{ "ticker": { "uuid": "f9bf6f47-e583-44ed-9edf-a80d9e050e72", "symbol": "MDU", "name": "MDU Resources Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/f9bf6f47-e583-44ed-9edf-a80d9e050e72/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9bf6f47-e583-44ed-9edf-a80d9e050e72/" }, "latest_snapshot": { "ticker": { "uuid": "f9bf6f47-e583-44ed-9edf-a80d9e050e72", "symbol": "MDU", "name": "MDU Resources Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/f9bf6f47-e583-44ed-9edf-a80d9e050e72/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9bf6f47-e583-44ed-9edf-a80d9e050e72/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.69, "value": 0.68, "quality": 0.21, "momentum": 0.76, "coverage": 1, "confidence": 0.958, "delta": 1 }, "headline_factors": { "price": 21.25, "market_cap": 4441378010, "pe_ratio": 23.4646, "earnings_yield": 0.0457, "ebitda_to_ev": 0.0757, "shareholder_yield": 0.0264, "roe": 0.0652, "piotroski_f_score": 3, "momentum_12_1": 0.3233, "volatility_252d": 0.2397 }, "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": 23.4646, "ev_ebitda": 13.207, "earnings_yield": 0.0457, "fcf_yield": 0.1713, "shareholder_yield": 0.0264 }, "quality": { "roe": 0.0652, "roic": 0.0541, "gross_margin": 0.2816, "fcf_margin": 0.6624, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0207, "eps_growth_1y": -0.278, "fcf_growth_1y": 0.1357 }, "momentum": { "price_return_12m": 0.2852, "momentum_12_1": 0.3233, "relative_strength": 0.1169 }, "scores": { "value_percentile": 0.68, "quality_percentile": 0.21, "momentum_percentile": 0.76, "growth_composite": 99, "yield_composite": 34, "overall_composite": 31, "os_score": 0.69, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.22, "os": 0.69, "value": 0.66, "quality": 0.23, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 23.4292, "earnings_yield": 0.0457, "shareholder_yield": 0.0259, "roe": 0.0652, "momentum_12_1": 0.3795 }, { "week_end_date": "2026-06-14", "price": 21.11, "os": 0.72, "value": 0.67, "quality": 0.23, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 23.31, "earnings_yield": 0.0459, "shareholder_yield": 0.0265, "roe": 0.0652, "momentum_12_1": 0.3846 }, { "week_end_date": "2026-06-21", "price": 21.29, "os": 0.68, "value": 0.66, "quality": 0.22, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 23.5088, "earnings_yield": 0.0456, "shareholder_yield": 0.0263, "roe": 0.0652, "momentum_12_1": 0.4171 }, { "week_end_date": "2026-06-28", "price": 21.88, "os": 0.72, "value": 0.66, "quality": 0.24, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 24.1602, "earnings_yield": 0.0449, "shareholder_yield": 0.0256, "roe": 0.0652, "momentum_12_1": 0.3016 }, { "week_end_date": "2026-07-05", "price": 20.71, "os": 0.72, "value": 0.7, "quality": 0.23, "momentum": 0.75, "confidence": 0.991, "coverage": 1, "pe_ratio": 22.8683, "earnings_yield": 0.0465, "shareholder_yield": 0.027, "roe": 0.0652, "momentum_12_1": 0.2993 }, { "week_end_date": "2026-07-12", "price": 20.98, "os": 0.68, "value": 0.68, "quality": 0.24, "momentum": 0.7, "confidence": 0.98, "coverage": 1, "pe_ratio": 23.1665, "earnings_yield": 0.0461, "shareholder_yield": 0.0267, "roe": 0.0652, "momentum_12_1": 0.3122 }, { "week_end_date": "2026-07-19", "price": 21.14, "os": 0.7, "value": 0.69, "quality": 0.21, "momentum": 0.75, "confidence": 0.969, "coverage": 1, "pe_ratio": 23.3431, "earnings_yield": 0.0459, "shareholder_yield": 0.0265, "roe": 0.0652, "momentum_12_1": 0.2884 }, { "week_end_date": "2026-07-26", "price": 21.25, "os": 0.69, "value": 0.68, "quality": 0.21, "momentum": 0.76, "confidence": 0.958, "coverage": 1, "pe_ratio": 23.4646, "earnings_yield": 0.0457, "shareholder_yield": 0.0264, "roe": 0.0652, "momentum_12_1": 0.3233 } ], "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": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "ebit": 318700000, "ebitda": 525400000, "pretax_income": 211000000, "tax_provision": 19600000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 473365000, "capital_expenditure": 792000000, "free_cash_flow": 1265365000, "dividends_paid": 108244000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 385884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "ebit": 318700000, "ebitda": 525400000, "pretax_income": 211000000, "tax_provision": 19600000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 473365000, "capital_expenditure": 792000000, "free_cash_flow": 1265365000, "dividends_paid": 108244000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 385884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "ebit": 318700000, "ebitda": 525400000, "pretax_income": 211000000, "tax_provision": 19600000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 473365000, "capital_expenditure": 792000000, "free_cash_flow": 1265365000, "dividends_paid": 108244000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 385884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "ebit": 318700000, "ebitda": 525400000, "pretax_income": 211000000, "tax_provision": 19600000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 473365000, "capital_expenditure": 792000000, "free_cash_flow": 1265365000, "dividends_paid": 108244000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 385884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "ebit": 318700000, "ebitda": 525400000, "pretax_income": 211000000, "tax_provision": 19600000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 473365000, "capital_expenditure": 792000000, "free_cash_flow": 1265365000, "dividends_paid": 108244000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 385884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "ebit": 318700000, "ebitda": 525400000, "pretax_income": 211000000, "tax_provision": 19600000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 473365000, "capital_expenditure": 792000000, "free_cash_flow": 1265365000, "dividends_paid": 108244000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 385884000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875100000, "cost_of_revenue": 1470200000, "gross_profit": 404900000, "ebit": 318700000, "ebitda": 525400000, "pretax_income": 211000000, "tax_provision": 19600000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205300000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 473365000, "capital_expenditure": 792000000, "free_cash_flow": 1265365000, "dividends_paid": 108244000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 385884000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1757978000, "cost_of_revenue": 1186042000, "gross_profit": 571936000, "ebit": 307009000, "ebitda": 507087000, "pretax_income": 198662000, "tax_provision": 17589000, "net_income": 281108000, "net_income_to_common": 281108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50204000, "total_current_assets": 666259000, "total_assets": 7038818000, "short_term_debt": 161700000, "long_term_debt": 2130910000, "total_debt": 2292610000, "total_liabilities": 4348244000, "total_equity": 2690574000, "shares_outstanding": 204653000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 502318000, "capital_expenditure": 522824000, "free_cash_flow": 1025142000, "dividends_paid": 102939000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 31465000 } } ], "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": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "ebit": 118300000, "ebitda": 172500000, "pretax_income": 85600000, "tax_provision": 4700000, "net_income": 80800000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_assets": 7684000000, "short_term_debt": 214700000, "long_term_debt": 2381296000, "total_debt": 2595996000, "total_liabilities": 4780000000, "total_equity": 2904000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 149208000, "capital_expenditure": 92412000, "free_cash_flow": 241620000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": 81159000, "net_debt_issued": -80488000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "ebit": 118300000, "ebitda": 172500000, "pretax_income": 85600000, "tax_provision": 4700000, "net_income": 80800000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_assets": 7684000000, "short_term_debt": 214700000, "long_term_debt": 2381296000, "total_debt": 2595996000, "total_liabilities": 4780000000, "total_equity": 2904000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 149208000, "capital_expenditure": 92412000, "free_cash_flow": 241620000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": 81159000, "net_debt_issued": -80488000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "ebit": 118300000, "ebitda": 172500000, "pretax_income": 85600000, "tax_provision": 4700000, "net_income": 80800000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_assets": 7684000000, "short_term_debt": 214700000, "long_term_debt": 2381296000, "total_debt": 2595996000, "total_liabilities": 4780000000, "total_equity": 2904000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 149208000, "capital_expenditure": 92412000, "free_cash_flow": 241620000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": 81159000, "net_debt_issued": -80488000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "ebit": 118300000, "ebitda": 172500000, "pretax_income": 85600000, "tax_provision": 4700000, "net_income": 80800000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_assets": 7684000000, "short_term_debt": 214700000, "long_term_debt": 2381296000, "total_debt": 2595996000, "total_liabilities": 4780000000, "total_equity": 2904000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 149208000, "capital_expenditure": 92412000, "free_cash_flow": 241620000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": 81159000, "net_debt_issued": -80488000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "ebit": 118300000, "ebitda": 172500000, "pretax_income": 85600000, "tax_provision": 4700000, "net_income": 80800000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_assets": 7684000000, "short_term_debt": 214700000, "long_term_debt": 2381296000, "total_debt": 2595996000, "total_liabilities": 4780000000, "total_equity": 2904000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 149208000, "capital_expenditure": 92412000, "free_cash_flow": 241620000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": 81159000, "net_debt_issued": -80488000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "ebit": 118300000, "ebitda": 172500000, "pretax_income": 85600000, "tax_provision": 4700000, "net_income": 80800000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_assets": 7684000000, "short_term_debt": 214700000, "long_term_debt": 2381296000, "total_debt": 2595996000, "total_liabilities": 4780000000, "total_equity": 2904000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 149208000, "capital_expenditure": 92412000, "free_cash_flow": 241620000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": 81159000, "net_debt_issued": -80488000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 606000000, "cost_of_revenue": 454500000, "gross_profit": 151500000, "ebit": 115700000, "ebitda": 169900000, "pretax_income": 85600000, "tax_provision": 4700000, "net_income": 80800000, "net_income_to_common": 80800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53295000, "total_current_assets": 559550000, "total_assets": 7684000000, "short_term_debt": 214700000, "long_term_debt": 2381296000, "total_debt": 2596000000, "total_liabilities": 4780000000, "total_equity": 2904000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 149208000, "capital_expenditure": 92412000, "free_cash_flow": 241620000, "dividends_paid": 28614000, "share_repurchases": null, "shares_issued": 81159000, "net_debt_issued": -80488000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 534000000, "cost_of_revenue": 397800000, "gross_profit": 136200000, "ebit": 113500000, "ebitda": 165000000, "pretax_income": 84400000, "tax_provision": 8074000, "net_income": 76300000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205700000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 80607000, "capital_expenditure": 438196000, "free_cash_flow": 518803000, "dividends_paid": 28606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 534000000, "cost_of_revenue": 397800000, "gross_profit": 136200000, "ebit": 113500000, "ebitda": 165000000, "pretax_income": 84400000, "tax_provision": 8074000, "net_income": 76300000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205700000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 80607000, "capital_expenditure": 438196000, "free_cash_flow": 518803000, "dividends_paid": 28606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 534000000, "cost_of_revenue": 397800000, "gross_profit": 136200000, "ebit": 113500000, "ebitda": 165000000, "pretax_income": 84400000, "tax_provision": 8074000, "net_income": 76300000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205700000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 80607000, "capital_expenditure": 438196000, "free_cash_flow": 518803000, "dividends_paid": 28606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 534000000, "cost_of_revenue": 397800000, "gross_profit": 136200000, "ebit": 113500000, "ebitda": 165000000, "pretax_income": 84400000, "tax_provision": 8074000, "net_income": 76300000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205700000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 80607000, "capital_expenditure": 438196000, "free_cash_flow": 518803000, "dividends_paid": 28606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325596000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 534000000, "cost_of_revenue": 397800000, "gross_profit": 136200000, "ebit": 113500000, "ebitda": 165000000, "pretax_income": 84400000, "tax_provision": 8074000, "net_income": 76300000, "net_income_to_common": 76300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28212000, "total_current_assets": 572436000, "total_assets": 7755778000, "short_term_debt": 148804000, "long_term_debt": 2532155000, "total_debt": 2740269000, "total_liabilities": 4982861000, "total_equity": 2772917000, "shares_outstanding": 205700000, "goodwill_and_intangibles": 345736000 }, "cash_flow": { "operating_cash_flow": 80607000, "capital_expenditure": 438196000, "free_cash_flow": 518803000, "dividends_paid": 28606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 325596000 } } ] }, "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": "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 } }