{ "ticker": { "uuid": "5b6b47ee-c56f-410c-9ed7-3295d1c69bb1", "symbol": "PBF", "name": "PBF Energy Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/5b6b47ee-c56f-410c-9ed7-3295d1c69bb1/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b6b47ee-c56f-410c-9ed7-3295d1c69bb1/" }, "latest_snapshot": { "ticker": { "uuid": "5b6b47ee-c56f-410c-9ed7-3295d1c69bb1", "symbol": "PBF", "name": "PBF Energy Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/5b6b47ee-c56f-410c-9ed7-3295d1c69bb1/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b6b47ee-c56f-410c-9ed7-3295d1c69bb1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.69, "value": 0.67, "quality": 0.04, "momentum": 0.95, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 61.63, "market_cap": 7291350328.17, "pe_ratio": 16.5112, "earnings_yield": 0.0252, "ebitda_to_ev": 0.0861, "shareholder_yield": 0.013, "roe": 0.08, "piotroski_f_score": 3, "momentum_12_1": 0.8454, "volatility_252d": 0.6291 }, "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": 16.5112, "ev_ebitda": 11.6184, "earnings_yield": 0.0252, "fcf_yield": 0.1148, "shareholder_yield": 0.013 }, "quality": { "roe": 0.08, "roic": 0.024, "gross_margin": 0.011, "fcf_margin": 0.0399, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0433, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 1.6382, "momentum_12_1": 0.8454, "relative_strength": 1.4699 }, "scores": { "value_percentile": 0.67, "quality_percentile": 0.04, "momentum_percentile": 0.95, "growth_composite": 81, "yield_composite": 74, "overall_composite": 31, "os_score": 0.69, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 42.5, "os": 0.8, "value": 0.79, "quality": 0.05, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.3861, "earnings_yield": 0.0321, "shareholder_yield": 0.0188, "roe": 0.08, "momentum_12_1": 1.2778 }, { "week_end_date": "2026-06-14", "price": 41.89, "os": 0.8, "value": 0.81, "quality": 0.04, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.2227, "earnings_yield": 0.0324, "shareholder_yield": 0.0191, "roe": 0.08, "momentum_12_1": 1.0645 }, { "week_end_date": "2026-06-21", "price": 37.29, "os": 0.81, "value": 0.84, "quality": 0.05, "momentum": 0.86, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.9903, "earnings_yield": 0.0347, "shareholder_yield": 0.0215, "roe": 0.08, "momentum_12_1": 0.7466 }, { "week_end_date": "2026-06-28", "price": 43.11, "os": 0.8, "value": 0.8, "quality": 0.05, "momentum": 0.96, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 11.5495, "earnings_yield": 0.0319, "shareholder_yield": 0.0186, "roe": 0.08, "momentum_12_1": 0.9273 }, { "week_end_date": "2026-07-05", "price": 47.81, "os": 0.77, "value": 0.76, "quality": 0.04, "momentum": 0.93, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 12.8087, "earnings_yield": 0.0299, "shareholder_yield": 0.0167, "roe": 0.08, "momentum_12_1": 0.8238 }, { "week_end_date": "2026-07-12", "price": 53.18, "os": 0.7, "value": 0.72, "quality": 0.05, "momentum": 0.85, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 14.2474, "earnings_yield": 0.0279, "shareholder_yield": 0.0151, "roe": 0.08, "momentum_12_1": 0.5121 }, { "week_end_date": "2026-07-19", "price": 62.75, "os": 0.68, "value": 0.67, "quality": 0.03, "momentum": 0.93, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 16.8113, "earnings_yield": 0.0249, "shareholder_yield": 0.0128, "roe": 0.08, "momentum_12_1": 0.5825 }, { "week_end_date": "2026-07-26", "price": 61.63, "os": 0.69, "value": 0.67, "quality": 0.04, "momentum": 0.95, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 16.5112, "earnings_yield": 0.0252, "shareholder_yield": 0.013, "roe": 0.08, "momentum_12_1": 0.8454 } ], "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": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "ebit": -916400000, "ebitda": -253600000, "pretax_income": -234600000, "tax_provision": -74100000, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 114915513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 705200000, "free_cash_flow": 627200000, "dividends_paid": 126500000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 677300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "ebit": -916400000, "ebitda": -253600000, "pretax_income": -234600000, "tax_provision": -74100000, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 114915513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 705200000, "free_cash_flow": 627200000, "dividends_paid": 126500000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 677300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "ebit": -916400000, "ebitda": -253600000, "pretax_income": -234600000, "tax_provision": -74100000, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 114915513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 705200000, "free_cash_flow": 627200000, "dividends_paid": 126500000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 677300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "ebit": -916400000, "ebitda": -253600000, "pretax_income": -234600000, "tax_provision": -74100000, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 114915513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 705200000, "free_cash_flow": 627200000, "dividends_paid": 126500000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 677300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "ebit": -916400000, "ebitda": -253600000, "pretax_income": -234600000, "tax_provision": -74100000, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 114915513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 705200000, "free_cash_flow": 627200000, "dividends_paid": 126500000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 677300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "ebit": -916400000, "ebitda": -253600000, "pretax_income": -234600000, "tax_provision": -74100000, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 114915513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 705200000, "free_cash_flow": 627200000, "dividends_paid": 126500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29332300000, "cost_of_revenue": 29903300000, "gross_profit": -571000000, "ebit": -916400000, "ebitda": -253600000, "pretax_income": -234600000, "tax_provision": -74100000, "net_income": -158500000, "net_income_to_common": -158500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 114915513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 705200000, "free_cash_flow": 627200000, "dividends_paid": 126500000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 677300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 33115300000, "cost_of_revenue": 33487500000, "gross_profit": -372200000, "ebit": -645400000, "ebitda": -2400000, "pretax_income": -768600000, "tax_provision": -228400000, "net_income": -533800000, "net_income_to_common": -533800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536100000, "total_current_assets": 4543900000, "total_assets": 12703200000, "short_term_debt": 199000000, "long_term_debt": 1457300000, "total_debt": 2313900000, "total_liabilities": 7024600000, "total_equity": 5544200000, "shares_outstanding": 117112000, "goodwill_and_intangibles": 226600000 }, "cash_flow": { "operating_cash_flow": 43400000, "capital_expenditure": 390900000, "free_cash_flow": 434300000, "dividends_paid": 120600000, "share_repurchases": -329100000, "shares_issued": null, "net_debt_issued": 187800000 } } ], "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": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "ebit": 300600000, "ebitda": 459400000, "pretax_income": 258500000, "tax_provision": 58300000, "net_income": 198300000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_assets": 14718600000, "short_term_debt": 211400000, "long_term_debt": 2802300000, "total_debt": 3601600000, "total_liabilities": 9065900000, "total_equity": 5520600000, "shares_outstanding": 120581062, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323700000, "capital_expenditure": 349400000, "free_cash_flow": 25700000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": 27800000, "net_debt_issued": 647000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "ebit": 300600000, "ebitda": 459400000, "pretax_income": 258500000, "tax_provision": 58300000, "net_income": 198300000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_assets": 14718600000, "short_term_debt": 211400000, "long_term_debt": 2802300000, "total_debt": 3601600000, "total_liabilities": 9065900000, "total_equity": 5520600000, "shares_outstanding": 120581062, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323700000, "capital_expenditure": 349400000, "free_cash_flow": 25700000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": 27800000, "net_debt_issued": 647000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "ebit": 300600000, "ebitda": 459400000, "pretax_income": 258500000, "tax_provision": 58300000, "net_income": 198300000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_assets": 14718600000, "short_term_debt": 211400000, "long_term_debt": 2802300000, "total_debt": 3601600000, "total_liabilities": 9065900000, "total_equity": 5520600000, "shares_outstanding": 120581062, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323700000, "capital_expenditure": 349400000, "free_cash_flow": 25700000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": 27800000, "net_debt_issued": 647000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "ebit": 300600000, "ebitda": 459400000, "pretax_income": 258500000, "tax_provision": 58300000, "net_income": 198300000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_assets": 14718600000, "short_term_debt": 211400000, "long_term_debt": 2802300000, "total_debt": 3601600000, "total_liabilities": 9065900000, "total_equity": 5520600000, "shares_outstanding": 120581062, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323700000, "capital_expenditure": 349400000, "free_cash_flow": 25700000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": 27800000, "net_debt_issued": 647000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "ebit": 300600000, "ebitda": 459400000, "pretax_income": 258500000, "tax_provision": 58300000, "net_income": 198300000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_assets": 14718600000, "short_term_debt": 211400000, "long_term_debt": 2802300000, "total_debt": 3601600000, "total_liabilities": 9065900000, "total_equity": 5520600000, "shares_outstanding": 120581062, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323700000, "capital_expenditure": 349400000, "free_cash_flow": 25700000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": 27800000, "net_debt_issued": 647000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "ebit": 300600000, "ebitda": 459400000, "pretax_income": 258500000, "tax_provision": 58300000, "net_income": 198300000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_assets": 14718600000, "short_term_debt": 211400000, "long_term_debt": 2802300000, "total_debt": 3601600000, "total_liabilities": 9065900000, "total_equity": 5520600000, "shares_outstanding": 120581062, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323700000, "capital_expenditure": 349400000, "free_cash_flow": 25700000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7904300000, "cost_of_revenue": 7420800000, "gross_profit": 483499999, "ebit": 393900000, "ebitda": 552700000, "pretax_income": 258500000, "tax_provision": 58300000, "net_income": 198300000, "net_income_to_common": 198300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 5831300000, "total_assets": 14718600000, "short_term_debt": 211400000, "long_term_debt": 2802300000, "total_debt": 3601600000, "total_liabilities": 9065900000, "total_equity": 5520600000, "shares_outstanding": 120581062, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -323700000, "capital_expenditure": 349400000, "free_cash_flow": 25700000, "dividends_paid": 31900000, "share_repurchases": null, "shares_issued": 27800000, "net_debt_issued": 647000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7139500000, "cost_of_revenue": 7271500000, "gross_profit": -132000000, "ebit": -366000000, "ebitda": -212100000, "pretax_income": 87700000, "tax_provision": 8600000, "net_income": 78400000, "net_income_to_common": 78400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 119122545, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 366600000, "capital_expenditure": 289600000, "free_cash_flow": 656200000, "dividends_paid": 31800000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": -252800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7139500000, "cost_of_revenue": 7271500000, "gross_profit": -132000000, "ebit": -366000000, "ebitda": -212100000, "pretax_income": 87700000, "tax_provision": 8600000, "net_income": 78400000, "net_income_to_common": 78400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 119122545, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 366600000, "capital_expenditure": 289600000, "free_cash_flow": 656200000, "dividends_paid": 31800000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": -252800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7139500000, "cost_of_revenue": 7271500000, "gross_profit": -132000000, "ebit": -366000000, "ebitda": -212100000, "pretax_income": 87700000, "tax_provision": 8600000, "net_income": 78400000, "net_income_to_common": 78400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 119122545, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 366600000, "capital_expenditure": 289600000, "free_cash_flow": 656200000, "dividends_paid": 31800000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": -252800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7139500000, "cost_of_revenue": 7271500000, "gross_profit": -132000000, "ebit": -366000000, "ebitda": -212100000, "pretax_income": 87700000, "tax_provision": 8600000, "net_income": 78400000, "net_income_to_common": 78400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 119122545, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 366600000, "capital_expenditure": 289600000, "free_cash_flow": 656200000, "dividends_paid": 31800000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": -252800000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7139500000, "cost_of_revenue": 7271500000, "gross_profit": -132000000, "ebit": -366000000, "ebitda": -212100000, "pretax_income": 87700000, "tax_provision": 8600000, "net_income": 78400000, "net_income_to_common": 78400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 527900000, "total_current_assets": 4451800000, "total_assets": 13019900000, "short_term_debt": 196600000, "long_term_debt": 2148300000, "total_debt": 2901500000, "total_liabilities": 7570000000, "total_equity": 5319500000, "shares_outstanding": 119122545, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 366600000, "capital_expenditure": 289600000, "free_cash_flow": 656200000, "dividends_paid": 31800000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": -252800000 } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }