{ "ticker": { "uuid": "91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee", "symbol": "NWN", "name": "Northwest Natural Gas Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee/" }, "latest_snapshot": { "ticker": { "uuid": "91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee", "symbol": "NWN", "name": "Northwest Natural Gas Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.81, "value": 0.78, "quality": 0.27, "momentum": 0.77, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 51.68, "market_cap": 2174712591.36, "pe_ratio": 17.6961, "earnings_yield": 0.0576, "ebitda_to_ev": 0.1004, "shareholder_yield": 0.0163, "roe": 0.0779, "piotroski_f_score": 5, "momentum_12_1": 0.2983, "volatility_252d": 0.1898 }, "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": 17.6961, "ev_ebitda": 9.9623, "earnings_yield": 0.0576, "fcf_yield": 0.1418, "shareholder_yield": 0.0163 }, "quality": { "roe": 0.0779, "roic": 0.0498, "gross_margin": 0.4226, "fcf_margin": 0.5321, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.059, "eps_growth_1y": 0.1935, "fcf_growth_1y": 0.0221 }, "momentum": { "price_return_12m": 0.32, "momentum_12_1": 0.2983, "relative_strength": 0.1517 }, "scores": { "value_percentile": 0.78, "quality_percentile": 0.27, "momentum_percentile": 0.77, "growth_composite": 67, "yield_composite": 34, "overall_composite": 19, "os_score": 0.81, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 49.78, "os": 0.8, "value": 0.77, "quality": 0.28, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 17.0455, "earnings_yield": 0.0586, "shareholder_yield": 0.0169, "roe": 0.0779, "momentum_12_1": 0.326 }, { "week_end_date": "2026-06-14", "price": 49.86, "os": 0.82, "value": 0.79, "quality": 0.32, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 17.0729, "earnings_yield": 0.0585, "shareholder_yield": 0.0169, "roe": 0.0779, "momentum_12_1": 0.2716 }, { "week_end_date": "2026-06-21", "price": 49.02, "os": 0.8, "value": 0.79, "quality": 0.27, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 16.7853, "earnings_yield": 0.059, "shareholder_yield": 0.0172, "roe": 0.0779, "momentum_12_1": 0.3152 }, { "week_end_date": "2026-06-28", "price": 50.83, "os": 0.82, "value": 0.79, "quality": 0.31, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 17.4051, "earnings_yield": 0.058, "shareholder_yield": 0.0166, "roe": 0.0779, "momentum_12_1": 0.2722 }, { "week_end_date": "2026-07-05", "price": 49.73, "os": 0.82, "value": 0.8, "quality": 0.3, "momentum": 0.74, "confidence": 0.991, "coverage": 1, "pe_ratio": 17.0284, "earnings_yield": 0.0586, "shareholder_yield": 0.0169, "roe": 0.0779, "momentum_12_1": 0.2586 }, { "week_end_date": "2026-07-12", "price": 50.4, "os": 0.81, "value": 0.79, "quality": 0.32, "momentum": 0.67, "confidence": 0.98, "coverage": 1, "pe_ratio": 17.2578, "earnings_yield": 0.0582, "shareholder_yield": 0.0167, "roe": 0.0779, "momentum_12_1": 0.2542 }, { "week_end_date": "2026-07-19", "price": 51.2, "os": 0.8, "value": 0.79, "quality": 0.27, "momentum": 0.74, "confidence": 0.969, "coverage": 1, "pe_ratio": 17.5318, "earnings_yield": 0.0578, "shareholder_yield": 0.0164, "roe": 0.0779, "momentum_12_1": 0.2319 }, { "week_end_date": "2026-07-26", "price": 51.68, "os": 0.81, "value": 0.78, "quality": 0.27, "momentum": 0.77, "confidence": 0.958, "coverage": 1, "pe_ratio": 17.6961, "earnings_yield": 0.0576, "shareholder_yield": 0.0163, "roe": 0.0779, "momentum_12_1": 0.2983 } ], "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": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "ebit": 266189000, "ebitda": 470557000, "pretax_income": 154678000, "tax_provision": 41359000, "net_income": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 269124000, "capital_expenditure": 466893000, "free_cash_flow": 736017000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": 47418000, "net_debt_issued": 576873000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "ebit": 266189000, "ebitda": 470557000, "pretax_income": 154678000, "tax_provision": 41359000, "net_income": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 269124000, "capital_expenditure": 466893000, "free_cash_flow": 736017000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": 47418000, "net_debt_issued": 576873000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "ebit": 266189000, "ebitda": 470557000, "pretax_income": 154678000, "tax_provision": 41359000, "net_income": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 269124000, "capital_expenditure": 466893000, "free_cash_flow": 736017000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": 47418000, "net_debt_issued": 576873000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "ebit": 266189000, "ebitda": 470557000, "pretax_income": 154678000, "tax_provision": 41359000, "net_income": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 269124000, "capital_expenditure": 466893000, "free_cash_flow": 736017000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": 47418000, "net_debt_issued": 576873000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "ebit": 266189000, "ebitda": 470557000, "pretax_income": 154678000, "tax_provision": 41359000, "net_income": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 269124000, "capital_expenditure": 466893000, "free_cash_flow": 736017000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": 47418000, "net_debt_issued": 576873000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "ebit": 266189000, "ebitda": 470557000, "pretax_income": 154678000, "tax_provision": 41359000, "net_income": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 269124000, "capital_expenditure": 466893000, "free_cash_flow": 736017000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": 47418000, "net_debt_issued": 576873000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "ebit": 266189000, "ebitda": 470557000, "pretax_income": 154678000, "tax_provision": 41359000, "net_income": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 269124000, "capital_expenditure": 466893000, "free_cash_flow": 736017000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": 47418000, "net_debt_issued": 576873000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1152994000, "cost_of_revenue": 755383000, "gross_profit": 397611000, "ebit": 190034000, "ebitda": 348094000, "pretax_income": 109942000, "tax_provision": 31071000, "net_income": 78871000, "net_income_to_common": 78871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38490000, "total_current_assets": 557774000, "total_assets": 5234316000, "short_term_debt": 202737000, "long_term_debt": 1679355000, "total_debt": 1958006000, "total_liabilities": 3848945000, "total_equity": 1385371000, "shares_outstanding": 38869000, "goodwill_and_intangibles": 183804000 }, "cash_flow": { "operating_cash_flow": 200282000, "capital_expenditure": 394400000, "free_cash_flow": 594682000, "dividends_paid": 72852000, "share_repurchases": null, "shares_issued": 90374000, "net_debt_issued": 135000000 } } ], "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": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "ebit": 163379998, "ebitda": 219969998, "pretax_income": 130027999, "tax_provision": 32539000, "net_income": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_assets": 6418967000, "short_term_debt": 335215000, "long_term_debt": 2272444000, "total_debt": 2682577000, "total_liabilities": 4842066000, "total_equity": 1576901000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 371257000 }, "cash_flow": { "operating_cash_flow": 116127000, "capital_expenditure": 113656000, "free_cash_flow": 229783000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": 22264000, "net_debt_issued": -121000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "ebit": 163379998, "ebitda": 219969998, "pretax_income": 130027999, "tax_provision": 32539000, "net_income": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_assets": 6418967000, "short_term_debt": 335215000, "long_term_debt": 2272444000, "total_debt": 2682577000, "total_liabilities": 4842066000, "total_equity": 1576901000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 371257000 }, "cash_flow": { "operating_cash_flow": 116127000, "capital_expenditure": 113656000, "free_cash_flow": 229783000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": 22264000, "net_debt_issued": -121000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "ebit": 163379998, "ebitda": 219969998, "pretax_income": 130027999, "tax_provision": 32539000, "net_income": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_assets": 6418967000, "short_term_debt": 335215000, "long_term_debt": 2272444000, "total_debt": 2682577000, "total_liabilities": 4842066000, "total_equity": 1576901000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 371257000 }, "cash_flow": { "operating_cash_flow": 116127000, "capital_expenditure": 113656000, "free_cash_flow": 229783000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": 22264000, "net_debt_issued": -121000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "ebit": 163379998, "ebitda": 219969998, "pretax_income": 130027999, "tax_provision": 32539000, "net_income": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_assets": 6418967000, "short_term_debt": 335215000, "long_term_debt": 2272444000, "total_debt": 2682577000, "total_liabilities": 4842066000, "total_equity": 1576901000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 371257000 }, "cash_flow": { "operating_cash_flow": 116127000, "capital_expenditure": 113656000, "free_cash_flow": 229783000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": 22264000, "net_debt_issued": -121000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "ebit": 163379998, "ebitda": 219969998, "pretax_income": 130027999, "tax_provision": 32539000, "net_income": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_assets": 6418967000, "short_term_debt": 335215000, "long_term_debt": 2272444000, "total_debt": 2682577000, "total_liabilities": 4842066000, "total_equity": 1576901000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 371257000 }, "cash_flow": { "operating_cash_flow": 116127000, "capital_expenditure": 113656000, "free_cash_flow": 229783000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": 22264000, "net_debt_issued": -121000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "ebit": 163379998, "ebitda": 219969998, "pretax_income": 130027999, "tax_provision": 32539000, "net_income": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_assets": 6418967000, "short_term_debt": 335215000, "long_term_debt": 2272444000, "total_debt": 2682577000, "total_liabilities": 4842066000, "total_equity": 1576901000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 371257000 }, "cash_flow": { "operating_cash_flow": 116127000, "capital_expenditure": 113656000, "free_cash_flow": 229783000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": 22264000, "net_debt_issued": -121000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "ebit": 219397000, "ebitda": 275987000, "pretax_income": 130027999, "tax_provision": 32539000, "net_income": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_assets": 6418967000, "short_term_debt": 335215000, "long_term_debt": 2272444000, "total_debt": 2682577000, "total_liabilities": 4842066000, "total_equity": 1576901000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 371257000 }, "cash_flow": { "operating_cash_flow": 116127000, "capital_expenditure": 113656000, "free_cash_flow": 229783000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": 22264000, "net_debt_issued": -121000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 394157000, "cost_of_revenue": 197262000, "gross_profit": 196895000, "ebit": 98794000, "ebitda": 152451000, "pretax_income": 77604000, "tax_provision": 19811000, "net_income": 57793000, "net_income_to_common": 57793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 3272000, "capital_expenditure": 134241000, "free_cash_flow": 137513000, "dividends_paid": 19723000, "share_repurchases": -151000, "shares_issued": null, "net_debt_issued": 189832000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 394157000, "cost_of_revenue": 197262000, "gross_profit": 196895000, "ebit": 98794000, "ebitda": 152451000, "pretax_income": 77604000, "tax_provision": 19811000, "net_income": 57793000, "net_income_to_common": 57793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 3272000, "capital_expenditure": 134241000, "free_cash_flow": 137513000, "dividends_paid": 19723000, "share_repurchases": -151000, "shares_issued": null, "net_debt_issued": 189832000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 394157000, "cost_of_revenue": 197262000, "gross_profit": 196895000, "ebit": 98794000, "ebitda": 152451000, "pretax_income": 77604000, "tax_provision": 19811000, "net_income": 57793000, "net_income_to_common": 57793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 3272000, "capital_expenditure": 134241000, "free_cash_flow": 137513000, "dividends_paid": 19723000, "share_repurchases": -151000, "shares_issued": null, "net_debt_issued": 189832000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 394157000, "cost_of_revenue": 197262000, "gross_profit": 196895000, "ebit": 98794000, "ebitda": 152451000, "pretax_income": 77604000, "tax_provision": 19811000, "net_income": 57793000, "net_income_to_common": 57793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 3272000, "capital_expenditure": 134241000, "free_cash_flow": 137513000, "dividends_paid": 19723000, "share_repurchases": -151000, "shares_issued": null, "net_debt_issued": 189832000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 394157000, "cost_of_revenue": 197262000, "gross_profit": 196895000, "ebit": 98794000, "ebitda": 152451000, "pretax_income": 77604000, "tax_provision": 19811000, "net_income": 57793000, "net_income_to_common": 57793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2758018000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 3272000, "capital_expenditure": 134241000, "free_cash_flow": 137513000, "dividends_paid": 19723000, "share_repurchases": -151000, "shares_issued": null, "net_debt_issued": 189832000 } } ] }, "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/" }, { "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 } }