{ "ticker": { "uuid": "519765fa-b03c-4aa8-8039-55fcb66ac54e", "symbol": "PAGP", "name": "Plains GP Holdings LP", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/519765fa-b03c-4aa8-8039-55fcb66ac54e/", "api_url": "https://sharemaestro.com/factors/api/tickers/519765fa-b03c-4aa8-8039-55fcb66ac54e/" }, "latest_snapshot": { "ticker": { "uuid": "519765fa-b03c-4aa8-8039-55fcb66ac54e", "symbol": "PAGP", "name": "Plains GP Holdings LP", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/519765fa-b03c-4aa8-8039-55fcb66ac54e/", "api_url": "https://sharemaestro.com/factors/api/tickers/519765fa-b03c-4aa8-8039-55fcb66ac54e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.79, "value": 0.75, "quality": 0.25, "momentum": 0.8, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 26.45, "market_cap": 5234564079.8, "pe_ratio": 26.8439, "earnings_yield": 0.0523, "ebitda_to_ev": 0.0833, "shareholder_yield": 0.0619, "roe": 0.1531, "piotroski_f_score": 4, "momentum_12_1": 0.2967, "volatility_252d": 0.218 }, "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": 26.8439, "ev_ebitda": 12.006, "earnings_yield": 0.0523, "fcf_yield": 0.1127, "shareholder_yield": 0.0619 }, "quality": { "roe": 0.1531, "roic": 0.1147, "gross_margin": 0.0552, "fcf_margin": 0.073, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0933, "eps_growth_1y": 0.3448, "fcf_growth_1y": -0.0202 }, "momentum": { "price_return_12m": 0.4435, "momentum_12_1": 0.2967, "relative_strength": 0.2273 }, "scores": { "value_percentile": 0.75, "quality_percentile": 0.25, "momentum_percentile": 0.8, "growth_composite": 74, "yield_composite": 10, "overall_composite": 21, "os_score": 0.79, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 24.46, "os": 0.79, "value": 0.75, "quality": 0.26, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 24.8243, "earnings_yield": 0.053, "shareholder_yield": 0.0669, "roe": 0.1531, "momentum_12_1": 0.3508 }, { "week_end_date": "2026-06-14", "price": 24.38, "os": 0.75, "value": 0.76, "quality": 0.25, "momentum": 0.7, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 24.7431, "earnings_yield": 0.0531, "shareholder_yield": 0.0671, "roe": 0.1531, "momentum_12_1": 0.3837 }, { "week_end_date": "2026-06-21", "price": 23.25, "os": 0.77, "value": 0.76, "quality": 0.24, "momentum": 0.74, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 23.5963, "earnings_yield": 0.0535, "shareholder_yield": 0.0704, "roe": 0.1531, "momentum_12_1": 0.4278 }, { "week_end_date": "2026-06-28", "price": 23.76, "os": 0.75, "value": 0.76, "quality": 0.27, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 24.1139, "earnings_yield": 0.0533, "shareholder_yield": 0.0689, "roe": 0.1531, "momentum_12_1": 0.3598 }, { "week_end_date": "2026-07-05", "price": 24.43, "os": 0.8, "value": 0.75, "quality": 0.27, "momentum": 0.78, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 24.7938, "earnings_yield": 0.053, "shareholder_yield": 0.067, "roe": 0.1531, "momentum_12_1": 0.354 }, { "week_end_date": "2026-07-12", "price": 24.75, "os": 0.81, "value": 0.75, "quality": 0.26, "momentum": 0.83, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 25.1186, "earnings_yield": 0.0529, "shareholder_yield": 0.0661, "roe": 0.1531, "momentum_12_1": 0.3319 }, { "week_end_date": "2026-07-19", "price": 25.61, "os": 0.79, "value": 0.75, "quality": 0.25, "momentum": 0.78, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 25.9914, "earnings_yield": 0.0526, "shareholder_yield": 0.0639, "roe": 0.1531, "momentum_12_1": 0.2568 }, { "week_end_date": "2026-07-26", "price": 26.45, "os": 0.79, "value": 0.75, "quality": 0.25, "momentum": 0.8, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 26.8439, "earnings_yield": 0.0523, "shareholder_yield": 0.0619, "roe": 0.1531, "momentum_12_1": 0.2967 } ], "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": 44262000000, "cost_of_revenue": 41587000000, "gross_profit": 2675000000, "ebit": 1862000000, "ebitda": 2815000000, "pretax_income": 1395000000, "tax_provision": 92000000, "net_income": 260000000, "net_income_to_common": 260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 2931000000, "capital_expenditure": 643000000, "free_cash_flow": 3574000000, "dividends_paid": 301000000, "share_repurchases": -341000000, "shares_issued": null, "net_debt_issued": 2561000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44262000000, "cost_of_revenue": 41587000000, "gross_profit": 2675000000, "ebit": 1862000000, "ebitda": 2815000000, "pretax_income": 1395000000, "tax_provision": 92000000, "net_income": 260000000, "net_income_to_common": 260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 2931000000, "capital_expenditure": 643000000, "free_cash_flow": 3574000000, "dividends_paid": 301000000, "share_repurchases": -341000000, "shares_issued": null, "net_debt_issued": 2561000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44262000000, "cost_of_revenue": 41587000000, "gross_profit": 2675000000, "ebit": 1862000000, "ebitda": 2815000000, "pretax_income": 1395000000, "tax_provision": 92000000, "net_income": 260000000, "net_income_to_common": 260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 2931000000, "capital_expenditure": 643000000, "free_cash_flow": 3574000000, "dividends_paid": 301000000, "share_repurchases": -341000000, "shares_issued": null, "net_debt_issued": 2561000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44262000000, "cost_of_revenue": 41587000000, "gross_profit": 2675000000, "ebit": 1862000000, "ebitda": 2815000000, "pretax_income": 1395000000, "tax_provision": 92000000, "net_income": 260000000, "net_income_to_common": 260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 2931000000, "capital_expenditure": 643000000, "free_cash_flow": 3574000000, "dividends_paid": 301000000, "share_repurchases": -341000000, "shares_issued": null, "net_debt_issued": 2561000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44262000000, "cost_of_revenue": 41587000000, "gross_profit": 2675000000, "ebit": 1862000000, "ebitda": 2815000000, "pretax_income": 1395000000, "tax_provision": 92000000, "net_income": 260000000, "net_income_to_common": 260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 2931000000, "capital_expenditure": 643000000, "free_cash_flow": 3574000000, "dividends_paid": 301000000, "share_repurchases": -341000000, "shares_issued": null, "net_debt_issued": 2561000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44262000000, "cost_of_revenue": 41587000000, "gross_profit": 2675000000, "ebit": 1862000000, "ebitda": 2815000000, "pretax_income": 1395000000, "tax_provision": 92000000, "net_income": 260000000, "net_income_to_common": 260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 2931000000, "capital_expenditure": 643000000, "free_cash_flow": 3574000000, "dividends_paid": 301000000, "share_repurchases": -341000000, "shares_issued": null, "net_debt_issued": 2561000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44262000000, "cost_of_revenue": 41587000000, "gross_profit": 2675000000, "ebit": 1862000000, "ebitda": 2815000000, "pretax_income": 1395000000, "tax_provision": 92000000, "net_income": 260000000, "net_income_to_common": 260000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 2931000000, "capital_expenditure": 643000000, "free_cash_flow": 3574000000, "dividends_paid": 301000000, "share_repurchases": -341000000, "shares_issued": null, "net_debt_issued": 2561000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 50073000000, "cost_of_revenue": 46586000000, "gross_profit": 3487000000, "ebit": 1656000000, "ebitda": 2682000000, "pretax_income": 1274000000, "tax_provision": 204000000, "net_income": 103000000, "net_income_to_common": 103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 349000000, "total_current_assets": 4776000000, "total_assets": 27756000000, "short_term_debt": 408000000, "long_term_debt": 7213000000, "total_debt": 7934000000, "total_liabilities": 13440000000, "total_equity": 1351000000, "shares_outstanding": 197000000, "goodwill_and_intangibles": 1677000000 }, "cash_flow": { "operating_cash_flow": 2484000000, "capital_expenditure": 640000000, "free_cash_flow": 3124000000, "dividends_paid": 251000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -140000000 } } ], "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": 12470000000, "cost_of_revenue": 12038000000, "gross_profit": 433000000, "ebit": 166000000, "ebitda": 409000000, "pretax_income": 333000000, "tax_provision": 8000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 6158000000, "total_assets": 32760000000, "short_term_debt": 420000000, "long_term_debt": 10956000000, "total_debt": 11578000000, "total_liabilities": 18808000000, "total_equity": 1274000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1686000000 }, "cash_flow": { "operating_cash_flow": 418000000, "capital_expenditure": 130000000, "free_cash_flow": 548000000, "dividends_paid": 83000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 116000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12470000000, "cost_of_revenue": 12038000000, "gross_profit": 433000000, "ebit": 166000000, "ebitda": 409000000, "pretax_income": 333000000, "tax_provision": 8000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 6158000000, "total_assets": 32760000000, "short_term_debt": 420000000, "long_term_debt": 10956000000, "total_debt": 11578000000, "total_liabilities": 18808000000, "total_equity": 1274000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1686000000 }, "cash_flow": { "operating_cash_flow": 418000000, "capital_expenditure": 130000000, "free_cash_flow": 548000000, "dividends_paid": 83000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 116000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12470000000, "cost_of_revenue": 12038000000, "gross_profit": 433000000, "ebit": 166000000, "ebitda": 409000000, "pretax_income": 333000000, "tax_provision": 8000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 6158000000, "total_assets": 32760000000, "short_term_debt": 420000000, "long_term_debt": 10956000000, "total_debt": 11578000000, "total_liabilities": 18808000000, "total_equity": 1274000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1686000000 }, "cash_flow": { "operating_cash_flow": 418000000, "capital_expenditure": 130000000, "free_cash_flow": 548000000, "dividends_paid": 83000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 116000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12470000000, "cost_of_revenue": 12038000000, "gross_profit": 433000000, "ebit": 166000000, "ebitda": 409000000, "pretax_income": 333000000, "tax_provision": 8000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 6158000000, "total_assets": 32760000000, "short_term_debt": 420000000, "long_term_debt": 10956000000, "total_debt": 11578000000, "total_liabilities": 18808000000, "total_equity": 1274000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1686000000 }, "cash_flow": { "operating_cash_flow": 418000000, "capital_expenditure": 130000000, "free_cash_flow": 548000000, "dividends_paid": 83000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 116000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12470000000, "cost_of_revenue": 12038000000, "gross_profit": 433000000, "ebit": 166000000, "ebitda": 409000000, "pretax_income": 333000000, "tax_provision": 8000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 6158000000, "total_assets": 32760000000, "short_term_debt": 420000000, "long_term_debt": 10956000000, "total_debt": 11578000000, "total_liabilities": 18808000000, "total_equity": 1274000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1686000000 }, "cash_flow": { "operating_cash_flow": 418000000, "capital_expenditure": 130000000, "free_cash_flow": 548000000, "dividends_paid": 83000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 116000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12470000000, "cost_of_revenue": 12038000000, "gross_profit": 433000000, "ebit": 166000000, "ebitda": 409000000, "pretax_income": 333000000, "tax_provision": 8000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 6158000000, "total_assets": 32760000000, "short_term_debt": 420000000, "long_term_debt": 10956000000, "total_debt": 11578000000, "total_liabilities": 18808000000, "total_equity": 1274000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1686000000 }, "cash_flow": { "operating_cash_flow": 418000000, "capital_expenditure": 130000000, "free_cash_flow": 548000000, "dividends_paid": 83000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 116000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12470000000, "cost_of_revenue": 12038000000, "gross_profit": 433000000, "ebit": 350000000, "ebitda": 593000000, "pretax_income": 333000000, "tax_provision": 8000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 6158000000, "total_assets": 32760000000, "short_term_debt": 420000000, "long_term_debt": 10956000000, "total_debt": 11578000000, "total_liabilities": 18808000000, "total_equity": 1274000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1686000000 }, "cash_flow": { "operating_cash_flow": 418000000, "capital_expenditure": 130000000, "free_cash_flow": 548000000, "dividends_paid": 83000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 116000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10565000000, "cost_of_revenue": 9852000000, "gross_profit": 713000000, "ebit": 459000000, "ebitda": 716000000, "pretax_income": 322000000, "tax_provision": 16000000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 785000000, "capital_expenditure": 148000000, "free_cash_flow": 933000000, "dividends_paid": 76000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 708000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10565000000, "cost_of_revenue": 9852000000, "gross_profit": 713000000, "ebit": 459000000, "ebitda": 716000000, "pretax_income": 322000000, "tax_provision": 16000000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 785000000, "capital_expenditure": 148000000, "free_cash_flow": 933000000, "dividends_paid": 76000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 708000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10565000000, "cost_of_revenue": 9852000000, "gross_profit": 713000000, "ebit": 459000000, "ebitda": 716000000, "pretax_income": 322000000, "tax_provision": 16000000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 785000000, "capital_expenditure": 148000000, "free_cash_flow": 933000000, "dividends_paid": 76000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 708000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10565000000, "cost_of_revenue": 9852000000, "gross_profit": 713000000, "ebit": 459000000, "ebitda": 716000000, "pretax_income": 322000000, "tax_provision": 16000000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 785000000, "capital_expenditure": 148000000, "free_cash_flow": 933000000, "dividends_paid": 76000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 708000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10565000000, "cost_of_revenue": 9852000000, "gross_profit": 713000000, "ebit": 459000000, "ebitda": 716000000, "pretax_income": 322000000, "tax_provision": 16000000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329000000, "total_current_assets": 4704000000, "total_assets": 31276000000, "short_term_debt": 590000000, "long_term_debt": 10696000000, "total_debt": 11488000000, "total_liabilities": 17060000000, "total_equity": 1345000000, "shares_outstanding": 198000000, "goodwill_and_intangibles": 1754000000 }, "cash_flow": { "operating_cash_flow": 785000000, "capital_expenditure": 148000000, "free_cash_flow": 933000000, "dividends_paid": 76000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 708000000 } } ] }, "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": "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": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }