{ "ticker": { "uuid": "1cebdefc-a707-4524-b17a-8a51802bf8a2", "symbol": "SR", "name": "Spire Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/1cebdefc-a707-4524-b17a-8a51802bf8a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cebdefc-a707-4524-b17a-8a51802bf8a2/" }, "latest_snapshot": { "ticker": { "uuid": "1cebdefc-a707-4524-b17a-8a51802bf8a2", "symbol": "SR", "name": "Spire Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/1cebdefc-a707-4524-b17a-8a51802bf8a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cebdefc-a707-4524-b17a-8a51802bf8a2/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.71, "value": 0.7, "quality": 0.63, "momentum": 0.35, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 83.28, "market_cap": 4923246437.76, "pe_ratio": 13.7406, "earnings_yield": 0.0459, "ebitda_to_ev": 0.0707, "shareholder_yield": 0.0389, "roe": 0.1048, "piotroski_f_score": 6, "momentum_12_1": 0.1013, "volatility_252d": 0.2026 }, "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": 13.7406, "ev_ebitda": 14.1521, "earnings_yield": 0.0459, "fcf_yield": 0.1118, "shareholder_yield": 0.0389 }, "quality": { "roe": 0.1048, "roic": 0.0428, "gross_margin": 0.3917, "fcf_margin": 0.5651, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0453, "eps_growth_1y": 0.4213, "fcf_growth_1y": -0.1747 }, "momentum": { "price_return_12m": 0.1343, "momentum_12_1": 0.1013, "relative_strength": -0.034 }, "scores": { "value_percentile": 0.7, "quality_percentile": 0.63, "momentum_percentile": 0.35, "growth_composite": 15, "yield_composite": 22, "overall_composite": 29, "os_score": 0.71, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 81.52, "os": 0.82, "value": 0.69, "quality": 0.63, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 13.4495, "earnings_yield": 0.0462, "shareholder_yield": 0.0392, "roe": 0.1048, "momentum_12_1": 0.2115 }, { "week_end_date": "2026-06-14", "price": 79.1, "os": 0.84, "value": 0.71, "quality": 0.66, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 13.0509, "earnings_yield": 0.0468, "shareholder_yield": 0.0409, "roe": 0.1048, "momentum_12_1": 0.2175 }, { "week_end_date": "2026-06-21", "price": 77.05, "os": 0.73, "value": 0.72, "quality": 0.65, "momentum": 0.34, "confidence": 1, "coverage": 1, "pe_ratio": 12.7127, "earnings_yield": 0.0472, "shareholder_yield": 0.042, "roe": 0.1048, "momentum_12_1": 0.2293 }, { "week_end_date": "2026-06-28", "price": 80.86, "os": 0.84, "value": 0.71, "quality": 0.65, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 13.3413, "earnings_yield": 0.0464, "shareholder_yield": 0.04, "roe": 0.1048, "momentum_12_1": 0.1622 }, { "week_end_date": "2026-07-05", "price": 79.68, "os": 0.83, "value": 0.72, "quality": 0.64, "momentum": 0.65, "confidence": 0.991, "coverage": 1, "pe_ratio": 13.1466, "earnings_yield": 0.0466, "shareholder_yield": 0.0406, "roe": 0.1048, "momentum_12_1": 0.1455 }, { "week_end_date": "2026-07-12", "price": 80.73, "os": 0.71, "value": 0.71, "quality": 0.66, "momentum": 0.29, "confidence": 0.98, "coverage": 1, "pe_ratio": 13.3198, "earnings_yield": 0.0464, "shareholder_yield": 0.0401, "roe": 0.1048, "momentum_12_1": 0.1059 }, { "week_end_date": "2026-07-19", "price": 81.41, "os": 0.71, "value": 0.71, "quality": 0.61, "momentum": 0.33, "confidence": 0.969, "coverage": 1, "pe_ratio": 13.432, "earnings_yield": 0.0463, "shareholder_yield": 0.0398, "roe": 0.1048, "momentum_12_1": 0.0646 }, { "week_end_date": "2026-07-26", "price": 83.28, "os": 0.71, "value": 0.7, "quality": 0.63, "momentum": 0.35, "confidence": 0.958, "coverage": 1, "pe_ratio": 13.7406, "earnings_yield": 0.0459, "shareholder_yield": 0.0389, "roe": 0.1048, "momentum_12_1": 0.1013 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "ebit": 535500000, "ebitda": 833700000, "pretax_income": 331400000, "tax_provision": 59700000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5239100000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 578000000, "capital_expenditure": 922400000, "free_cash_flow": 1500400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": 76200000, "net_debt_issued": 108000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "ebit": 535500000, "ebitda": 833700000, "pretax_income": 331400000, "tax_provision": 59700000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5239100000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 578000000, "capital_expenditure": 922400000, "free_cash_flow": 1500400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": 76200000, "net_debt_issued": 108000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "ebit": 535500000, "ebitda": 833700000, "pretax_income": 331400000, "tax_provision": 59700000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5239100000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 578000000, "capital_expenditure": 922400000, "free_cash_flow": 1500400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": 76200000, "net_debt_issued": 108000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "ebit": 535500000, "ebitda": 833700000, "pretax_income": 331400000, "tax_provision": 59700000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5239100000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 578000000, "capital_expenditure": 922400000, "free_cash_flow": 1500400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": 76200000, "net_debt_issued": 108000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "ebit": 535500000, "ebitda": 833700000, "pretax_income": 331400000, "tax_provision": 59700000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5239100000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 578000000, "capital_expenditure": 922400000, "free_cash_flow": 1500400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": 76200000, "net_debt_issued": 108000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "ebit": 535500000, "ebitda": 833700000, "pretax_income": 331400000, "tax_provision": 59700000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5239100000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 578000000, "capital_expenditure": 922400000, "free_cash_flow": 1500400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2476400000, "cost_of_revenue": 542100000, "gross_profit": 1934300000, "ebit": 535500000, "ebitda": 833700000, "pretax_income": 331400000, "tax_provision": 59700000, "net_income": 271700000, "net_income_to_common": 271700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5700000, "total_current_assets": 807700000, "total_assets": 11575300000, "short_term_debt": 1810600000, "long_term_debt": 3369400000, "total_debt": 5239100000, "total_liabilities": 8179800000, "total_equity": 3389400000, "shares_outstanding": 58700000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 578000000, "capital_expenditure": 922400000, "free_cash_flow": 1500400000, "dividends_paid": 197000000, "share_repurchases": null, "shares_issued": 76200000, "net_debt_issued": 108000000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2593000000, "cost_of_revenue": 1610700000, "gross_profit": 982300000, "ebit": 510700000, "ebitda": 789100000, "pretax_income": 309600000, "tax_provision": 58700000, "net_income": 250900000, "net_income_to_common": 250900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4500000, "total_current_assets": 771300000, "total_assets": 10860700000, "short_term_debt": 995600000, "long_term_debt": 3704400000, "total_debt": 4762700000, "total_liabilities": 7619400000, "total_equity": 3232700000, "shares_outstanding": 56300000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 912400000, "capital_expenditure": 861300000, "free_cash_flow": 1773700000, "dividends_paid": 181900000, "share_repurchases": null, "shares_issued": 287000000, "net_debt_issued": 38400000 } } ], "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": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "ebit": 332900000, "ebitda": 417400000, "pretax_income": 270300000, "tax_provision": 52700000, "net_income": 282200000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_assets": 14670200000, "short_term_debt": 2193100000, "long_term_debt": 5762000000, "total_debt": 7955100000, "total_liabilities": 11245200000, "total_equity": 3417800000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1891400000 }, "cash_flow": { "operating_cash_flow": 410400000, "capital_expenditure": 192200000, "free_cash_flow": 602600000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": 1642100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "ebit": 332900000, "ebitda": 417400000, "pretax_income": 270300000, "tax_provision": 52700000, "net_income": 282200000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_assets": 14670200000, "short_term_debt": 2193100000, "long_term_debt": 5762000000, "total_debt": 7955100000, "total_liabilities": 11245200000, "total_equity": 3417800000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1891400000 }, "cash_flow": { "operating_cash_flow": 410400000, "capital_expenditure": 192200000, "free_cash_flow": 602600000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": 1642100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "ebit": 332900000, "ebitda": 417400000, "pretax_income": 270300000, "tax_provision": 52700000, "net_income": 282200000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_assets": 14670200000, "short_term_debt": 2193100000, "long_term_debt": 5762000000, "total_debt": 7955100000, "total_liabilities": 11245200000, "total_equity": 3417800000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1891400000 }, "cash_flow": { "operating_cash_flow": 410400000, "capital_expenditure": 192200000, "free_cash_flow": 602600000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": 1642100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "ebit": 332900000, "ebitda": 417400000, "pretax_income": 270300000, "tax_provision": 52700000, "net_income": 282200000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_assets": 14670200000, "short_term_debt": 2193100000, "long_term_debt": 5762000000, "total_debt": 7955100000, "total_liabilities": 11245200000, "total_equity": 3417800000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1891400000 }, "cash_flow": { "operating_cash_flow": 410400000, "capital_expenditure": 192200000, "free_cash_flow": 602600000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": 1642100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "ebit": 332900000, "ebitda": 417400000, "pretax_income": 270300000, "tax_provision": 52700000, "net_income": 282200000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_assets": 14670200000, "short_term_debt": 2193100000, "long_term_debt": 5762000000, "total_debt": 7955100000, "total_liabilities": 11245200000, "total_equity": 3417800000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1891400000 }, "cash_flow": { "operating_cash_flow": 410400000, "capital_expenditure": 192200000, "free_cash_flow": 602600000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": 1642100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "ebit": 332900000, "ebitda": 417400000, "pretax_income": 270300000, "tax_provision": 52700000, "net_income": 282200000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_assets": 14670200000, "short_term_debt": 2193100000, "long_term_debt": 5762000000, "total_debt": 7955100000, "total_liabilities": 11245200000, "total_equity": 3417800000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1891400000 }, "cash_flow": { "operating_cash_flow": 410400000, "capital_expenditure": 192200000, "free_cash_flow": 602600000, "dividends_paid": 52600000, "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": 1020000000, "cost_of_revenue": 633400000, "gross_profit": 386600000, "ebit": 303500000, "ebitda": 388000000, "pretax_income": 270300000, "tax_provision": 52700000, "net_income": 282200000, "net_income_to_common": 282200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49500000, "total_current_assets": 1588400000, "total_assets": 14670200000, "short_term_debt": 2193100000, "long_term_debt": 5762000000, "total_debt": 7955100000, "total_liabilities": 11245200000, "total_equity": 3417800000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1891400000 }, "cash_flow": { "operating_cash_flow": 410400000, "capital_expenditure": 192200000, "free_cash_flow": 602600000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": 1642100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 762200000, "cost_of_revenue": 534000000, "gross_profit": 228200000, "ebit": 178800000, "ebitda": 260200000, "pretax_income": 118400000, "tax_provision": 23400000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099999, "total_current_assets": 1038500000, "total_assets": 11881900000, "short_term_debt": 900100000, "long_term_debt": 4449400000, "total_debt": 5349500000, "total_liabilities": 8449200000, "total_equity": 3432700000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 81000000, "capital_expenditure": 202800000, "free_cash_flow": 283800000, "dividends_paid": 50900000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 187500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 762200000, "cost_of_revenue": 534000000, "gross_profit": 228200000, "ebit": 178800000, "ebitda": 260200000, "pretax_income": 118400000, "tax_provision": 23400000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099999, "total_current_assets": 1038500000, "total_assets": 11881900000, "short_term_debt": 900100000, "long_term_debt": 4449400000, "total_debt": 5349500000, "total_liabilities": 8449200000, "total_equity": 3432700000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 81000000, "capital_expenditure": 202800000, "free_cash_flow": 283800000, "dividends_paid": 50900000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 187500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 762200000, "cost_of_revenue": 534000000, "gross_profit": 228200000, "ebit": 178800000, "ebitda": 260200000, "pretax_income": 118400000, "tax_provision": 23400000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099999, "total_current_assets": 1038500000, "total_assets": 11881900000, "short_term_debt": 900100000, "long_term_debt": 4449400000, "total_debt": 5349500000, "total_liabilities": 8449200000, "total_equity": 3432700000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 81000000, "capital_expenditure": 202800000, "free_cash_flow": 283800000, "dividends_paid": 50900000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 187500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 762200000, "cost_of_revenue": 534000000, "gross_profit": 228200000, "ebit": 178800000, "ebitda": 260200000, "pretax_income": 118400000, "tax_provision": 23400000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099999, "total_current_assets": 1038500000, "total_assets": 11881900000, "short_term_debt": 900100000, "long_term_debt": 4449400000, "total_debt": 5349500000, "total_liabilities": 8449200000, "total_equity": 3432700000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 81000000, "capital_expenditure": 202800000, "free_cash_flow": 283800000, "dividends_paid": 50900000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 187500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 762200000, "cost_of_revenue": 534000000, "gross_profit": 228200000, "ebit": 178800000, "ebitda": 260200000, "pretax_income": 118400000, "tax_provision": 23400000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4099999, "total_current_assets": 1038500000, "total_assets": 11881900000, "short_term_debt": 900100000, "long_term_debt": 4449400000, "total_debt": 5349500000, "total_liabilities": 8449200000, "total_equity": 3432700000, "shares_outstanding": 59200000, "goodwill_and_intangibles": 1171600000 }, "cash_flow": { "operating_cash_flow": 81000000, "capital_expenditure": 202800000, "free_cash_flow": 283800000, "dividends_paid": 50900000, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": 187500000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }