{ "ticker": { "uuid": "00931c75-277b-4bf8-81ce-70dd6e848532", "symbol": "HESM", "name": "Hess Midstream Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/00931c75-277b-4bf8-81ce-70dd6e848532/", "api_url": "https://sharemaestro.com/factors/api/tickers/00931c75-277b-4bf8-81ce-70dd6e848532/" }, "latest_snapshot": { "ticker": { "uuid": "00931c75-277b-4bf8-81ce-70dd6e848532", "symbol": "HESM", "name": "Hess Midstream Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/00931c75-277b-4bf8-81ce-70dd6e848532/", "api_url": "https://sharemaestro.com/factors/api/tickers/00931c75-277b-4bf8-81ce-70dd6e848532/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.85, "value": 0.77, "quality": 0.98, "momentum": 0.28, "coverage": 0.97, "confidence": 0.94, "delta": 1 }, "headline_factors": { "price": 40.34, "market_cap": 5177674539.54, "pe_ratio": 14.0354, "earnings_yield": 0.1127, "ebitda_to_ev": 0.1371, "shareholder_yield": 0.1448, "roe": 0.7122, "piotroski_f_score": 6, "momentum_12_1": -0.0263, "volatility_252d": 0.2284 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 14.0354, "ev_ebitda": 7.2963, "earnings_yield": 0.1127, "fcf_yield": 0.1559, "shareholder_yield": 0.1448 }, "quality": { "roe": 0.7122, "roic": 0.2035, "gross_margin": 0.6945, "fcf_margin": 0.87, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0728, "eps_growth_1y": 0.475, "fcf_growth_1y": 0.1298 }, "momentum": { "price_return_12m": 0.0677, "momentum_12_1": -0.0263, "relative_strength": -0.0813 }, "scores": { "value_percentile": 0.77, "quality_percentile": 0.98, "momentum_percentile": 0.28, "growth_composite": 6, "yield_composite": 3, "overall_composite": 15, "os_score": 0.85, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.82, "os": 0.85, "value": 0.77, "quality": 0.98, "momentum": 0.31, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.5066, "earnings_yield": 0.1152, "shareholder_yield": 0.1504, "roe": 0.7122, "momentum_12_1": 0.0626 }, { "week_end_date": "2026-06-14", "price": 38.49, "os": 0.86, "value": 0.78, "quality": 0.98, "momentum": 0.34, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.3918, "earnings_yield": 0.1158, "shareholder_yield": 0.1517, "roe": 0.7122, "momentum_12_1": 0.0942 }, { "week_end_date": "2026-06-21", "price": 36.79, "os": 0.86, "value": 0.79, "quality": 0.98, "momentum": 0.29, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.8003, "earnings_yield": 0.1187, "shareholder_yield": 0.1587, "roe": 0.7122, "momentum_12_1": 0.1466 }, { "week_end_date": "2026-06-28", "price": 37.67, "os": 0.88, "value": 0.79, "quality": 0.98, "momentum": 0.39, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.1065, "earnings_yield": 0.1171, "shareholder_yield": 0.155, "roe": 0.7122, "momentum_12_1": 0.0553 }, { "week_end_date": "2026-07-05", "price": 38.16, "os": 0.87, "value": 0.79, "quality": 0.98, "momentum": 0.34, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 13.277, "earnings_yield": 0.1163, "shareholder_yield": 0.153, "roe": 0.7122, "momentum_12_1": 0.1025 }, { "week_end_date": "2026-07-12", "price": 38.63, "os": 0.86, "value": 0.78, "quality": 0.98, "momentum": 0.27, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 13.4405, "earnings_yield": 0.1155, "shareholder_yield": 0.1512, "roe": 0.7122, "momentum_12_1": 0.0866 }, { "week_end_date": "2026-07-19", "price": 40.34, "os": 0.85, "value": 0.77, "quality": 0.98, "momentum": 0.28, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 14.0354, "earnings_yield": 0.1127, "shareholder_yield": 0.1448, "roe": 0.7122, "momentum_12_1": -0.0263 } ], "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": 1621300000, "cost_of_revenue": 584700000, "gross_profit": 1036599999, "ebit": 1024000000, "ebitda": 1238100000, "pretax_income": 798400000, "tax_provision": 113800000, "net_income": 352900000, "net_income_to_common": 352900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 123100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 983800000, "capital_expenditure": 255600000, "free_cash_flow": 1239400000, "dividends_paid": 350200000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": -22500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1621300000, "cost_of_revenue": 584700000, "gross_profit": 1036599999, "ebit": 1024000000, "ebitda": 1238100000, "pretax_income": 798400000, "tax_provision": 113800000, "net_income": 352900000, "net_income_to_common": 352900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 123100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 983800000, "capital_expenditure": 255600000, "free_cash_flow": 1239400000, "dividends_paid": 350200000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": -22500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1621300000, "cost_of_revenue": 584700000, "gross_profit": 1036599999, "ebit": 1024000000, "ebitda": 1238100000, "pretax_income": 798400000, "tax_provision": 113800000, "net_income": 352900000, "net_income_to_common": 352900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 123100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 983800000, "capital_expenditure": 255600000, "free_cash_flow": 1239400000, "dividends_paid": 350200000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": -22500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1621300000, "cost_of_revenue": 584700000, "gross_profit": 1036599999, "ebit": 1024000000, "ebitda": 1238100000, "pretax_income": 798400000, "tax_provision": 113800000, "net_income": 352900000, "net_income_to_common": 352900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 123100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 983800000, "capital_expenditure": 255600000, "free_cash_flow": 1239400000, "dividends_paid": 350200000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": -22500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1621300000, "cost_of_revenue": 584700000, "gross_profit": 1036599999, "ebit": 1024000000, "ebitda": 1238100000, "pretax_income": 798400000, "tax_provision": 113800000, "net_income": 352900000, "net_income_to_common": 352900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 123100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 983800000, "capital_expenditure": 255600000, "free_cash_flow": 1239400000, "dividends_paid": 350200000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": -22500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1621300000, "cost_of_revenue": 584700000, "gross_profit": 1036599999, "ebit": 1024000000, "ebitda": 1238100000, "pretax_income": 798400000, "tax_provision": 113800000, "net_income": 352900000, "net_income_to_common": 352900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 123100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 983800000, "capital_expenditure": 255600000, "free_cash_flow": 1239400000, "dividends_paid": 350200000, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": -22500000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1491900000, "cost_of_revenue": 203100000, "gross_profit": 1288800000, "ebit": 933000000, "ebitda": 1136100000, "pretax_income": 730800000, "tax_provision": 71800000, "net_income": 223100000, "net_income_to_common": 223100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4300000, "total_current_assets": 149400000, "total_assets": 4151000000, "short_term_debt": 22500000, "long_term_debt": 3449400000, "total_debt": 3471900000, "total_liabilities": 3685700000, "total_equity": 530700000, "shares_outstanding": 89000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 940300000, "capital_expenditure": 306100000, "free_cash_flow": 1246400000, "dividends_paid": 235300000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": 587500000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1491900000, "cost_of_revenue": 203100000, "gross_profit": 1288800000, "ebit": 933000000, "ebitda": 1136100000, "pretax_income": 730800000, "tax_provision": 71800000, "net_income": 223100000, "net_income_to_common": 223100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4300000, "total_current_assets": 149400000, "total_assets": 4151000000, "short_term_debt": 22500000, "long_term_debt": 3449400000, "total_debt": 3471900000, "total_liabilities": 3685700000, "total_equity": 530700000, "shares_outstanding": 89000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 940300000, "capital_expenditure": 306100000, "free_cash_flow": 1246400000, "dividends_paid": 235300000, "share_repurchases": -300000000, "shares_issued": null, "net_debt_issued": 587500000 } } ], "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": 390100000, "cost_of_revenue": 144100000, "gross_profit": 246000000, "ebit": 241300000, "ebitda": 299800000, "pretax_income": 185900000, "tax_provision": 28200000, "net_income": 87600000, "net_income_to_common": 87600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_assets": 4317200000, "short_term_debt": 35000000, "long_term_debt": 3737000000, "total_debt": 3772000000, "total_liabilities": 3942400000, "total_equity": 518000000, "shares_outstanding": 129199999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253300000, "capital_expenditure": 28800000, "free_cash_flow": 282100000, "dividends_paid": 98900000, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390100000, "cost_of_revenue": 144100000, "gross_profit": 246000000, "ebit": 241300000, "ebitda": 299800000, "pretax_income": 185900000, "tax_provision": 28200000, "net_income": 87600000, "net_income_to_common": 87600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_assets": 4317200000, "short_term_debt": 35000000, "long_term_debt": 3737000000, "total_debt": 3772000000, "total_liabilities": 3942400000, "total_equity": 518000000, "shares_outstanding": 129199999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253300000, "capital_expenditure": 28800000, "free_cash_flow": 282100000, "dividends_paid": 98900000, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390100000, "cost_of_revenue": 144100000, "gross_profit": 246000000, "ebit": 241300000, "ebitda": 299800000, "pretax_income": 185900000, "tax_provision": 28200000, "net_income": 87600000, "net_income_to_common": 87600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_assets": 4317200000, "short_term_debt": 35000000, "long_term_debt": 3737000000, "total_debt": 3772000000, "total_liabilities": 3942400000, "total_equity": 518000000, "shares_outstanding": 129199999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253300000, "capital_expenditure": 28800000, "free_cash_flow": 282100000, "dividends_paid": 98900000, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390100000, "cost_of_revenue": 144100000, "gross_profit": 246000000, "ebit": 241300000, "ebitda": 299800000, "pretax_income": 185900000, "tax_provision": 28200000, "net_income": 87600000, "net_income_to_common": 87600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_assets": 4317200000, "short_term_debt": 35000000, "long_term_debt": 3737000000, "total_debt": 3772000000, "total_liabilities": 3942400000, "total_equity": 518000000, "shares_outstanding": 129199999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253300000, "capital_expenditure": 28800000, "free_cash_flow": 282100000, "dividends_paid": 98900000, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390100000, "cost_of_revenue": 144100000, "gross_profit": 246000000, "ebit": 241300000, "ebitda": 299800000, "pretax_income": 185900000, "tax_provision": 28200000, "net_income": 87600000, "net_income_to_common": 87600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_assets": 4317200000, "short_term_debt": 35000000, "long_term_debt": 3737000000, "total_debt": 3772000000, "total_liabilities": 3942400000, "total_equity": 518000000, "shares_outstanding": 129199999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253300000, "capital_expenditure": 28800000, "free_cash_flow": 282100000, "dividends_paid": 98900000, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 390100000, "cost_of_revenue": 144100000, "gross_profit": 246000000, "ebit": 238100000, "ebitda": 296600000, "pretax_income": 185900000, "tax_provision": 28200000, "net_income": 87600000, "net_income_to_common": 87600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4600000, "total_current_assets": 165800000, "total_assets": 4317200000, "short_term_debt": 35000000, "long_term_debt": 3737000000, "total_debt": 3772000000, "total_liabilities": 3942400000, "total_equity": 518000000, "shares_outstanding": 129199999, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253300000, "capital_expenditure": 28800000, "free_cash_flow": 282100000, "dividends_paid": 98900000, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404200000, "cost_of_revenue": 147000000, "gross_profit": 257200000, "ebit": 254900000, "ebitda": 309100000, "pretax_income": 198200000, "tax_provision": 30200000, "net_income": 93300000, "net_income_to_common": 93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 129400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245600000, "capital_expenditure": 210100000, "free_cash_flow": 455700000, "dividends_paid": 97700000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404200000, "cost_of_revenue": 147000000, "gross_profit": 257200000, "ebit": 254900000, "ebitda": 309100000, "pretax_income": 198200000, "tax_provision": 30200000, "net_income": 93300000, "net_income_to_common": 93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 129400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245600000, "capital_expenditure": 210100000, "free_cash_flow": 455700000, "dividends_paid": 97700000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404200000, "cost_of_revenue": 147000000, "gross_profit": 257200000, "ebit": 254900000, "ebitda": 309100000, "pretax_income": 198200000, "tax_provision": 30200000, "net_income": 93300000, "net_income_to_common": 93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 129400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245600000, "capital_expenditure": 210100000, "free_cash_flow": 455700000, "dividends_paid": 97700000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404200000, "cost_of_revenue": 147000000, "gross_profit": 257200000, "ebit": 254900000, "ebitda": 309100000, "pretax_income": 198200000, "tax_provision": 30200000, "net_income": 93300000, "net_income_to_common": 93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 129400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245600000, "capital_expenditure": 210100000, "free_cash_flow": 455700000, "dividends_paid": 97700000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404200000, "cost_of_revenue": 147000000, "gross_profit": 257200000, "ebit": 254900000, "ebitda": 309100000, "pretax_income": 198200000, "tax_provision": 30200000, "net_income": 93300000, "net_income_to_common": 93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 129400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245600000, "capital_expenditure": 210100000, "free_cash_flow": 455700000, "dividends_paid": 97700000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 404200000, "cost_of_revenue": 147000000, "gross_profit": 257200000, "ebit": 254900000, "ebitda": 309100000, "pretax_income": 198200000, "tax_provision": 30200000, "net_income": 93300000, "net_income_to_common": 93300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900000, "total_current_assets": 159000000, "total_assets": 4388300000, "short_term_debt": 32500000, "long_term_debt": 3739500000, "total_debt": 3772000000, "total_liabilities": 3950400000, "total_equity": 568300000, "shares_outstanding": 129400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245600000, "capital_expenditure": 210100000, "free_cash_flow": 455700000, "dividends_paid": 97700000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -7500000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }