{ "ticker": { "uuid": "48c09295-3d84-4e14-8d19-f9c8fbfda851", "symbol": "UGI", "name": "UGI Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/48c09295-3d84-4e14-8d19-f9c8fbfda851/", "api_url": "https://sharemaestro.com/factors/api/tickers/48c09295-3d84-4e14-8d19-f9c8fbfda851/" }, "latest_snapshot": { "ticker": { "uuid": "48c09295-3d84-4e14-8d19-f9c8fbfda851", "symbol": "UGI", "name": "UGI Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/48c09295-3d84-4e14-8d19-f9c8fbfda851/", "api_url": "https://sharemaestro.com/factors/api/tickers/48c09295-3d84-4e14-8d19-f9c8fbfda851/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.82, "value": 0.83, "quality": 0.68, "momentum": 0.31, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 37.33, "market_cap": 8003317268.96, "pe_ratio": 12.4857, "earnings_yield": 0.0631, "ebitda_to_ev": 0.1024, "shareholder_yield": 0.0412, "roe": 0.1183, "piotroski_f_score": 6, "momentum_12_1": 0.0254, "volatility_252d": 0.2377 }, "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": 12.4857, "ev_ebitda": 9.7615, "earnings_yield": 0.0631, "fcf_yield": 0.1384, "shareholder_yield": 0.0412 }, "quality": { "roe": 0.1183, "roic": 0.071, "gross_margin": 0.4611, "fcf_margin": 0.2691, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0056, "eps_growth_1y": 0.2026, "fcf_growth_1y": -0.1069 }, "momentum": { "price_return_12m": 0.0804, "momentum_12_1": 0.0254, "relative_strength": -0.0879 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.68, "momentum_percentile": 0.31, "growth_composite": 79, "yield_composite": 18, "overall_composite": 18, "os_score": 0.82, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.47, "os": 0.81, "value": 0.84, "quality": 0.69, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 11.5304, "earnings_yield": 0.0659, "shareholder_yield": 0.0446, "roe": 0.1183, "momentum_12_1": -0.0514 }, { "week_end_date": "2026-06-14", "price": 34.65, "os": 0.82, "value": 0.85, "quality": 0.71, "momentum": 0.29, "confidence": 1, "coverage": 1, "pe_ratio": 11.5899, "earnings_yield": 0.0657, "shareholder_yield": 0.0444, "roe": 0.1183, "momentum_12_1": -0.0214 }, { "week_end_date": "2026-06-21", "price": 33.81, "os": 0.81, "value": 0.85, "quality": 0.69, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 11.3083, "earnings_yield": 0.0666, "shareholder_yield": 0.0455, "roe": 0.1183, "momentum_12_1": 0.0125 }, { "week_end_date": "2026-06-28", "price": 35.43, "os": 0.82, "value": 0.85, "quality": 0.7, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 11.8502, "earnings_yield": 0.065, "shareholder_yield": 0.0434, "roe": 0.1183, "momentum_12_1": -0.0031 }, { "week_end_date": "2026-07-05", "price": 35.15, "os": 0.83, "value": 0.85, "quality": 0.71, "momentum": 0.29, "confidence": 0.991, "coverage": 1, "pe_ratio": 11.7565, "earnings_yield": 0.0652, "shareholder_yield": 0.0437, "roe": 0.1183, "momentum_12_1": 0.0155 }, { "week_end_date": "2026-07-12", "price": 35.84, "os": 0.82, "value": 0.84, "quality": 0.71, "momentum": 0.23, "confidence": 0.98, "coverage": 1, "pe_ratio": 11.9873, "earnings_yield": 0.0645, "shareholder_yield": 0.0429, "roe": 0.1183, "momentum_12_1": 0.0155 }, { "week_end_date": "2026-07-19", "price": 36.62, "os": 0.81, "value": 0.84, "quality": 0.67, "momentum": 0.27, "confidence": 0.969, "coverage": 1, "pe_ratio": 12.2482, "earnings_yield": 0.0638, "shareholder_yield": 0.042, "roe": 0.1183, "momentum_12_1": -0.0299 }, { "week_end_date": "2026-07-26", "price": 37.33, "os": 0.82, "value": 0.83, "quality": 0.68, "momentum": 0.31, "confidence": 0.958, "coverage": 1, "pe_ratio": 12.4857, "earnings_yield": 0.0631, "shareholder_yield": 0.0412, "roe": 0.1183, "momentum_12_1": 0.0254 } ], "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": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "ebit": 1113000000, "ebitda": 1674000000, "pretax_income": 696000000, "tax_provision": 18000000, "net_income": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7561000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 837000000, "free_cash_flow": 2064000000, "dividends_paid": 322000000, "share_repurchases": -33000000, "shares_issued": 18000000, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "ebit": 1113000000, "ebitda": 1674000000, "pretax_income": 696000000, "tax_provision": 18000000, "net_income": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7561000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 837000000, "free_cash_flow": 2064000000, "dividends_paid": 322000000, "share_repurchases": -33000000, "shares_issued": 18000000, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "ebit": 1113000000, "ebitda": 1674000000, "pretax_income": 696000000, "tax_provision": 18000000, "net_income": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7561000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 837000000, "free_cash_flow": 2064000000, "dividends_paid": 322000000, "share_repurchases": -33000000, "shares_issued": 18000000, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "ebit": 1113000000, "ebitda": 1674000000, "pretax_income": 696000000, "tax_provision": 18000000, "net_income": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7561000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 837000000, "free_cash_flow": 2064000000, "dividends_paid": 322000000, "share_repurchases": -33000000, "shares_issued": 18000000, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "ebit": 1113000000, "ebitda": 1674000000, "pretax_income": 696000000, "tax_provision": 18000000, "net_income": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7561000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 837000000, "free_cash_flow": 2064000000, "dividends_paid": 322000000, "share_repurchases": -33000000, "shares_issued": 18000000, "net_debt_issued": -90000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "ebit": 1113000000, "ebitda": 1674000000, "pretax_income": 696000000, "tax_provision": 18000000, "net_income": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7561000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 837000000, "free_cash_flow": 2064000000, "dividends_paid": 322000000, "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": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "ebit": 1107000000, "ebitda": 1668000000, "pretax_income": 696000000, "tax_provision": 18000000, "net_income": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7561000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 837000000, "free_cash_flow": 2064000000, "dividends_paid": 322000000, "share_repurchases": -33000000, "shares_issued": 18000000, "net_debt_issued": -90000000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7210000000, "cost_of_revenue": 3529000000, "gross_profit": 3681000000, "ebit": 734000000, "ebitda": 1285000000, "pretax_income": 340000000, "tax_provision": 71000000, "net_income": 269000000, "net_income_to_common": 269000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213000000, "total_current_assets": 1651000000, "total_assets": 15098000000, "short_term_debt": 700000000, "long_term_debt": 6443000000, "total_debt": 7143000000, "total_liabilities": 10744000000, "total_equity": 4345000000, "shares_outstanding": 215271000, "goodwill_and_intangibles": 3262000000 }, "cash_flow": { "operating_cash_flow": 1182000000, "capital_expenditure": 796000000, "free_cash_flow": 1978000000, "dividends_paid": 318000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 18000000 } } ], "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": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "ebit": 549000000, "ebitda": 687000000, "pretax_income": 660000000, "tax_provision": 140000000, "net_income": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_assets": 16119000000, "short_term_debt": 807000000, "long_term_debt": 5985000000, "total_debt": 6792000000, "total_liabilities": 10691000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "goodwill_and_intangibles": 3097000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 170000000, "free_cash_flow": 834000000, "dividends_paid": 80000000, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "ebit": 549000000, "ebitda": 687000000, "pretax_income": 660000000, "tax_provision": 140000000, "net_income": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_assets": 16119000000, "short_term_debt": 807000000, "long_term_debt": 5985000000, "total_debt": 6792000000, "total_liabilities": 10691000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "goodwill_and_intangibles": 3097000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 170000000, "free_cash_flow": 834000000, "dividends_paid": 80000000, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "ebit": 549000000, "ebitda": 687000000, "pretax_income": 660000000, "tax_provision": 140000000, "net_income": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_assets": 16119000000, "short_term_debt": 807000000, "long_term_debt": 5985000000, "total_debt": 6792000000, "total_liabilities": 10691000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "goodwill_and_intangibles": 3097000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 170000000, "free_cash_flow": 834000000, "dividends_paid": 80000000, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "ebit": 549000000, "ebitda": 687000000, "pretax_income": 660000000, "tax_provision": 140000000, "net_income": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_assets": 16119000000, "short_term_debt": 807000000, "long_term_debt": 5985000000, "total_debt": 6792000000, "total_liabilities": 10691000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "goodwill_and_intangibles": 3097000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 170000000, "free_cash_flow": 834000000, "dividends_paid": 80000000, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "ebit": 549000000, "ebitda": 687000000, "pretax_income": 660000000, "tax_provision": 140000000, "net_income": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_assets": 16119000000, "short_term_debt": 807000000, "long_term_debt": 5985000000, "total_debt": 6792000000, "total_liabilities": 10691000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "goodwill_and_intangibles": 3097000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 170000000, "free_cash_flow": 834000000, "dividends_paid": 80000000, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -158000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "ebit": 549000000, "ebitda": 687000000, "pretax_income": 660000000, "tax_provision": 140000000, "net_income": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_assets": 16119000000, "short_term_debt": 807000000, "long_term_debt": 5985000000, "total_debt": 6792000000, "total_liabilities": 10691000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "goodwill_and_intangibles": 3097000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 170000000, "free_cash_flow": 834000000, "dividends_paid": 80000000, "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": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "ebit": 602000000, "ebitda": 740000000, "pretax_income": 660000000, "tax_provision": 140000000, "net_income": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_assets": 16119000000, "short_term_debt": 807000000, "long_term_debt": 5985000000, "total_debt": 6792000000, "total_liabilities": 10691000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "goodwill_and_intangibles": 3097000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 170000000, "free_cash_flow": 834000000, "dividends_paid": 80000000, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -158000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2083000000, "cost_of_revenue": 1012000000, "gross_profit": 1071000000, "ebit": 462000000, "ebitda": 602000000, "pretax_income": 351000000, "tax_provision": 54000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251000000, "total_current_assets": 2101000000, "total_assets": 15815000000, "short_term_debt": 807000000, "long_term_debt": 5966000000, "total_debt": 6773000000, "total_liabilities": 10805000000, "total_equity": 5001000000, "shares_outstanding": 221418000, "goodwill_and_intangibles": 3148000000 }, "cash_flow": { "operating_cash_flow": 66000000, "capital_expenditure": 221000000, "free_cash_flow": 287000000, "dividends_paid": 81000000, "share_repurchases": -12000000, "shares_issued": 12000000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2083000000, "cost_of_revenue": 1012000000, "gross_profit": 1071000000, "ebit": 462000000, "ebitda": 602000000, "pretax_income": 351000000, "tax_provision": 54000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251000000, "total_current_assets": 2101000000, "total_assets": 15815000000, "short_term_debt": 807000000, "long_term_debt": 5966000000, "total_debt": 6773000000, "total_liabilities": 10805000000, "total_equity": 5001000000, "shares_outstanding": 221418000, "goodwill_and_intangibles": 3148000000 }, "cash_flow": { "operating_cash_flow": 66000000, "capital_expenditure": 221000000, "free_cash_flow": 287000000, "dividends_paid": 81000000, "share_repurchases": -12000000, "shares_issued": 12000000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2083000000, "cost_of_revenue": 1012000000, "gross_profit": 1071000000, "ebit": 462000000, "ebitda": 602000000, "pretax_income": 351000000, "tax_provision": 54000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251000000, "total_current_assets": 2101000000, "total_assets": 15815000000, "short_term_debt": 807000000, "long_term_debt": 5966000000, "total_debt": 6773000000, "total_liabilities": 10805000000, "total_equity": 5001000000, "shares_outstanding": 221418000, "goodwill_and_intangibles": 3148000000 }, "cash_flow": { "operating_cash_flow": 66000000, "capital_expenditure": 221000000, "free_cash_flow": 287000000, "dividends_paid": 81000000, "share_repurchases": -12000000, "shares_issued": 12000000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2083000000, "cost_of_revenue": 1012000000, "gross_profit": 1071000000, "ebit": 462000000, "ebitda": 602000000, "pretax_income": 351000000, "tax_provision": 54000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251000000, "total_current_assets": 2101000000, "total_assets": 15815000000, "short_term_debt": 807000000, "long_term_debt": 5966000000, "total_debt": 6773000000, "total_liabilities": 10805000000, "total_equity": 5001000000, "shares_outstanding": 221418000, "goodwill_and_intangibles": 3148000000 }, "cash_flow": { "operating_cash_flow": 66000000, "capital_expenditure": 221000000, "free_cash_flow": 287000000, "dividends_paid": 81000000, "share_repurchases": -12000000, "shares_issued": 12000000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2083000000, "cost_of_revenue": 1012000000, "gross_profit": 1071000000, "ebit": 462000000, "ebitda": 602000000, "pretax_income": 351000000, "tax_provision": 54000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251000000, "total_current_assets": 2101000000, "total_assets": 15815000000, "short_term_debt": 807000000, "long_term_debt": 5966000000, "total_debt": 6773000000, "total_liabilities": 10805000000, "total_equity": 5001000000, "shares_outstanding": 221418000, "goodwill_and_intangibles": 3148000000 }, "cash_flow": { "operating_cash_flow": 66000000, "capital_expenditure": 221000000, "free_cash_flow": 287000000, "dividends_paid": 81000000, "share_repurchases": -12000000, "shares_issued": 12000000, "net_debt_issued": 75000000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "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": "2025-09-30" }, "schema": { "public_fields_only": true } }