratio": 27.3546, "earnings_yield": 0.0369, "shareholder_yield": 0.0332, "roe": 0.1031, "momentum_12_1": 0.1768 }, { "week_end_date": "2026-07-12", "price": 36.52, "os": 0.44, "value": 0.2, "quality": 0.72, "momentum": 0.7, "confidence": 0.98, "coverage": 1, "pe_ratio": 26.5195, "earnings_yield": 0.0376, "shareholder_yield": 0.0342, "roe": 0.1031, "momentum_12_1": 0.2498 }, { "week_end_date": "2026-07-19", "price": 37.59, "os": 0.45, "value": 0.18, "quality": 0.7, "momentum": 0.78, "confidence": 0.969, "coverage": 1, "pe_ratio": 27.2965, "earnings_yield": 0.037, "shareholder_yield": 0.0333, "roe": 0.1031, "momentum_12_1": 0.2316 }, { "week_end_date": "2026-07-26", "price": 38.03, "os": 0.42, "value": 0.16, "quality": 0.7, "momentum": 0.8, "confidence": 0.958, "coverage": 1, "pe_ratio": 27.6161, "earnings_yield": 0.0367, "shareholder_yield": 0.0329, "roe": 0.1031, "momentum_12_1": 0.3259 }, { "week_end_date": "2026-08-02", "price": 37.96, "os": 0.15, "value": 0.1, "quality": 0.32, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 26.2292, "earnings_yield": 0.0369, "shareholder_yield": 0.0329, "roe": 0.1074, "momentum_12_1": 0.4254 } ], "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": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 371739000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 371739000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 371739000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 371739000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 371739000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 371739000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 371739000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 371739000 } } ], "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": 197392000, "cost_of_revenue": 78609000, "gross_profit": 118783000, "ebit": 64207000, "ebitda": 106496000, "pretax_income": 48456000, "tax_provision": 34000, "net_income": 46300000, "net_income_to_common": 46300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24157000, "total_current_assets": 333824000, "total_assets": 4515281000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2634921000, "total_liabilities": 2909439000, "total_equity": 1528224000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -96414000, "capital_expenditure": 6239000, "free_cash_flow": -90175000, "dividends_paid": 34554360, "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": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 64259000, "ebitda": 106944000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2590726000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 6239000, "free_cash_flow": 102653000, "dividends_paid": 34555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222397000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 64259000, "ebitda": 106944000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2590726000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 6239000, "free_cash_flow": 102653000, "dividends_paid": 34555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222397000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 64259000, "ebitda": 106944000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2590726000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 6239000, "free_cash_flow": 102653000, "dividends_paid": 34555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222397000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 64259000, "ebitda": 106944000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2590726000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 6239000, "free_cash_flow": 102653000, "dividends_paid": 34555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222397000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 64259000, "ebitda": 106944000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2590726000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 6239000, "free_cash_flow": 102653000, "dividends_paid": 34555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222397000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 64259000, "ebitda": 106944000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2590726000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 6239000, "free_cash_flow": 102653000, "dividends_paid": 34555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222397000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 64259000, "ebitda": 106944000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2590726000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 6239000, "free_cash_flow": 102653000, "dividends_paid": 34555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222397000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 58316000, "ebitda": 101001000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2590726000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 18926000, "free_cash_flow": 115340000, "dividends_paid": 320, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222397000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197357000, "cost_of_revenue": 169498000, "gross_profit": 27859000, "ebit": 64106000, "ebitda": 106369000, "pretax_income": 42497000, "tax_provision": 115000, "net_income": 37501000, "net_income_to_common": 37501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113583000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 84449000, "capital_expenditure": 23474000, "free_cash_flow": 107923000, "dividends_paid": 34443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 324115000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197357000, "cost_of_revenue": 169498000, "gross_profit": 27859000, "ebit": 64106000, "ebitda": 106369000, "pretax_income": 42497000, "tax_provision": 115000, "net_income": 37501000, "net_income_to_common": 37501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113583000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 84449000, "capital_expenditure": 23474000, "free_cash_flow": 107923000, "dividends_paid": 34443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 324115000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 197357000, "cost_of_revenue": 169498000, "gross_profit": 27859000, "ebit": 64106000, "ebitda": 106369000, "pretax_income": 42497000, "tax_provision": 115000, "net_income": 37501000, "net_income_to_common": 37501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2812846000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113583000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 84449000, "capital_expenditure": 23474000, "free_cash_flow": 107923000, "dividends_paid": 34443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 324115000 } } ] }, "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": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }