{ "ticker": { "uuid": "1b531c99-95f9-49db-b72f-6638960e4333", "symbol": "AM", "name": "Antero 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/1b531c99-95f9-49db-b72f-6638960e4333/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b531c99-95f9-49db-b72f-6638960e4333/" }, "latest_snapshot": { "ticker": { "uuid": "1b531c99-95f9-49db-b72f-6638960e4333", "symbol": "AM", "name": "Antero 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/1b531c99-95f9-49db-b72f-6638960e4333/", "api_url": "https://sharemaestro.com/factors/api/tickers/1b531c99-95f9-49db-b72f-6638960e4333/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.57, "value": 0.15, "quality": 0.97, "momentum": 0.81, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 22.75, "market_cap": 10805795000, "pe_ratio": 26.3112, "earnings_yield": 0.0523, "ebitda_to_ev": 0.0668, "shareholder_yield": 0.0412, "roe": 0.2121, "piotroski_f_score": 8, "momentum_12_1": 0.4064, "volatility_252d": 0.2311 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 26.3112, "ev_ebitda": 14.9719, "earnings_yield": 0.0523, "fcf_yield": 0.0801, "shareholder_yield": 0.0412 }, "quality": { "roe": 0.2121, "roic": 0.098, "gross_margin": 0.6452, "fcf_margin": 0.9044, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0814, "eps_growth_1y": -0.0168, "fcf_growth_1y": 0.0624 }, "momentum": { "price_return_12m": 0.3797, "momentum_12_1": 0.4064, "relative_strength": 0.2114 }, "scores": { "value_percentile": 0.15, "quality_percentile": 0.97, "momentum_percentile": 0.81, "growth_composite": 70, "yield_composite": 24, "overall_composite": 43, "os_score": 0.57, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.52, "os": 0.53, "value": 0.17, "quality": 0.97, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 24.8887, "earnings_yield": 0.0545, "shareholder_yield": 0.054, "roe": 0.2121, "momentum_12_1": 0.1698 }, { "week_end_date": "2026-06-14", "price": 21.67, "os": 0.58, "value": 0.17, "quality": 0.97, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 25.0621, "earnings_yield": 0.0542, "shareholder_yield": 0.0536, "roe": 0.2121, "momentum_12_1": 0.2613 }, { "week_end_date": "2026-06-21", "price": 21.71, "os": 0.54, "value": 0.17, "quality": 0.97, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 25.1084, "earnings_yield": 0.0541, "shareholder_yield": 0.0535, "roe": 0.2121, "momentum_12_1": 0.2646 }, { "week_end_date": "2026-06-28", "price": 23.19, "os": 0.55, "value": 0.15, "quality": 0.97, "momentum": 0.76, "confidence": 1, "coverage": 1, "pe_ratio": 26.8201, "earnings_yield": 0.0516, "shareholder_yield": 0.0501, "roe": 0.2121, "momentum_12_1": 0.1639 }, { "week_end_date": "2026-07-05", "price": 22.46, "os": 0.57, "value": 0.17, "quality": 0.97, "momentum": 0.76, "confidence": 0.991, "coverage": 1, "pe_ratio": 25.9758, "earnings_yield": 0.0528, "shareholder_yield": 0.0517, "roe": 0.2121, "momentum_12_1": 0.2465 }, { "week_end_date": "2026-07-12", "price": 22.28, "os": 0.54, "value": 0.17, "quality": 0.97, "momentum": 0.71, "confidence": 0.98, "coverage": 1, "pe_ratio": 25.7676, "earnings_yield": 0.0531, "shareholder_yield": 0.0522, "roe": 0.2121, "momentum_12_1": 0.3027 }, { "week_end_date": "2026-07-19", "price": 22.59, "os": 0.56, "value": 0.16, "quality": 0.97, "momentum": 0.76, "confidence": 0.969, "coverage": 1, "pe_ratio": 26.1261, "earnings_yield": 0.0526, "shareholder_yield": 0.0514, "roe": 0.2121, "momentum_12_1": 0.2666 }, { "week_end_date": "2026-07-26", "price": 22.75, "os": 0.57, "value": 0.15, "quality": 0.97, "momentum": 0.81, "confidence": 0.958, "coverage": 1, "pe_ratio": 26.3112, "earnings_yield": 0.0523, "shareholder_yield": 0.0412, "roe": 0.2121, "momentum_12_1": 0.4064 } ], "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": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "ebit": 732279000, "ebitda": 937261000, "pretax_income": 564196000, "tax_provision": 151033000, "net_income": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 932464000, "capital_expenditure": 162255000, "free_cash_flow": 1094719000, "dividends_paid": 439007000, "share_repurchases": -134981000, "shares_issued": null, "net_debt_issued": 115700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "ebit": 732279000, "ebitda": 937261000, "pretax_income": 564196000, "tax_provision": 151033000, "net_income": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 932464000, "capital_expenditure": 162255000, "free_cash_flow": 1094719000, "dividends_paid": 439007000, "share_repurchases": -134981000, "shares_issued": null, "net_debt_issued": 115700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "ebit": 732279000, "ebitda": 937261000, "pretax_income": 564196000, "tax_provision": 151033000, "net_income": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 932464000, "capital_expenditure": 162255000, "free_cash_flow": 1094719000, "dividends_paid": 439007000, "share_repurchases": -134981000, "shares_issued": null, "net_debt_issued": 115700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "ebit": 732279000, "ebitda": 937261000, "pretax_income": 564196000, "tax_provision": 151033000, "net_income": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 932464000, "capital_expenditure": 162255000, "free_cash_flow": 1094719000, "dividends_paid": 439007000, "share_repurchases": -134981000, "shares_issued": null, "net_debt_issued": 115700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "ebit": 732279000, "ebitda": 937261000, "pretax_income": 564196000, "tax_provision": 151033000, "net_income": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 932464000, "capital_expenditure": 162255000, "free_cash_flow": 1094719000, "dividends_paid": 439007000, "share_repurchases": -134981000, "shares_issued": null, "net_debt_issued": 115700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "ebit": 732279000, "ebitda": 937261000, "pretax_income": 564196000, "tax_provision": 151033000, "net_income": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 932464000, "capital_expenditure": 162255000, "free_cash_flow": 1094719000, "dividends_paid": 439007000, "share_repurchases": -134981000, "shares_issued": null, "net_debt_issued": 115700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1259098000, "cost_of_revenue": 436892000, "gross_profit": 822206000, "ebit": 732279000, "ebitda": 937261000, "pretax_income": 564196000, "tax_provision": 151033000, "net_income": 413163000, "net_income_to_common": 413163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 932464000, "capital_expenditure": 162255000, "free_cash_flow": 1094719000, "dividends_paid": 439007000, "share_repurchases": -134981000, "shares_issued": null, "net_debt_issued": 115700000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1176865000, "cost_of_revenue": 428648000, "gross_profit": 748217000, "ebit": 755648000, "ebitda": 966320000, "pretax_income": 548621000, "tax_provision": 147729000, "net_income": 400892000, "net_income_to_common": 400892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 118064000, "total_assets": 5882961000, "short_term_debt": 0, "long_term_debt": 3116958000, "total_debt": 3116958000, "total_liabilities": 3767790000, "total_equity": 2115171000, "shares_outstanding": 485247000, "goodwill_and_intangibles": 1144759000 }, "cash_flow": { "operating_cash_flow": 843994000, "capital_expenditure": 242339000, "free_cash_flow": 1086333000, "dividends_paid": 438184000, "share_repurchases": -28690000, "shares_issued": null, "net_debt_issued": -106662000 } } ], "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": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "ebit": 209934000, "ebitda": 265779000, "pretax_income": 155905000, "tax_provision": 37639000, "net_income": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_assets": 6405864000, "short_term_debt": 13176000, "long_term_debt": 3665937000, "total_debt": 3712528000, "total_liabilities": 4469415000, "total_equity": 1936449000, "shares_outstanding": 477963000, "goodwill_and_intangibles": 1682303000 }, "cash_flow": { "operating_cash_flow": 238624000, "capital_expenditure": 37906000, "free_cash_flow": 276530000, "dividends_paid": 111096000, "share_repurchases": -18013000, "shares_issued": null, "net_debt_issued": 442314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "ebit": 209934000, "ebitda": 265779000, "pretax_income": 155905000, "tax_provision": 37639000, "net_income": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_assets": 6405864000, "short_term_debt": 13176000, "long_term_debt": 3665937000, "total_debt": 3712528000, "total_liabilities": 4469415000, "total_equity": 1936449000, "shares_outstanding": 477963000, "goodwill_and_intangibles": 1682303000 }, "cash_flow": { "operating_cash_flow": 238624000, "capital_expenditure": 37906000, "free_cash_flow": 276530000, "dividends_paid": 111096000, "share_repurchases": -18013000, "shares_issued": null, "net_debt_issued": 442314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "ebit": 209934000, "ebitda": 265779000, "pretax_income": 155905000, "tax_provision": 37639000, "net_income": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_assets": 6405864000, "short_term_debt": 13176000, "long_term_debt": 3665937000, "total_debt": 3712528000, "total_liabilities": 4469415000, "total_equity": 1936449000, "shares_outstanding": 477963000, "goodwill_and_intangibles": 1682303000 }, "cash_flow": { "operating_cash_flow": 238624000, "capital_expenditure": 37906000, "free_cash_flow": 276530000, "dividends_paid": 111096000, "share_repurchases": -18013000, "shares_issued": null, "net_debt_issued": 442314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "ebit": 209934000, "ebitda": 265779000, "pretax_income": 155905000, "tax_provision": 37639000, "net_income": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_assets": 6405864000, "short_term_debt": 13176000, "long_term_debt": 3665937000, "total_debt": 3712528000, "total_liabilities": 4469415000, "total_equity": 1936449000, "shares_outstanding": 477963000, "goodwill_and_intangibles": 1682303000 }, "cash_flow": { "operating_cash_flow": 238624000, "capital_expenditure": 37906000, "free_cash_flow": 276530000, "dividends_paid": 111096000, "share_repurchases": -18013000, "shares_issued": null, "net_debt_issued": 442314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "ebit": 209934000, "ebitda": 265779000, "pretax_income": 155905000, "tax_provision": 37639000, "net_income": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_assets": 6405864000, "short_term_debt": 13176000, "long_term_debt": 3665937000, "total_debt": 3712528000, "total_liabilities": 4469415000, "total_equity": 1936449000, "shares_outstanding": 477963000, "goodwill_and_intangibles": 1682303000 }, "cash_flow": { "operating_cash_flow": 238624000, "capital_expenditure": 37906000, "free_cash_flow": 276530000, "dividends_paid": 111096000, "share_repurchases": -18013000, "shares_issued": null, "net_debt_issued": 442314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "ebit": 209934000, "ebitda": 265779000, "pretax_income": 155905000, "tax_provision": 37639000, "net_income": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_assets": 6405864000, "short_term_debt": 13176000, "long_term_debt": 3665937000, "total_debt": 3712528000, "total_liabilities": 4469415000, "total_equity": 1936449000, "shares_outstanding": 477963000, "goodwill_and_intangibles": 1682303000 }, "cash_flow": { "operating_cash_flow": 238624000, "capital_expenditure": 37906000, "free_cash_flow": 276530000, "dividends_paid": 111096000, "share_repurchases": -18013000, "shares_issued": null, "net_debt_issued": 442314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 335421000, "cost_of_revenue": 126542000, "gross_profit": 208879000, "ebit": 185987000, "ebitda": 241832000, "pretax_income": 155905000, "tax_provision": 37639000, "net_income": 118266000, "net_income_to_common": 118266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 154942000, "total_assets": 6405864000, "short_term_debt": 13176000, "long_term_debt": 3665937000, "total_debt": 3712528000, "total_liabilities": 4469415000, "total_equity": 1936449000, "shares_outstanding": 477963000, "goodwill_and_intangibles": 1682303000 }, "cash_flow": { "operating_cash_flow": 238624000, "capital_expenditure": 37906000, "free_cash_flow": 276530000, "dividends_paid": 111096000, "share_repurchases": -18013000, "shares_issued": null, "net_debt_issued": 442314000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314672000, "cost_of_revenue": 105481000, "gross_profit": 209191000, "ebit": 124029000, "ebitda": 175430000, "pretax_income": 77193000, "tax_provision": 25264000, "net_income": 51929000, "net_income_to_common": 51929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 255503000, "capital_expenditure": 48818000, "free_cash_flow": 304321000, "dividends_paid": 107324000, "share_repurchases": -48312000, "shares_issued": null, "net_debt_issued": 220400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314672000, "cost_of_revenue": 105481000, "gross_profit": 209191000, "ebit": 124029000, "ebitda": 175430000, "pretax_income": 77193000, "tax_provision": 25264000, "net_income": 51929000, "net_income_to_common": 51929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 255503000, "capital_expenditure": 48818000, "free_cash_flow": 304321000, "dividends_paid": 107324000, "share_repurchases": -48312000, "shares_issued": null, "net_debt_issued": 220400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314672000, "cost_of_revenue": 105481000, "gross_profit": 209191000, "ebit": 124029000, "ebitda": 175430000, "pretax_income": 77193000, "tax_provision": 25264000, "net_income": 51929000, "net_income_to_common": 51929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 255503000, "capital_expenditure": 48818000, "free_cash_flow": 304321000, "dividends_paid": 107324000, "share_repurchases": -48312000, "shares_issued": null, "net_debt_issued": 220400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314672000, "cost_of_revenue": 105481000, "gross_profit": 209191000, "ebit": 124029000, "ebitda": 175430000, "pretax_income": 77193000, "tax_provision": 25264000, "net_income": 51929000, "net_income_to_common": 51929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 255503000, "capital_expenditure": 48818000, "free_cash_flow": 304321000, "dividends_paid": 107324000, "share_repurchases": -48312000, "shares_issued": null, "net_debt_issued": 220400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 314672000, "cost_of_revenue": 105481000, "gross_profit": 209191000, "ebit": 124029000, "ebitda": 175430000, "pretax_income": 77193000, "tax_provision": 25264000, "net_income": 51929000, "net_income_to_common": 51929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180435000, "total_current_assets": 379864000, "total_assets": 5884116000, "short_term_debt": 0, "long_term_debt": 3222530000, "total_debt": 3222530000, "total_liabilities": 3912075000, "total_equity": 1972041000, "shares_outstanding": 482177000, "goodwill_and_intangibles": 1074087000 }, "cash_flow": { "operating_cash_flow": 255503000, "capital_expenditure": 48818000, "free_cash_flow": 304321000, "dividends_paid": 107324000, "share_repurchases": -48312000, "shares_issued": null, "net_debt_issued": 220400000 } } ] }, "strategy_matches": [ { "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": "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 } }