{ "ticker": { "uuid": "bfebf77e-fb59-45fc-8563-cb36d052ffa2", "symbol": "OGS", "name": "One Gas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/bfebf77e-fb59-45fc-8563-cb36d052ffa2/", "api_url": "https://sharemaestro.com/factors/api/tickers/bfebf77e-fb59-45fc-8563-cb36d052ffa2/" }, "latest_snapshot": { "ticker": { "uuid": "bfebf77e-fb59-45fc-8563-cb36d052ffa2", "symbol": "OGS", "name": "One Gas Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/bfebf77e-fb59-45fc-8563-cb36d052ffa2/", "api_url": "https://sharemaestro.com/factors/api/tickers/bfebf77e-fb59-45fc-8563-cb36d052ffa2/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.8, "value": 0.78, "quality": 0.77, "momentum": 0.23, "coverage": 1, "confidence": 0.947, "delta": 8 }, "headline_factors": { "price": 77.65, "market_cap": 4873510687.45, "pe_ratio": 17.8205, "earnings_yield": 0.0572, "ebitda_to_ev": 0.0951, "shareholder_yield": -0.0088, "roe": 0.0776, "piotroski_f_score": 7, "momentum_12_1": 0.1024, "volatility_252d": 0.183 }, "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": 17.8205, "ev_ebitda": 10.512, "earnings_yield": 0.0572, "fcf_yield": 0.1427, "shareholder_yield": -0.0088 }, "quality": { "roe": 0.0776, "roic": 0.0565, "gross_margin": 0.6795, "fcf_margin": 0.5055, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0281, "eps_growth_1y": 0.1256, "fcf_growth_1y": -0.051 }, "momentum": { "price_return_12m": 0.1071, "momentum_12_1": 0.1024, "relative_strength": -18.6983 }, "scores": { "value_percentile": 0.78, "quality_percentile": 0.77, "momentum_percentile": 0.23, "growth_composite": 79, "yield_composite": 74, "overall_composite": 20, "os_score": 0.8, "factor_coverage": 1, "signal_confidence": 0.947 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 78.4, "os": 0.83, "value": 0.75, "quality": 0.77, "momentum": 0.46, "confidence": 1, "coverage": 1, "pe_ratio": 17.9926, "earnings_yield": 0.0569, "shareholder_yield": -0.0087, "roe": 0.0776, "momentum_12_1": 0.1856 }, { "week_end_date": "2026-06-14", "price": 77.78, "os": 0.89, "value": 0.77, "quality": 0.78, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 17.8503, "earnings_yield": 0.0571, "shareholder_yield": -0.0088, "roe": 0.0776, "momentum_12_1": 0.1635 }, { "week_end_date": "2026-06-21", "price": 76.76, "os": 0.81, "value": 0.76, "quality": 0.77, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 17.6162, "earnings_yield": 0.0576, "shareholder_yield": -0.0089, "roe": 0.0776, "momentum_12_1": 0.1833 }, { "week_end_date": "2026-06-28", "price": 79.64, "os": 0.89, "value": 0.76, "quality": 0.78, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 18.2772, "earnings_yield": 0.0563, "shareholder_yield": -0.0085, "roe": 0.0776, "momentum_12_1": 0.1227 }, { "week_end_date": "2026-07-05", "price": 77.32, "os": 0.82, "value": 0.77, "quality": 0.78, "momentum": 0.34, "confidence": 0.991, "coverage": 1, "pe_ratio": 17.7448, "earnings_yield": 0.0573, "shareholder_yield": -0.0088, "roe": 0.0776, "momentum_12_1": 0.1111 }, { "week_end_date": "2026-07-12", "price": 79.17, "os": 0.81, "value": 0.76, "quality": 0.77, "momentum": 0.28, "confidence": 0.98, "coverage": 1, "pe_ratio": 18.1693, "earnings_yield": 0.0565, "shareholder_yield": -0.0086, "roe": 0.0776, "momentum_12_1": 0.0997 }, { "week_end_date": "2026-07-19", "price": 79.74, "os": 0.81, "value": 0.76, "quality": 0.77, "momentum": 0.33, "confidence": 0.969, "coverage": 1, "pe_ratio": 18.3001, "earnings_yield": 0.0563, "shareholder_yield": -0.0085, "roe": 0.0776, "momentum_12_1": 0.0804 }, { "week_end_date": "2026-07-26", "price": 80.53, "os": 0.88, "value": 0.76, "quality": 0.77, "momentum": 0.65, "confidence": 0.958, "coverage": 1, "pe_ratio": 18.4814, "earnings_yield": 0.056, "shareholder_yield": -0.0085, "roe": 0.0776, "momentum_12_1": 0.129 }, { "week_end_date": "2026-08-02", "price": 77.65, "os": 0.8, "value": 0.78, "quality": 0.77, "momentum": 0.23, "confidence": 0.947, "coverage": 1, "pe_ratio": 17.8205, "earnings_yield": 0.0572, "shareholder_yield": -0.0088, "roe": 0.0776, "momentum_12_1": 0.1024 } ], "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": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": 212183000, "net_debt_issued": 220492000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": 212183000, "net_debt_issued": 220492000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": 212183000, "net_debt_issued": 220492000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": 212183000, "net_debt_issued": 220492000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": 212183000, "net_debt_issued": 220492000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": 212183000, "net_debt_issued": 220492000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": 212183000, "net_debt_issued": 220492000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2427428000, "cost_of_revenue": 998913000, "gross_profit": 1428515000, "ebit": 464268000, "ebitda": 781524000, "pretax_income": 321459000, "tax_provision": 57235000, "net_income": 264224000, "net_income_to_common": 264224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60513000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 578833000, "capital_expenditure": 707226000, "free_cash_flow": 1286059000, "dividends_paid": 160705000, "share_repurchases": null, "shares_issued": 212183000, "net_debt_issued": 220492000 } } ], "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": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 187494999, "ebitda": 264279999, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6940000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 187494999, "ebitda": 264279999, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6940000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 187494999, "ebitda": 264279999, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6940000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 187494999, "ebitda": 264279999, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6940000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 187494999, "ebitda": 264279999, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6940000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 187494999, "ebitda": 264279999, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6940000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 187494999, "ebitda": 264279999, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6940000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 831711000, "cost_of_revenue": 393576000, "gross_profit": 438135000, "ebit": 189592000, "ebitda": 266377000, "pretax_income": 155137000, "tax_provision": 26464000, "net_income": 128673000, "net_income_to_common": 128673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22993000, "total_current_assets": 796640000, "total_assets": 8825601000, "short_term_debt": 1040902000, "long_term_debt": 2340320000, "total_debt": 3381222000, "total_liabilities": 5299879000, "total_equity": 3525722000, "shares_outstanding": 63204000, "goodwill_and_intangibles": 384312000 }, "cash_flow": { "operating_cash_flow": 176313000, "capital_expenditure": 156533000, "free_cash_flow": 332846000, "dividends_paid": 42678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6940000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 689372000, "cost_of_revenue": 25613000, "gross_profit": 663759000, "ebit": 141080000, "ebitda": 220385000, "pretax_income": 104620000, "tax_provision": 18314000, "net_income": 86306000, "net_income_to_common": 86306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60777000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 43015000, "capital_expenditure": 167793000, "free_cash_flow": 210808000, "dividends_paid": 40200000, "share_repurchases": null, "shares_issued": 208622000, "net_debt_issued": -5000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 689372000, "cost_of_revenue": 25613000, "gross_profit": 663759000, "ebit": 141080000, "ebitda": 220385000, "pretax_income": 104620000, "tax_provision": 18314000, "net_income": 86306000, "net_income_to_common": 86306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60777000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 43015000, "capital_expenditure": 167793000, "free_cash_flow": 210808000, "dividends_paid": 40200000, "share_repurchases": null, "shares_issued": 208622000, "net_debt_issued": -5000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 689372000, "cost_of_revenue": 25613000, "gross_profit": 663759000, "ebit": 141080000, "ebitda": 220385000, "pretax_income": 104620000, "tax_provision": 18314000, "net_income": 86306000, "net_income_to_common": 86306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60777000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 43015000, "capital_expenditure": 167793000, "free_cash_flow": 210808000, "dividends_paid": 40200000, "share_repurchases": null, "shares_issued": 208622000, "net_debt_issued": -5000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 689372000, "cost_of_revenue": 25613000, "gross_profit": 663759000, "ebit": 141080000, "ebitda": 220385000, "pretax_income": 104620000, "tax_provision": 18314000, "net_income": 86306000, "net_income_to_common": 86306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33727000, "total_current_assets": 915884000, "total_assets": 9328395000, "short_term_debt": 1022540000, "long_term_debt": 2356038000, "total_debt": 3393778000, "total_liabilities": 5888272000, "total_equity": 3440123000, "shares_outstanding": 60777000, "goodwill_and_intangibles": 391739000 }, "cash_flow": { "operating_cash_flow": 43015000, "capital_expenditure": 167793000, "free_cash_flow": 210808000, "dividends_paid": 40200000, "share_repurchases": null, "shares_issued": 208622000, "net_debt_issued": -5000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 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 } }