{ "ticker": { "uuid": "03a6f0a6-cf62-460d-ac28-6da6d1206555", "symbol": "NSC", "name": "Norfolk Southern Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/03a6f0a6-cf62-460d-ac28-6da6d1206555/", "api_url": "https://sharemaestro.com/factors/api/tickers/03a6f0a6-cf62-460d-ac28-6da6d1206555/" }, "latest_snapshot": { "ticker": { "uuid": "03a6f0a6-cf62-460d-ac28-6da6d1206555", "symbol": "NSC", "name": "Norfolk Southern Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/03a6f0a6-cf62-460d-ac28-6da6d1206555/", "api_url": "https://sharemaestro.com/factors/api/tickers/03a6f0a6-cf62-460d-ac28-6da6d1206555/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.4, "value": 0.11, "quality": 0.85, "momentum": 0.7, "coverage": 1, "confidence": 1, "delta": 2 }, "headline_factors": { "price": 350.66, "market_cap": 78761172076.18, "pe_ratio": 29.879, "earnings_yield": 0.0426, "ebitda_to_ev": 0.0574, "shareholder_yield": 0.0165, "roe": 0.1622, "piotroski_f_score": 7, "momentum_12_1": 0.1283, "volatility_252d": 0.1766 }, "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": 29.879, "ev_ebitda": 17.4065, "earnings_yield": 0.0426, "fcf_yield": 0.0698, "shareholder_yield": 0.0165 }, "quality": { "roe": 0.1622, "roic": 0.099, "gross_margin": 0.5369, "fcf_margin": 0.5246, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0297, "eps_growth_1y": -0.2131, "fcf_growth_1y": 0.0305 }, "momentum": { "price_return_12m": 0.2648, "momentum_12_1": 0.1283, "relative_strength": 0.0965 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.85, "momentum_percentile": 0.7, "growth_composite": 92, "yield_composite": 71, "overall_composite": 60, "os_score": 0.4, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 313.45, "os": 0.48, "value": 0.15, "quality": 0.85, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 26.3667, "earnings_yield": 0.0478, "shareholder_yield": 0.0214, "roe": 0.1689, "momentum_12_1": 0.2673 }, { "week_end_date": "2026-06-14", "price": 313.91, "os": 0.52, "value": 0.16, "quality": 0.86, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 26.4054, "earnings_yield": 0.0478, "shareholder_yield": 0.0213, "roe": 0.1689, "momentum_12_1": 0.2945 }, { "week_end_date": "2026-06-21", "price": 300.08, "os": 0.46, "value": 0.17, "quality": 0.84, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 25.242, "earnings_yield": 0.0496, "shareholder_yield": 0.0223, "roe": 0.1689, "momentum_12_1": 0.2653 }, { "week_end_date": "2026-06-28", "price": 312.81, "os": 0.51, "value": 0.17, "quality": 0.84, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 26.3128, "earnings_yield": 0.0479, "shareholder_yield": 0.0214, "roe": 0.1689, "momentum_12_1": 0.2142 }, { "week_end_date": "2026-07-05", "price": 322.71, "os": 0.48, "value": 0.16, "quality": 0.85, "momentum": 0.73, "confidence": 0.991, "coverage": 1, "pe_ratio": 27.1456, "earnings_yield": 0.0467, "shareholder_yield": 0.0207, "roe": 0.1689, "momentum_12_1": 0.2162 }, { "week_end_date": "2026-07-12", "price": 327.47, "os": 0.24, "value": 0.14, "quality": 0.84, "momentum": 0.38, "confidence": 0.98, "coverage": 1, "pe_ratio": 27.546, "earnings_yield": 0.0462, "shareholder_yield": 0.0204, "roe": 0.1689, "momentum_12_1": 0.1994 }, { "week_end_date": "2026-07-19", "price": 340.16, "os": 0.42, "value": 0.13, "quality": 0.84, "momentum": 0.69, "confidence": 0.969, "coverage": 1, "pe_ratio": 28.6134, "earnings_yield": 0.0447, "shareholder_yield": 0.0197, "roe": 0.1689, "momentum_12_1": 0.1047 }, { "week_end_date": "2026-07-26", "price": 350.66, "os": 0.4, "value": 0.11, "quality": 0.85, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 29.879, "earnings_yield": 0.0426, "shareholder_yield": 0.0165, "roe": 0.1622, "momentum_12_1": 0.1283 } ], "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": 12180000000, "cost_of_revenue": 7012000000, "gross_profit": 5168000000, "ebit": 4457000000, "ebitda": 5850000000, "pretax_income": 3665000000, "tax_provision": 792000000, "net_income": 2873000000, "net_income_to_common": 2873000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4361000000, "capital_expenditure": 2204000000, "free_cash_flow": 6565000000, "dividends_paid": 1215000000, "share_repurchases": -534000000, "shares_issued": 2000000, "net_debt_issued": -163000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12180000000, "cost_of_revenue": 7012000000, "gross_profit": 5168000000, "ebit": 4457000000, "ebitda": 5850000000, "pretax_income": 3665000000, "tax_provision": 792000000, "net_income": 2873000000, "net_income_to_common": 2873000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4361000000, "capital_expenditure": 2204000000, "free_cash_flow": 6565000000, "dividends_paid": 1215000000, "share_repurchases": -534000000, "shares_issued": 2000000, "net_debt_issued": -163000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12180000000, "cost_of_revenue": 7012000000, "gross_profit": 5168000000, "ebit": 4457000000, "ebitda": 5850000000, "pretax_income": 3665000000, "tax_provision": 792000000, "net_income": 2873000000, "net_income_to_common": 2873000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4361000000, "capital_expenditure": 2204000000, "free_cash_flow": 6565000000, "dividends_paid": 1215000000, "share_repurchases": -534000000, "shares_issued": 2000000, "net_debt_issued": -163000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12180000000, "cost_of_revenue": 7012000000, "gross_profit": 5168000000, "ebit": 4457000000, "ebitda": 5850000000, "pretax_income": 3665000000, "tax_provision": 792000000, "net_income": 2873000000, "net_income_to_common": 2873000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4361000000, "capital_expenditure": 2204000000, "free_cash_flow": 6565000000, "dividends_paid": 1215000000, "share_repurchases": -534000000, "shares_issued": 2000000, "net_debt_issued": -163000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12180000000, "cost_of_revenue": 7012000000, "gross_profit": 5168000000, "ebit": 4457000000, "ebitda": 5850000000, "pretax_income": 3665000000, "tax_provision": 792000000, "net_income": 2873000000, "net_income_to_common": 2873000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4361000000, "capital_expenditure": 2204000000, "free_cash_flow": 6565000000, "dividends_paid": 1215000000, "share_repurchases": -534000000, "shares_issued": 2000000, "net_debt_issued": -163000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12180000000, "cost_of_revenue": 7012000000, "gross_profit": 5168000000, "ebit": 4457000000, "ebitda": 5850000000, "pretax_income": 3665000000, "tax_provision": 792000000, "net_income": 2873000000, "net_income_to_common": 2873000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4361000000, "capital_expenditure": 2204000000, "free_cash_flow": 6565000000, "dividends_paid": 1215000000, "share_repurchases": -534000000, "shares_issued": 2000000, "net_debt_issued": -163000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12180000000, "cost_of_revenue": 7012000000, "gross_profit": 5168000000, "ebit": 4457000000, "ebitda": 5850000000, "pretax_income": 3665000000, "tax_provision": 792000000, "net_income": 2873000000, "net_income_to_common": 2873000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4361000000, "capital_expenditure": 2204000000, "free_cash_flow": 6565000000, "dividends_paid": 1215000000, "share_repurchases": -534000000, "shares_issued": 2000000, "net_debt_issued": -163000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12123000000, "cost_of_revenue": 8359000000, "gross_profit": 3764000000, "ebit": 4136000000, "ebitda": 5489000000, "pretax_income": 3329000000, "tax_provision": 707000000, "net_income": 2622000000, "net_income_to_common": 2622000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1641000000, "total_current_assets": 3188000000, "total_assets": 43682000000, "short_term_debt": 636000000, "long_term_debt": 16651000000, "total_debt": 17478000000, "total_liabilities": 29376000000, "total_equity": 14306000000, "shares_outstanding": 226400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4052000000, "capital_expenditure": 2381000000, "free_cash_flow": 6433000000, "dividends_paid": 1221000000, "share_repurchases": 0, "shares_issued": 26000000, "net_debt_issued": -4000000 } } ], "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": 3465000000, "cost_of_revenue": 1149000000, "gross_profit": 2316000000, "ebit": 1092000000, "ebitda": 1442000000, "pretax_income": 959000000, "tax_provision": 225000000, "net_income": 734000000, "net_income_to_common": 734000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1069000000, "total_current_assets": 2801000000, "total_assets": 45122000000, "short_term_debt": 649000000, "long_term_debt": 15967000000, "total_debt": 16616000000, "total_liabilities": 28869000000, "total_equity": 16253000000, "shares_outstanding": 225102881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1054000000, "capital_expenditure": 439000000, "free_cash_flow": 1493000000, "dividends_paid": 303000000, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -606000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 1707000000, "gross_profit": 1291000000, "ebit": 842000000, "ebitda": 1194000000, "pretax_income": 715000000, "tax_provision": 168000000, "net_income": 547000000, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341000000, "total_current_assets": 3024000000, "total_assets": 45113000000, "short_term_debt": 609000000, "long_term_debt": 16492000000, "total_debt": 17101000000, "total_liabilities": 29309000000, "total_equity": 15804000000, "shares_outstanding": 225102881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344000000, "capital_expenditure": 382000000, "free_cash_flow": 726000000, "dividends_paid": 303000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 1707000000, "gross_profit": 1291000000, "ebit": 842000000, "ebitda": 1194000000, "pretax_income": 715000000, "tax_provision": 168000000, "net_income": 547000000, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341000000, "total_current_assets": 3024000000, "total_assets": 45113000000, "short_term_debt": 609000000, "long_term_debt": 16492000000, "total_debt": 17101000000, "total_liabilities": 29309000000, "total_equity": 15804000000, "shares_outstanding": 225102881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344000000, "capital_expenditure": 382000000, "free_cash_flow": 726000000, "dividends_paid": 303000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 1707000000, "gross_profit": 1291000000, "ebit": 842000000, "ebitda": 1194000000, "pretax_income": 715000000, "tax_provision": 168000000, "net_income": 547000000, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341000000, "total_current_assets": 3024000000, "total_assets": 45113000000, "short_term_debt": 609000000, "long_term_debt": 16492000000, "total_debt": 17101000000, "total_liabilities": 29309000000, "total_equity": 15804000000, "shares_outstanding": 225102881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344000000, "capital_expenditure": 382000000, "free_cash_flow": 726000000, "dividends_paid": 303000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 1707000000, "gross_profit": 1291000000, "ebit": 842000000, "ebitda": 1194000000, "pretax_income": 715000000, "tax_provision": 168000000, "net_income": 547000000, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341000000, "total_current_assets": 3024000000, "total_assets": 45113000000, "short_term_debt": 609000000, "long_term_debt": 16492000000, "total_debt": 17101000000, "total_liabilities": 29309000000, "total_equity": 15804000000, "shares_outstanding": 225102881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344000000, "capital_expenditure": 382000000, "free_cash_flow": 726000000, "dividends_paid": 303000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 1707000000, "gross_profit": 1291000000, "ebit": 842000000, "ebitda": 1194000000, "pretax_income": 715000000, "tax_provision": 168000000, "net_income": 547000000, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341000000, "total_current_assets": 3024000000, "total_assets": 45113000000, "short_term_debt": 609000000, "long_term_debt": 16492000000, "total_debt": 17101000000, "total_liabilities": 29309000000, "total_equity": 15804000000, "shares_outstanding": 225102881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344000000, "capital_expenditure": 382000000, "free_cash_flow": 726000000, "dividends_paid": 303000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 1707000000, "gross_profit": 1291000000, "ebit": 842000000, "ebitda": 1194000000, "pretax_income": 715000000, "tax_provision": 168000000, "net_income": 547000000, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341000000, "total_current_assets": 3024000000, "total_assets": 45113000000, "short_term_debt": 609000000, "long_term_debt": 16492000000, "total_debt": 17101000000, "total_liabilities": 29309000000, "total_equity": 15804000000, "shares_outstanding": 225102881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344000000, "capital_expenditure": 382000000, "free_cash_flow": 726000000, "dividends_paid": 303000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2998000000, "cost_of_revenue": 1707000000, "gross_profit": 1291000000, "ebit": 842000000, "ebitda": 1194000000, "pretax_income": 715000000, "tax_provision": 168000000, "net_income": 547000000, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341000000, "total_current_assets": 3024000000, "total_assets": 45113000000, "short_term_debt": 609000000, "long_term_debt": 16492000000, "total_debt": 17101000000, "total_liabilities": 29309000000, "total_equity": 15804000000, "shares_outstanding": 225102881, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344000000, "capital_expenditure": 382000000, "free_cash_flow": 726000000, "dividends_paid": 303000000, "share_repurchases": -16000000, "shares_issued": null, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2974000000, "cost_of_revenue": 877000000, "gross_profit": 2097000000, "ebit": 960000000, "ebitda": 1313000000, "pretax_income": 765000000, "tax_provision": 121000000, "net_income": 644000000, "net_income_to_common": 644000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 1475000000, "free_cash_flow": 2538000000, "dividends_paid": 303000000, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2974000000, "cost_of_revenue": 877000000, "gross_profit": 2097000000, "ebit": 960000000, "ebitda": 1313000000, "pretax_income": 765000000, "tax_provision": 121000000, "net_income": 644000000, "net_income_to_common": 644000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 1475000000, "free_cash_flow": 2538000000, "dividends_paid": 303000000, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2974000000, "cost_of_revenue": 877000000, "gross_profit": 2097000000, "ebit": 960000000, "ebitda": 1313000000, "pretax_income": 765000000, "tax_provision": 121000000, "net_income": 644000000, "net_income_to_common": 644000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 1475000000, "free_cash_flow": 2538000000, "dividends_paid": 303000000, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2974000000, "cost_of_revenue": 877000000, "gross_profit": 2097000000, "ebit": 960000000, "ebitda": 1313000000, "pretax_income": 765000000, "tax_provision": 121000000, "net_income": 644000000, "net_income_to_common": 644000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1530000000, "total_current_assets": 3198000000, "total_assets": 45236000000, "short_term_debt": 607000000, "long_term_debt": 16480000000, "total_debt": 17087000000, "total_liabilities": 29689000000, "total_equity": 15547000000, "shares_outstanding": 224800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1063000000, "capital_expenditure": 1475000000, "free_cash_flow": 2538000000, "dividends_paid": 303000000, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": -5000000 } } ] }, "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }