{ "ticker": { "uuid": "f1aa1326-95a7-4a2e-bcea-d1088d035cbe", "symbol": "TK", "name": "Teekay Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/f1aa1326-95a7-4a2e-bcea-d1088d035cbe/", "api_url": "https://sharemaestro.com/factors/api/tickers/f1aa1326-95a7-4a2e-bcea-d1088d035cbe/" }, "latest_snapshot": { "ticker": { "uuid": "f1aa1326-95a7-4a2e-bcea-d1088d035cbe", "symbol": "TK", "name": "Teekay Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/f1aa1326-95a7-4a2e-bcea-d1088d035cbe/", "api_url": "https://sharemaestro.com/factors/api/tickers/f1aa1326-95a7-4a2e-bcea-d1088d035cbe/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.98, "value": 0.98, "quality": 0.76, "momentum": 0.86, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 10.64, "market_cap": 925805775.44, "pe_ratio": 5.2713, "earnings_yield": 0.2492, "ebitda_to_ev": 0.2643, "shareholder_yield": 0.0993, "roe": 0.0812, "piotroski_f_score": 5, "momentum_12_1": 0.6995, "volatility_252d": 0.3483 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 5.2713, "ev_ebitda": 3.7841, "earnings_yield": 0.2492, "fcf_yield": 0.3369, "shareholder_yield": 0.0993 }, "quality": { "roe": 0.0812, "roic": 0.2166, "gross_margin": 0.2604, "fcf_margin": 0.4932, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0766, "eps_growth_1y": 0.1319, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.5183, "momentum_12_1": 0.6995, "relative_strength": 0.3693 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.76, "momentum_percentile": 0.86, "growth_composite": 83, "yield_composite": 5, "overall_composite": 2, "os_score": 0.98, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.56, "os": 0.98, "value": 0.95, "quality": 0.76, "momentum": 0.88, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.4182, "earnings_yield": 0.2364, "shareholder_yield": 0.1779, "roe": 0.0963, "momentum_12_1": 0.8532 }, { "week_end_date": "2026-06-14", "price": 12.33, "os": 0.98, "value": 0.95, "quality": 0.77, "momentum": 0.9, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.3786, "earnings_yield": 0.2266, "shareholder_yield": 0.1668, "roe": 0.0963, "momentum_12_1": 0.6634 }, { "week_end_date": "2026-06-21", "price": 11.91, "os": 0.97, "value": 0.95, "quality": 0.74, "momentum": 0.86, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.8547, "earnings_yield": 0.2318, "shareholder_yield": 0.1727, "roe": 0.0963, "momentum_12_1": 0.6711 }, { "week_end_date": "2026-06-28", "price": 10.75, "os": 0.98, "value": 0.96, "quality": 0.77, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.4079, "earnings_yield": 0.2476, "shareholder_yield": 0.1913, "roe": 0.0963, "momentum_12_1": 0.6646 }, { "week_end_date": "2026-07-05", "price": 10.31, "os": 0.97, "value": 0.97, "quality": 0.75, "momentum": 0.84, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 12.8591, "earnings_yield": 0.2542, "shareholder_yield": 0.1025, "roe": 0.0963, "momentum_12_1": 0.6134 }, { "week_end_date": "2026-07-12", "price": 10.99, "os": 0.98, "value": 0.97, "quality": 0.81, "momentum": 0.8, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 13.7073, "earnings_yield": 0.2442, "shareholder_yield": 0.0962, "roe": 0.0323, "momentum_12_1": 0.7231 }, { "week_end_date": "2026-07-19", "price": 10.64, "os": 0.98, "value": 0.98, "quality": 0.76, "momentum": 0.86, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 5.2713, "earnings_yield": 0.2492, "shareholder_yield": 0.0993, "roe": 0.0812, "momentum_12_1": 0.6995 } ], "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": 949520000, "cost_of_revenue": 688116000, "gross_profit": 261404000, "ebit": 350297000, "ebitda": 436927000, "pretax_income": 347401000, "tax_provision": -4584000, "net_income": 98111000, "net_income_to_common": 98111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941427000, "total_current_assets": 1197187000, "total_assets": 2396825000, "short_term_debt": 21107000, "long_term_debt": null, "total_debt": 46377000, "total_liabilities": 234222000, "total_equity": 724529000, "shares_outstanding": 86062000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": -4946000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949520000, "cost_of_revenue": 688116000, "gross_profit": 261404000, "ebit": 350297000, "ebitda": 436927000, "pretax_income": 347401000, "tax_provision": -4584000, "net_income": 98111000, "net_income_to_common": 98111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941427000, "total_current_assets": 1197187000, "total_assets": 2396825000, "short_term_debt": 21107000, "long_term_debt": null, "total_debt": 46377000, "total_liabilities": 234222000, "total_equity": 724529000, "shares_outstanding": 86062000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": -4946000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949520000, "cost_of_revenue": 688116000, "gross_profit": 261404000, "ebit": 206637000, "ebitda": 293267000, "pretax_income": 347401000, "tax_provision": -4584000, "net_income": 98111000, "net_income_to_common": 98111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941427000, "total_current_assets": 1197187000, "total_assets": 2396825000, "short_term_debt": 21107000, "long_term_debt": null, "total_debt": 46377000, "total_liabilities": 234222000, "total_equity": 724529000, "shares_outstanding": 86062000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": -4946000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949520000, "cost_of_revenue": 688116000, "gross_profit": 261404000, "ebit": 206637000, "ebitda": 293267000, "pretax_income": 347401000, "tax_provision": -4584000, "net_income": 98111000, "net_income_to_common": 98111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941427000, "total_current_assets": 1197187000, "total_assets": 2396825000, "short_term_debt": 21107000, "long_term_debt": null, "total_debt": 46377000, "total_liabilities": 234222000, "total_equity": 724529000, "shares_outstanding": 86062000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": -4946000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949520000, "cost_of_revenue": 688116000, "gross_profit": 261404000, "ebit": 206637000, "ebitda": 293267000, "pretax_income": 347401000, "tax_provision": -4584000, "net_income": 98111000, "net_income_to_common": 98111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941427000, "total_current_assets": 1197187000, "total_assets": 2396825000, "short_term_debt": 21107000, "long_term_debt": null, "total_debt": 46377000, "total_liabilities": 234222000, "total_equity": 724529000, "shares_outstanding": 86062000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949520000, "cost_of_revenue": 688116000, "gross_profit": 261404000, "ebit": 206637000, "ebitda": 293267000, "pretax_income": 347401000, "tax_provision": -4584000, "net_income": 98111000, "net_income_to_common": 98111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 941427000, "total_current_assets": 1197187000, "total_assets": 2396825000, "short_term_debt": 21107000, "long_term_debt": null, "total_debt": 46377000, "total_liabilities": 234222000, "total_equity": 724529000, "shares_outstanding": 86062000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": -4946000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1220374000, "cost_of_revenue": 826517000, "gross_profit": 393857000, "ebit": 409566000, "ebitda": 503148000, "pretax_income": 402024000, "tax_provision": 405000, "net_income": 133770000, "net_income_to_common": 133770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 685331000, "total_current_assets": 927059000, "total_assets": 2153115000, "short_term_debt": 28139000, "long_term_debt": null, "total_debt": 65553000, "total_liabilities": 217948000, "total_equity": 709763000, "shares_outstanding": 93275031, "goodwill_and_intangibles": 24307000 }, "cash_flow": { "operating_cash_flow": 467185000, "capital_expenditure": 75345000, "free_cash_flow": 542530000, "dividends_paid": 85018000, "share_repurchases": -116295000, "shares_issued": 0, "net_debt_issued": -142168000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1220374000, "cost_of_revenue": 826517000, "gross_profit": 393857000, "ebit": 409566000, "ebitda": 503148000, "pretax_income": 402024000, "tax_provision": 405000, "net_income": 133770000, "net_income_to_common": 133770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 685331000, "total_current_assets": 927059000, "total_assets": 2153115000, "short_term_debt": 28139000, "long_term_debt": null, "total_debt": 65553000, "total_liabilities": 217948000, "total_equity": 709763000, "shares_outstanding": 93275031, "goodwill_and_intangibles": 24307000 }, "cash_flow": { "operating_cash_flow": 467185000, "capital_expenditure": 75345000, "free_cash_flow": 542530000, "dividends_paid": 85018000, "share_repurchases": -116295000, "shares_issued": 0, "net_debt_issued": -142168000 } } ], "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": 285821000, "cost_of_revenue": 128509999, "gross_profit": 157584000, "ebit": 147213000, "ebitda": 147213000, "pretax_income": 157550000, "tax_provision": 3999000, "net_income": 153551000, "net_income_to_common": 153551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -2162603000, "total_equity": 2162603000, "shares_outstanding": 86698000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "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": 285821000, "cost_of_revenue": 128509999, "gross_profit": 157584000, "ebit": 147213000, "ebitda": 147213000, "pretax_income": 157550000, "tax_provision": 3999000, "net_income": 47684000, "net_income_to_common": 47684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -2162603000, "total_equity": 2162603000, "shares_outstanding": 86698000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "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": 285821000, "cost_of_revenue": 128509999, "gross_profit": 157584000, "ebit": 147213000, "ebitda": 147213000, "pretax_income": null, "tax_provision": 3999000, "net_income": 47684000, "net_income_to_common": 47684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 86698000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "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": 285821000, "cost_of_revenue": null, "gross_profit": null, "ebit": 147213000, "ebitda": 147213000, "pretax_income": null, "tax_provision": null, "net_income": 47684000, "net_income_to_common": 47684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 86698000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "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": 285821000, "cost_of_revenue": null, "gross_profit": null, "ebit": 147213000, "ebitda": 147213000, "pretax_income": null, "tax_provision": null, "net_income": 47684000, "net_income_to_common": 47684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 86698000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "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": 285821000, "cost_of_revenue": null, "gross_profit": null, "ebit": 147213000, "ebitda": 147213000, "pretax_income": null, "tax_provision": null, "net_income": 47684000, "net_income_to_common": 47684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 86698000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257702000, "cost_of_revenue": 289352000, "gross_profit": 196835000, "ebit": 109661000, "ebitda": 109661000, "pretax_income": 211313000, "tax_provision": null, "net_income": 34969000, "net_income_to_common": 34969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940735000, "total_current_assets": 1197187000, "total_assets": 2360070000, "short_term_debt": 21107000, "long_term_debt": 25270000, "total_debt": 46377000, "total_liabilities": 197467000, "total_equity": 724529000, "shares_outstanding": 87423000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 85557000, "capital_expenditure": 64625500, "free_cash_flow": 150182500, "dividends_paid": 42634500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257702000, "cost_of_revenue": 289352000, "gross_profit": 196835000, "ebit": 109661000, "ebitda": 109661000, "pretax_income": 211313000, "tax_provision": null, "net_income": 34969000, "net_income_to_common": 34969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940735000, "total_current_assets": 1197187000, "total_assets": 2360070000, "short_term_debt": 21107000, "long_term_debt": 25270000, "total_debt": 46377000, "total_liabilities": 197467000, "total_equity": 724529000, "shares_outstanding": 87423000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 85557000, "capital_expenditure": 64625500, "free_cash_flow": 150182500, "dividends_paid": 42634500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257702000, "cost_of_revenue": 289352000, "gross_profit": 196835000, "ebit": 109661000, "ebitda": 109661000, "pretax_income": 211313000, "tax_provision": null, "net_income": 34969000, "net_income_to_common": 34969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940735000, "total_current_assets": 1197187000, "total_assets": 2360070000, "short_term_debt": 21107000, "long_term_debt": 25270000, "total_debt": 46377000, "total_liabilities": 197467000, "total_equity": 724529000, "shares_outstanding": 87423000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257702000, "cost_of_revenue": 289352000, "gross_profit": 196835000, "ebit": 109661000, "ebitda": 109661000, "pretax_income": 211313000, "tax_provision": null, "net_income": 34969000, "net_income_to_common": 34969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940735000, "total_current_assets": 1197187000, "total_assets": 2360070000, "short_term_debt": 21107000, "long_term_debt": 25270000, "total_debt": 46377000, "total_liabilities": 197467000, "total_equity": 724529000, "shares_outstanding": 87423000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257702000, "cost_of_revenue": 289352000, "gross_profit": 196835000, "ebit": 109661000, "ebitda": 109661000, "pretax_income": 211313000, "tax_provision": null, "net_income": 34969000, "net_income_to_common": 34969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940735000, "total_current_assets": 1197187000, "total_assets": 2360070000, "short_term_debt": 21107000, "long_term_debt": null, "total_debt": 46377000, "total_liabilities": 197467000, "total_equity": 724529000, "shares_outstanding": 87423000, "goodwill_and_intangibles": 2426000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 257702000, "cost_of_revenue": 289352000, "gross_profit": 196835000, "ebit": 109661000, "ebitda": 109661000, "pretax_income": 211313000, "tax_provision": null, "net_income": 34969000, "net_income_to_common": 34969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940735000, "total_current_assets": 1197187000, "total_assets": 2360070000, "short_term_debt": 21107000, "long_term_debt": 25270000, "total_debt": 46377000, "total_liabilities": 197467000, "total_equity": 724529000, "shares_outstanding": 87423000, "goodwill_and_intangibles": 2452000 }, "cash_flow": { "operating_cash_flow": 301767000, "capital_expenditure": 193254000, "free_cash_flow": 495021000, "dividends_paid": 85269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }