{ "ticker": { "uuid": "ac3e5581-0be8-4758-9030-4b8b342741b1", "symbol": "BXP", "name": "BXP, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/ac3e5581-0be8-4758-9030-4b8b342741b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ac3e5581-0be8-4758-9030-4b8b342741b1/" }, "latest_snapshot": { "ticker": { "uuid": "ac3e5581-0be8-4758-9030-4b8b342741b1", "symbol": "BXP", "name": "BXP, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/ac3e5581-0be8-4758-9030-4b8b342741b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ac3e5581-0be8-4758-9030-4b8b342741b1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.16, "value": 0.21, "quality": 0.63, "momentum": 0.25, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 69.11, "market_cap": 11021482492.01, "pe_ratio": 34.7323, "earnings_yield": 0.0328, "ebitda_to_ev": 0.0647, "shareholder_yield": 0.0405, "roe": 0.0616, "piotroski_f_score": 5, "momentum_12_1": -0.0398, "volatility_252d": 0.2638 }, "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": 34.7323, "ev_ebitda": 15.4669, "earnings_yield": 0.0328, "fcf_yield": 0.066, "shareholder_yield": 0.0405 }, "quality": { "roe": 0.0616, "roic": 0.0347, "gross_margin": 0.602, "fcf_margin": 0.5496, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0162, "eps_growth_1y": null, "fcf_growth_1y": 0.1099 }, "momentum": { "price_return_12m": -0.0051, "momentum_12_1": -0.0398, "relative_strength": -0.1734 }, "scores": { "value_percentile": 0.21, "quality_percentile": 0.63, "momentum_percentile": 0.25, "growth_composite": 94, "yield_composite": 19, "overall_composite": 84, "os_score": 0.16, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 61.68, "os": 0.16, "value": 0.25, "quality": 0.63, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.9976, "earnings_yield": 0.0342, "shareholder_yield": 0.0499, "roe": 0.0616, "momentum_12_1": -0.168 }, { "week_end_date": "2026-06-14", "price": 65.59, "os": 0.09, "value": 0.23, "quality": 0.34, "momentum": 0.24, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 32.962, "earnings_yield": 0.0335, "shareholder_yield": 0.047, "roe": 0.0616, "momentum_12_1": -0.158 }, { "week_end_date": "2026-06-21", "price": 64.02, "os": 0.17, "value": 0.24, "quality": 0.66, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 32.1763, "earnings_yield": 0.0338, "shareholder_yield": 0.0481, "roe": 0.0616, "momentum_12_1": -0.1246 }, { "week_end_date": "2026-06-28", "price": 66.7, "os": 0.11, "value": 0.25, "quality": 0.35, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.519, "earnings_yield": 0.0333, "shareholder_yield": 0.0462, "roe": 0.0616, "momentum_12_1": -0.0922 }, { "week_end_date": "2026-07-05", "price": 69.32, "os": 0.09, "value": 0.23, "quality": 0.34, "momentum": 0.27, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 34.8378, "earnings_yield": 0.0328, "shareholder_yield": 0.0404, "roe": 0.0616, "momentum_12_1": -0.0737 }, { "week_end_date": "2026-07-12", "price": 66.82, "os": 0.08, "value": 0.24, "quality": 0.36, "momentum": 0.17, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 33.5814, "earnings_yield": 0.0333, "shareholder_yield": 0.0419, "roe": 0.0616, "momentum_12_1": -0.042 }, { "week_end_date": "2026-07-19", "price": 69.85, "os": 0.16, "value": 0.21, "quality": 0.63, "momentum": 0.27, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 35.1042, "earnings_yield": 0.0327, "shareholder_yield": 0.0401, "roe": 0.0616, "momentum_12_1": -0.0402 }, { "week_end_date": "2026-07-26", "price": 69.11, "os": 0.16, "value": 0.21, "quality": 0.63, "momentum": 0.25, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 34.7323, "earnings_yield": 0.0328, "shareholder_yield": 0.0405, "roe": 0.0616, "momentum_12_1": -0.0398 } ], "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": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "ebit": 1031652000, "ebitda": 1938415773, "pretax_income": 383995000, "tax_provision": null, "net_income": 276800000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 158869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245157000, "capital_expenditure": 555495000, "free_cash_flow": 1800652000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 382087000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "ebit": 1031652000, "ebitda": 1938415773, "pretax_income": 383995000, "tax_provision": null, "net_income": 276800000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 158869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245157000, "capital_expenditure": 555495000, "free_cash_flow": 1800652000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 382087000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "ebit": 1031652000, "ebitda": 1938415773, "pretax_income": 383995000, "tax_provision": null, "net_income": 276800000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 158869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245157000, "capital_expenditure": 555495000, "free_cash_flow": 1800652000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 382087000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "ebit": 1031652000, "ebitda": 1938415773, "pretax_income": 383995000, "tax_provision": null, "net_income": 276800000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 158869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245157000, "capital_expenditure": 555495000, "free_cash_flow": 1800652000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 382087000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "ebit": 1031652000, "ebitda": 1938415773, "pretax_income": 383995000, "tax_provision": null, "net_income": 276800000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 158869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245157000, "capital_expenditure": 555495000, "free_cash_flow": 1800652000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 382087000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "ebit": 1031652000, "ebitda": 1938415773, "pretax_income": 383995000, "tax_provision": null, "net_income": 276800000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 158869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245157000, "capital_expenditure": 555495000, "free_cash_flow": 1800652000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 382087000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3482279000, "cost_of_revenue": 1373346000, "gross_profit": 2108933000, "ebit": 1031652000, "ebitda": 1938415773, "pretax_income": 383995000, "tax_provision": null, "net_income": 276800000, "net_income_to_common": 276800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 158869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1245157000, "capital_expenditure": 555495000, "free_cash_flow": 1800652000, "dividends_paid": 643107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 382087000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3407719000, "cost_of_revenue": 1322126000, "gross_profit": 2085593000, "ebit": 729305000, "ebitda": 1618758000, "pretax_income": 84188000, "tax_provision": 69916000, "net_income": 14272000, "net_income_to_common": 14272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1254882000, "total_current_assets": 3080991000, "total_assets": 26084980000, "short_term_debt": 571252000, "long_term_debt": 15720499000, "total_debt": 17324154000, "total_liabilities": 18137324000, "total_equity": 5413306000, "shares_outstanding": 157793000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1234501000, "capital_expenditure": 447979000, "free_cash_flow": 1682480000, "dividends_paid": 689870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 132344000 } } ], "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": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "ebit": 179340000, "ebitda": 407307000, "pretax_income": 133006000, "tax_provision": null, "net_income": 101576000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_assets": 25102250000, "short_term_debt": 750000000, "long_term_debt": 14864009000, "total_debt": 15971048000, "total_liabilities": 17383929000, "total_equity": 5152113000, "shares_outstanding": 158712500, "goodwill_and_intangibles": 830917000 }, "cash_flow": { "operating_cash_flow": 156466000, "capital_expenditure": 288298000, "free_cash_flow": 444764000, "dividends_paid": 124089000, "share_repurchases": -896000, "shares_issued": null, "net_debt_issued": -1004521000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "ebit": 179340000, "ebitda": 407307000, "pretax_income": 133006000, "tax_provision": null, "net_income": 101576000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_assets": 25102250000, "short_term_debt": 750000000, "long_term_debt": 14864009000, "total_debt": 15971048000, "total_liabilities": 17383929000, "total_equity": 5152113000, "shares_outstanding": 158712500, "goodwill_and_intangibles": 830917000 }, "cash_flow": { "operating_cash_flow": 156466000, "capital_expenditure": 288298000, "free_cash_flow": 444764000, "dividends_paid": 124089000, "share_repurchases": -896000, "shares_issued": null, "net_debt_issued": -1004521000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "ebit": 179340000, "ebitda": 407307000, "pretax_income": 133006000, "tax_provision": null, "net_income": 101576000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_assets": 25102250000, "short_term_debt": 750000000, "long_term_debt": 14864009000, "total_debt": 15971048000, "total_liabilities": 17383929000, "total_equity": 5152113000, "shares_outstanding": 158712500, "goodwill_and_intangibles": 830917000 }, "cash_flow": { "operating_cash_flow": 156466000, "capital_expenditure": 288298000, "free_cash_flow": 444764000, "dividends_paid": 124089000, "share_repurchases": -896000, "shares_issued": null, "net_debt_issued": -1004521000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "ebit": 179340000, "ebitda": 407307000, "pretax_income": 133006000, "tax_provision": null, "net_income": 101576000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_assets": 25102250000, "short_term_debt": 750000000, "long_term_debt": 14864009000, "total_debt": 15971048000, "total_liabilities": 17383929000, "total_equity": 5152113000, "shares_outstanding": 158712500, "goodwill_and_intangibles": 830917000 }, "cash_flow": { "operating_cash_flow": 156466000, "capital_expenditure": 288298000, "free_cash_flow": 444764000, "dividends_paid": 124089000, "share_repurchases": -896000, "shares_issued": null, "net_debt_issued": -1004521000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "ebit": 179340000, "ebitda": 407307000, "pretax_income": 133006000, "tax_provision": null, "net_income": 101576000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_assets": 25102250000, "short_term_debt": 750000000, "long_term_debt": 14864009000, "total_debt": 15971048000, "total_liabilities": 17383929000, "total_equity": 5152113000, "shares_outstanding": 158712500, "goodwill_and_intangibles": 830917000 }, "cash_flow": { "operating_cash_flow": 156466000, "capital_expenditure": 288298000, "free_cash_flow": 444764000, "dividends_paid": 124089000, "share_repurchases": -896000, "shares_issued": null, "net_debt_issued": -1004521000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "ebit": 179340000, "ebitda": 407307000, "pretax_income": 133006000, "tax_provision": null, "net_income": 101576000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_assets": 25102250000, "short_term_debt": 750000000, "long_term_debt": 14864009000, "total_debt": 15971048000, "total_liabilities": 17383929000, "total_equity": 5152113000, "shares_outstanding": 158712500, "goodwill_and_intangibles": 830917000 }, "cash_flow": { "operating_cash_flow": 156466000, "capital_expenditure": 288298000, "free_cash_flow": 444764000, "dividends_paid": 124089000, "share_repurchases": -896000, "shares_issued": null, "net_debt_issued": -1004521000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 872148000, "cost_of_revenue": 356934000, "gross_profit": 515214000, "ebit": 179340000, "ebitda": 407307000, "pretax_income": 133006000, "tax_provision": null, "net_income": 101576000, "net_income_to_common": 101576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512783000, "total_current_assets": 833811000, "total_assets": 25102250000, "short_term_debt": 750000000, "long_term_debt": 14864009000, "total_debt": 15971048000, "total_liabilities": 17383929000, "total_equity": 5152113000, "shares_outstanding": 158712500, "goodwill_and_intangibles": 830917000 }, "cash_flow": { "operating_cash_flow": 156466000, "capital_expenditure": 288298000, "free_cash_flow": 444764000, "dividends_paid": 124089000, "share_repurchases": -896000, "shares_issued": null, "net_debt_issued": -1004521000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 877097000, "cost_of_revenue": 348856000, "gross_profit": 528241000, "ebit": 445050000, "ebitda": 681197000, "pretax_income": 294789000, "tax_provision": null, "net_income": 248486000, "net_income_to_common": 248486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 159115000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 407752000, "capital_expenditure": 140641000, "free_cash_flow": 548393000, "dividends_paid": 123387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4544000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 877097000, "cost_of_revenue": 348856000, "gross_profit": 528241000, "ebit": 445050000, "ebitda": 681197000, "pretax_income": 294789000, "tax_provision": null, "net_income": 248486000, "net_income_to_common": 248486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 159115000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 407752000, "capital_expenditure": 140641000, "free_cash_flow": 548393000, "dividends_paid": 123387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4544000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 877097000, "cost_of_revenue": 348856000, "gross_profit": 528241000, "ebit": 445050000, "ebitda": 681197000, "pretax_income": 294789000, "tax_provision": null, "net_income": 248486000, "net_income_to_common": 248486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 159115000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 407752000, "capital_expenditure": 140641000, "free_cash_flow": 548393000, "dividends_paid": 123387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4544000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 877097000, "cost_of_revenue": 348856000, "gross_profit": 528241000, "ebit": 445050000, "ebitda": 681197000, "pretax_income": 294789000, "tax_provision": null, "net_income": 248486000, "net_income_to_common": 248486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 159115000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 407752000, "capital_expenditure": 140641000, "free_cash_flow": 548393000, "dividends_paid": 123387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4544000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 877097000, "cost_of_revenue": 348856000, "gross_profit": 528241000, "ebit": 445050000, "ebitda": 681197000, "pretax_income": 294789000, "tax_provision": null, "net_income": 248486000, "net_income_to_common": 248486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1478206000, "total_current_assets": 3374672000, "total_assets": 26166164000, "short_term_debt": 750000000, "long_term_debt": 15859483000, "total_debt": 17358735000, "total_liabilities": 18481462000, "total_equity": 5147190000, "shares_outstanding": 159115000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 407752000, "capital_expenditure": 140641000, "free_cash_flow": 548393000, "dividends_paid": 123387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4544000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }