{ "ticker": { "uuid": "1cf33e3a-dcb6-4159-b6a3-7698c4396af4", "symbol": "NE", "name": "Noble Corporation plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/1cf33e3a-dcb6-4159-b6a3-7698c4396af4/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cf33e3a-dcb6-4159-b6a3-7698c4396af4/" }, "latest_snapshot": { "ticker": { "uuid": "1cf33e3a-dcb6-4159-b6a3-7698c4396af4", "symbol": "NE", "name": "Noble Corporation plc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/1cf33e3a-dcb6-4159-b6a3-7698c4396af4/", "api_url": "https://sharemaestro.com/factors/api/tickers/1cf33e3a-dcb6-4159-b6a3-7698c4396af4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.84, "value": 0.79, "quality": 0.32, "momentum": 0.87, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 43.26, "market_cap": 6901957537.44, "pe_ratio": 30.1213, "earnings_yield": 0.0567, "ebitda_to_ev": 0.1278, "shareholder_yield": 0.0459, "roe": 0.0499, "piotroski_f_score": 5, "momentum_12_1": 0.428, "volatility_252d": 0.4125 }, "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": 30.1213, "ev_ebitda": 7.8249, "earnings_yield": 0.0567, "fcf_yield": 0.1795, "shareholder_yield": 0.0459 }, "quality": { "roe": 0.0499, "roic": 0.0571, "gross_margin": 0.224, "fcf_margin": 0.4579, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0299, "eps_growth_1y": -0.5031, "fcf_growth_1y": 0.1082 }, "momentum": { "price_return_12m": 0.6117, "momentum_12_1": 0.428, "relative_strength": 0.4434 }, "scores": { "value_percentile": 0.79, "quality_percentile": 0.32, "momentum_percentile": 0.87, "growth_composite": 95, "yield_composite": 14, "overall_composite": 16, "os_score": 0.84, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 45.41, "os": 0.83, "value": 0.74, "quality": 0.34, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 31.6183, "earnings_yield": 0.0544, "shareholder_yield": 0.0437, "roe": 0.0499, "momentum_12_1": 0.8943 }, { "week_end_date": "2026-06-14", "price": 46.93, "os": 0.89, "value": 0.74, "quality": 0.63, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 32.6766, "earnings_yield": 0.0529, "shareholder_yield": 0.0423, "roe": 0.0499, "momentum_12_1": 0.8977 }, { "week_end_date": "2026-06-21", "price": 41.68, "os": 0.85, "value": 0.8, "quality": 0.33, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 29.0211, "earnings_yield": 0.0585, "shareholder_yield": 0.0476, "roe": 0.0499, "momentum_12_1": 0.8914 }, { "week_end_date": "2026-06-28", "price": 38.33, "os": 0.94, "value": 0.85, "quality": 0.64, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 26.6886, "earnings_yield": 0.0628, "shareholder_yield": 0.0518, "roe": 0.0499, "momentum_12_1": 0.8131 }, { "week_end_date": "2026-07-05", "price": 37.99, "os": 0.93, "value": 0.85, "quality": 0.63, "momentum": 0.84, "confidence": 0.991, "coverage": 1, "pe_ratio": 26.4518, "earnings_yield": 0.0632, "shareholder_yield": 0.0522, "roe": 0.0499, "momentum_12_1": 0.6876 }, { "week_end_date": "2026-07-12", "price": 39.97, "os": 0.91, "value": 0.82, "quality": 0.64, "momentum": 0.77, "confidence": 0.98, "coverage": 1, "pe_ratio": 27.8305, "earnings_yield": 0.0606, "shareholder_yield": 0.0496, "roe": 0.0499, "momentum_12_1": 0.6429 }, { "week_end_date": "2026-07-19", "price": 41.5, "os": 0.85, "value": 0.81, "quality": 0.32, "momentum": 0.88, "confidence": 0.969, "coverage": 1, "pe_ratio": 28.8958, "earnings_yield": 0.0588, "shareholder_yield": 0.0478, "roe": 0.0499, "momentum_12_1": 0.6293 }, { "week_end_date": "2026-07-26", "price": 43.26, "os": 0.84, "value": 0.79, "quality": 0.32, "momentum": 0.87, "confidence": 0.958, "coverage": 1, "pe_ratio": 30.1213, "earnings_yield": 0.0567, "shareholder_yield": 0.0459, "roe": 0.0499, "momentum_12_1": 0.428 } ], "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": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "ebit": 435505000, "ebitda": 1020974000, "pretax_income": 273102000, "tax_provision": 56385000, "net_income": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 951678000, "capital_expenditure": 519523000, "free_cash_flow": 1471201000, "dividends_paid": 320368000, "share_repurchases": -20000000, "shares_issued": 44000, "net_debt_issued": -23936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "ebit": 435505000, "ebitda": 1020974000, "pretax_income": 273102000, "tax_provision": 56385000, "net_income": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 951678000, "capital_expenditure": 519523000, "free_cash_flow": 1471201000, "dividends_paid": 320368000, "share_repurchases": -20000000, "shares_issued": 44000, "net_debt_issued": -23936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "ebit": 435505000, "ebitda": 1020974000, "pretax_income": 273102000, "tax_provision": 56385000, "net_income": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 951678000, "capital_expenditure": 519523000, "free_cash_flow": 1471201000, "dividends_paid": 320368000, "share_repurchases": -20000000, "shares_issued": 44000, "net_debt_issued": -23936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "ebit": 435505000, "ebitda": 1020974000, "pretax_income": 273102000, "tax_provision": 56385000, "net_income": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 951678000, "capital_expenditure": 519523000, "free_cash_flow": 1471201000, "dividends_paid": 320368000, "share_repurchases": -20000000, "shares_issued": 44000, "net_debt_issued": -23936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "ebit": 435505000, "ebitda": 1020974000, "pretax_income": 273102000, "tax_provision": 56385000, "net_income": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 951678000, "capital_expenditure": 519523000, "free_cash_flow": 1471201000, "dividends_paid": 320368000, "share_repurchases": -20000000, "shares_issued": 44000, "net_debt_issued": -23936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "ebit": 435505000, "ebitda": 1020974000, "pretax_income": 273102000, "tax_provision": 56385000, "net_income": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 951678000, "capital_expenditure": 519523000, "free_cash_flow": 1471201000, "dividends_paid": 320368000, "share_repurchases": -20000000, "shares_issued": 44000, "net_debt_issued": -23936000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3285568000, "cost_of_revenue": 2637409000, "gross_profit": 648159000, "ebit": 515011999, "ebitda": 1100480999, "pretax_income": 273102000, "tax_provision": 56385000, "net_income": 216717000, "net_income_to_common": 216717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 121192000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 951678000, "capital_expenditure": 519523000, "free_cash_flow": 1471201000, "dividends_paid": 320368000, "share_repurchases": -20000000, "shares_issued": 44000, "net_debt_issued": -23936000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3057818000, "cost_of_revenue": 2221269000, "gross_profit": 836549000, "ebit": 586545000, "ebitda": 1015171000, "pretax_income": 492334000, "tax_provision": 43981000, "net_income": 448353000, "net_income_to_common": 448353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247303000, "total_current_assets": 1388864000, "total_assets": 7964768000, "short_term_debt": 37566000, "long_term_debt": 1980186000, "total_debt": 2083732999, "total_liabilities": 3313382000, "total_equity": 4651386000, "shares_outstanding": 151639000, "goodwill_and_intangibles": 214000 }, "cash_flow": { "operating_cash_flow": 655475000, "capital_expenditure": 575315000, "free_cash_flow": 1230790000, "dividends_paid": 277831000, "share_repurchases": -299989000, "shares_issued": 1443000, "net_debt_issued": 817936000 } } ], "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": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "ebit": 216385000, "ebitda": 353725000, "pretax_income": 193672000, "tax_provision": 72947000, "net_income": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_assets": 7477717000, "short_term_debt": null, "long_term_debt": 1917272000, "total_debt": 1917272000, "total_liabilities": 2890058000, "total_equity": 4587659000, "shares_outstanding": 160966667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273290000, "capital_expenditure": 103853000, "free_cash_flow": 377143000, "dividends_paid": 83691000, "share_repurchases": 0, "shares_issued": 2569000, "net_debt_issued": -98406000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "ebit": 216385000, "ebitda": 353725000, "pretax_income": 193672000, "tax_provision": 72947000, "net_income": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_assets": 7477717000, "short_term_debt": null, "long_term_debt": 1917272000, "total_debt": 1917272000, "total_liabilities": 2890058000, "total_equity": 4587659000, "shares_outstanding": 160966667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273290000, "capital_expenditure": 103853000, "free_cash_flow": 377143000, "dividends_paid": 83691000, "share_repurchases": 0, "shares_issued": 2569000, "net_debt_issued": -98406000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "ebit": 216385000, "ebitda": 353725000, "pretax_income": 193672000, "tax_provision": 72947000, "net_income": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_assets": 7477717000, "short_term_debt": null, "long_term_debt": 1917272000, "total_debt": 1917272000, "total_liabilities": 2890058000, "total_equity": 4587659000, "shares_outstanding": 160966667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273290000, "capital_expenditure": 103853000, "free_cash_flow": 377143000, "dividends_paid": 83691000, "share_repurchases": 0, "shares_issued": 2569000, "net_debt_issued": -98406000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "ebit": 216385000, "ebitda": 353725000, "pretax_income": 193672000, "tax_provision": 72947000, "net_income": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_assets": 7477717000, "short_term_debt": null, "long_term_debt": 1917272000, "total_debt": 1917272000, "total_liabilities": 2890058000, "total_equity": 4587659000, "shares_outstanding": 160966667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273290000, "capital_expenditure": 103853000, "free_cash_flow": 377143000, "dividends_paid": 83691000, "share_repurchases": 0, "shares_issued": 2569000, "net_debt_issued": -98406000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "ebit": 216385000, "ebitda": 353725000, "pretax_income": 193672000, "tax_provision": 72947000, "net_income": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_assets": 7477717000, "short_term_debt": null, "long_term_debt": 1917272000, "total_debt": 1917272000, "total_liabilities": 2890058000, "total_equity": 4587659000, "shares_outstanding": 160966667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273290000, "capital_expenditure": 103853000, "free_cash_flow": 377143000, "dividends_paid": 83691000, "share_repurchases": 0, "shares_issued": 2569000, "net_debt_issued": -98406000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "ebit": 216385000, "ebitda": 353725000, "pretax_income": 193672000, "tax_provision": 72947000, "net_income": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_assets": 7477717000, "short_term_debt": null, "long_term_debt": 1917272000, "total_debt": 1917272000, "total_liabilities": 2890058000, "total_equity": 4587659000, "shares_outstanding": 160966667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273290000, "capital_expenditure": 103853000, "free_cash_flow": 377143000, "dividends_paid": 83691000, "share_repurchases": 0, "shares_issued": 2569000, "net_debt_issued": -98406000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 785690000, "cost_of_revenue": 480237000, "gross_profit": 305453000, "ebit": 216385000, "ebitda": 353725000, "pretax_income": 193672000, "tax_provision": 72947000, "net_income": 120725000, "net_income_to_common": 120725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662650000, "total_current_assets": 1434762000, "total_assets": 7477717000, "short_term_debt": null, "long_term_debt": 1917272000, "total_debt": 1917272000, "total_liabilities": 2890058000, "total_equity": 4587659000, "shares_outstanding": 160966667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273290000, "capital_expenditure": 103853000, "free_cash_flow": 377143000, "dividends_paid": 83691000, "share_repurchases": 0, "shares_issued": 2569000, "net_debt_issued": -98406000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764412000, "cost_of_revenue": 664816000, "gross_profit": 99596000, "ebit": 55238000, "ebitda": 203225000, "pretax_income": 13789000, "tax_provision": -72848000, "net_income": 86637000, "net_income_to_common": 86637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 187125000, "capital_expenditure": 151747000, "free_cash_flow": 338872000, "dividends_paid": 79926000, "share_repurchases": 0, "shares_issued": 3000, "net_debt_issued": -5411000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764412000, "cost_of_revenue": 664816000, "gross_profit": 99596000, "ebit": 55238000, "ebitda": 203225000, "pretax_income": 13789000, "tax_provision": -72848000, "net_income": 86637000, "net_income_to_common": 86637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 187125000, "capital_expenditure": 151747000, "free_cash_flow": 338872000, "dividends_paid": 79926000, "share_repurchases": 0, "shares_issued": 3000, "net_debt_issued": -5411000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764412000, "cost_of_revenue": 664816000, "gross_profit": 99596000, "ebit": 55238000, "ebitda": 203225000, "pretax_income": 13789000, "tax_provision": -72848000, "net_income": 86637000, "net_income_to_common": 86637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 187125000, "capital_expenditure": 151747000, "free_cash_flow": 338872000, "dividends_paid": 79926000, "share_repurchases": 0, "shares_issued": 3000, "net_debt_issued": -5411000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764412000, "cost_of_revenue": 664816000, "gross_profit": 99596000, "ebit": 55238000, "ebitda": 203225000, "pretax_income": 13789000, "tax_provision": -72848000, "net_income": 86637000, "net_income_to_common": 86637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 187125000, "capital_expenditure": 151747000, "free_cash_flow": 338872000, "dividends_paid": 79926000, "share_repurchases": 0, "shares_issued": 3000, "net_debt_issued": -5411000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764412000, "cost_of_revenue": 664816000, "gross_profit": 99596000, "ebit": 55238000, "ebitda": 203225000, "pretax_income": 13789000, "tax_provision": -72848000, "net_income": 86637000, "net_income_to_common": 86637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 471399000, "total_current_assets": 1272282000, "total_assets": 7529767000, "short_term_debt": 13905000, "long_term_debt": 1975791000, "total_debt": 1975791000, "total_liabilities": 2980917000, "total_equity": 4548850000, "shares_outstanding": 160202000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 187125000, "capital_expenditure": 151747000, "free_cash_flow": 338872000, "dividends_paid": 79926000, "share_repurchases": 0, "shares_issued": 3000, "net_debt_issued": -5411000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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/" } ], "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 } }