{ "ticker": { "uuid": "bcca0f43-cbb7-4ec4-85a5-65a9cff33b54", "symbol": "NI", "name": "NiSource Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/bcca0f43-cbb7-4ec4-85a5-65a9cff33b54/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcca0f43-cbb7-4ec4-85a5-65a9cff33b54/" }, "latest_snapshot": { "ticker": { "uuid": "bcca0f43-cbb7-4ec4-85a5-65a9cff33b54", "symbol": "NI", "name": "NiSource Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/bcca0f43-cbb7-4ec4-85a5-65a9cff33b54/", "api_url": "https://sharemaestro.com/factors/api/tickers/bcca0f43-cbb7-4ec4-85a5-65a9cff33b54/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.36, "value": 0.34, "quality": 0.8, "momentum": 0.22, "coverage": 1, "confidence": 0.947, "delta": 22 }, "headline_factors": { "price": 44.43, "market_cap": 21301485655.35, "pe_ratio": 22.1475, "earnings_yield": 0.0478, "ebitda_to_ev": 0.0775, "shareholder_yield": 0.0119, "roe": 0.0996, "piotroski_f_score": 7, "momentum_12_1": 0.1374, "volatility_252d": 0.1847 }, "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": 22.1475, "ev_ebitda": 12.9011, "earnings_yield": 0.0478, "fcf_yield": 0.1259, "shareholder_yield": 0.0119 }, "quality": { "roe": 0.0996, "roic": 0.0621, "gross_margin": 0.5592, "fcf_margin": 0.7429, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.1501, "eps_growth_1y": 0.1053, "fcf_growth_1y": 0.0778 }, "momentum": { "price_return_12m": 0.0639, "momentum_12_1": 0.1374, "relative_strength": -18.7416 }, "scores": { "value_percentile": 0.34, "quality_percentile": 0.8, "momentum_percentile": 0.22, "growth_composite": 28, "yield_composite": 70, "overall_composite": 64, "os_score": 0.36, "factor_coverage": 1, "signal_confidence": 0.947 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 46.61, "os": 0.59, "value": 0.31, "quality": 0.79, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 23.2342, "earnings_yield": 0.0466, "shareholder_yield": 0.0109, "roe": 0.0996, "momentum_12_1": 0.221 }, { "week_end_date": "2026-06-14", "price": 47.21, "os": 0.62, "value": 0.31, "quality": 0.81, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 23.5333, "earnings_yield": 0.0462, "shareholder_yield": 0.0108, "roe": 0.0996, "momentum_12_1": 0.2027 }, { "week_end_date": "2026-06-21", "price": 47.26, "os": 0.59, "value": 0.3, "quality": 0.81, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 23.5582, "earnings_yield": 0.0462, "shareholder_yield": 0.0107, "roe": 0.0996, "momentum_12_1": 0.2429 }, { "week_end_date": "2026-06-28", "price": 49.08, "os": 0.63, "value": 0.31, "quality": 0.8, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 24.4655, "earnings_yield": 0.0453, "shareholder_yield": 0.0103, "roe": 0.0996, "momentum_12_1": 0.1871 }, { "week_end_date": "2026-07-05", "price": 47.82, "os": 0.62, "value": 0.32, "quality": 0.81, "momentum": 0.73, "confidence": 0.991, "coverage": 1, "pe_ratio": 23.8374, "earnings_yield": 0.0459, "shareholder_yield": 0.0106, "roe": 0.0996, "momentum_12_1": 0.2095 }, { "week_end_date": "2026-07-12", "price": 46.9, "os": 0.43, "value": 0.33, "quality": 0.79, "momentum": 0.36, "confidence": 0.98, "coverage": 1, "pe_ratio": 23.3788, "earnings_yield": 0.0464, "shareholder_yield": 0.0108, "roe": 0.0996, "momentum_12_1": 0.2247 }, { "week_end_date": "2026-07-19", "price": 45.98, "os": 0.59, "value": 0.32, "quality": 0.8, "momentum": 0.67, "confidence": 0.969, "coverage": 1, "pe_ratio": 22.9202, "earnings_yield": 0.0469, "shareholder_yield": 0.011, "roe": 0.0996, "momentum_12_1": 0.1862 }, { "week_end_date": "2026-07-26", "price": 46.68, "os": 0.58, "value": 0.32, "quality": 0.79, "momentum": 0.67, "confidence": 0.958, "coverage": 1, "pe_ratio": 23.2691, "earnings_yield": 0.0465, "shareholder_yield": 0.0109, "roe": 0.0996, "momentum_12_1": 0.1945 }, { "week_end_date": "2026-08-02", "price": 44.43, "os": 0.36, "value": 0.34, "quality": 0.8, "momentum": 0.22, "confidence": 0.947, "coverage": 1, "pe_ratio": 22.1475, "earnings_yield": 0.0478, "shareholder_yield": 0.0119, "roe": 0.0996, "momentum_12_1": 0.1374 } ], "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": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1855400000, "ebitda": 3023000000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": 0, "shares_issued": 312100000, "net_debt_issued": 2201400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1855400000, "ebitda": 3023000000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": 0, "shares_issued": 312100000, "net_debt_issued": 2201400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1855400000, "ebitda": 3023000000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": 0, "shares_issued": 312100000, "net_debt_issued": 2201400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1855400000, "ebitda": 3023000000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": 0, "shares_issued": 312100000, "net_debt_issued": 2201400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1855400000, "ebitda": 3023000000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": 0, "shares_issued": 312100000, "net_debt_issued": 2201400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1855400000, "ebitda": 3023000000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": 0, "shares_issued": 312100000, "net_debt_issued": 2201400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1855400000, "ebitda": 3023000000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": 0, "shares_issued": 312100000, "net_debt_issued": 2201400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6642200000, "cost_of_revenue": 2752000000, "gross_profit": 3890200000, "ebit": 1835900000, "ebitda": 3003500000, "pretax_income": 1216400000, "tax_provision": 203800000, "net_income": 929500000, "net_income_to_common": 929500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15203500000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450100000, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 2362300000, "capital_expenditure": 2782300000, "free_cash_flow": 5144600000, "dividends_paid": 530400000, "share_repurchases": 0, "shares_issued": 312100000, "net_debt_issued": 2201400000 } } ], "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": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 833600000, "ebitda": 1121900000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": 3900000, "net_debt_issued": 549100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 833600000, "ebitda": 1121900000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": 3900000, "net_debt_issued": 549100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 833600000, "ebitda": 1121900000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": 3900000, "net_debt_issued": 549100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 833600000, "ebitda": 1121900000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": 3900000, "net_debt_issued": 549100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 833600000, "ebitda": 1121900000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": 3900000, "net_debt_issued": 549100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 833600000, "ebitda": 1121900000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": 3900000, "net_debt_issued": 549100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 833600000, "ebitda": 1121900000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": 3900000, "net_debt_issued": 549100000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2363100000, "cost_of_revenue": 957500000, "gross_profit": 1405600000, "ebit": 819200000, "ebitda": 1107500000, "pretax_income": 642000000, "tax_provision": 85800000, "net_income": 507100000, "net_income_to_common": 507100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71900000, "total_current_assets": 2409000000, "total_assets": 36601000000, "short_term_debt": 1307800000, "long_term_debt": 15458900000, "total_debt": 16766700000, "total_liabilities": 24673500000, "total_equity": 9658200000, "shares_outstanding": 480900000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 442300000, "capital_expenditure": 805200000, "free_cash_flow": 1247500000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": 3900000, "net_debt_issued": 549100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1902900000, "cost_of_revenue": 796900000, "gross_profit": 1106000000, "ebit": 519400000, "ebitda": 834800000, "pretax_income": 332100000, "tax_provision": 53700000, "net_income": 257800000, "net_income_to_common": 257800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15457800000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450099999, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 712600000, "capital_expenditure": 846299999, "free_cash_flow": 1558899999, "dividends_paid": 134000000, "share_repurchases": 0, "shares_issued": 53000000, "net_debt_issued": 451300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1902900000, "cost_of_revenue": 796900000, "gross_profit": 1106000000, "ebit": 519400000, "ebitda": 834800000, "pretax_income": 332100000, "tax_provision": 53700000, "net_income": 257800000, "net_income_to_common": 257800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15457800000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450099999, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 712600000, "capital_expenditure": 846299999, "free_cash_flow": 1558899999, "dividends_paid": 134000000, "share_repurchases": 0, "shares_issued": 53000000, "net_debt_issued": 451300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1902900000, "cost_of_revenue": 796900000, "gross_profit": 1106000000, "ebit": 519400000, "ebitda": 834800000, "pretax_income": 332100000, "tax_provision": 53700000, "net_income": 257800000, "net_income_to_common": 257800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15457800000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450099999, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 712600000, "capital_expenditure": 846299999, "free_cash_flow": 1558899999, "dividends_paid": 134000000, "share_repurchases": 0, "shares_issued": 53000000, "net_debt_issued": 451300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1902900000, "cost_of_revenue": 796900000, "gross_profit": 1106000000, "ebit": 519400000, "ebitda": 834800000, "pretax_income": 332100000, "tax_provision": 53700000, "net_income": 257800000, "net_income_to_common": 257800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135700000, "total_current_assets": 2377200000, "total_assets": 36552000000, "short_term_debt": 765400000, "long_term_debt": 15457800000, "total_debt": 16240400000, "total_liabilities": 24892100000, "total_equity": 9450099999, "shares_outstanding": 474500000, "goodwill_and_intangibles": 1485900000 }, "cash_flow": { "operating_cash_flow": 712600000, "capital_expenditure": 846299999, "free_cash_flow": 1558899999, "dividends_paid": 134000000, "share_repurchases": 0, "shares_issued": 53000000, "net_debt_issued": 451300000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }