{ "ticker": { "uuid": "7ed6cab7-52ee-4141-a122-0221e835c4fa", "symbol": "NGL", "name": "NGL Energy Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/7ed6cab7-52ee-4141-a122-0221e835c4fa/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ed6cab7-52ee-4141-a122-0221e835c4fa/" }, "latest_snapshot": { "ticker": { "uuid": "7ed6cab7-52ee-4141-a122-0221e835c4fa", "symbol": "NGL", "name": "NGL Energy Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/7ed6cab7-52ee-4141-a122-0221e835c4fa/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ed6cab7-52ee-4141-a122-0221e835c4fa/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.85, "value": 0.79, "quality": 0.26, "momentum": 0.98, "coverage": 0.909, "confidence": 0.881, "delta": 2 }, "headline_factors": { "price": 15.16, "market_cap": 1877024621.24, "pe_ratio": null, "earnings_yield": 0.0733, "ebitda_to_ev": 0.1231, "shareholder_yield": 0.3124, "roe": -6.9548, "piotroski_f_score": 5, "momentum_12_1": 2.7712, "volatility_252d": 0.6044 }, "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": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 8.1229, "earnings_yield": 0.0733, "fcf_yield": 0.1351, "shareholder_yield": 0.3124 }, "quality": { "roe": -6.9548, "roic": 0.0854, "gross_margin": 0.2367, "fcf_margin": 0.2246, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.3186, "eps_growth_1y": null, "fcf_growth_1y": 0.3046 }, "momentum": { "price_return_12m": 2.5755, "momentum_12_1": 2.7712, "relative_strength": 2.4265 }, "scores": { "value_percentile": 0.79, "quality_percentile": 0.26, "momentum_percentile": 0.98, "growth_composite": 89, "yield_composite": 2, "overall_composite": 15, "os_score": 0.85, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.22, "os": 0.86, "value": 0.78, "quality": 0.31, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.073, "shareholder_yield": 0.3087, "roe": -6.9548, "momentum_12_1": 3.2974 }, { "week_end_date": "2026-06-14", "price": 16.54, "os": 0.85, "value": 0.78, "quality": 0.31, "momentum": 0.97, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0708, "shareholder_yield": 0.2841, "roe": -6.9548, "momentum_12_1": 3.1392 }, { "week_end_date": "2026-06-21", "price": 15.99, "os": 0.86, "value": 0.78, "quality": 0.3, "momentum": 0.97, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0717, "shareholder_yield": 0.2938, "roe": -6.9548, "momentum_12_1": 2.8779 }, { "week_end_date": "2026-06-28", "price": 15.94, "os": 0.86, "value": 0.79, "quality": 0.3, "momentum": 0.99, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0717, "shareholder_yield": 0.2948, "roe": -6.9548, "momentum_12_1": 2.9492 }, { "week_end_date": "2026-07-05", "price": 15.19, "os": 0.86, "value": 0.79, "quality": 0.3, "momentum": 0.98, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.073, "shareholder_yield": 0.3093, "roe": -6.9548, "momentum_12_1": 2.5644 }, { "week_end_date": "2026-07-12", "price": 14.55, "os": 0.87, "value": 0.8, "quality": 0.31, "momentum": 0.97, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0741, "shareholder_yield": 0.3229, "roe": -6.9548, "momentum_12_1": 2.8645 }, { "week_end_date": "2026-07-19", "price": 15.16, "os": 0.85, "value": 0.79, "quality": 0.26, "momentum": 0.98, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0733, "shareholder_yield": 0.3124, "roe": -6.9548, "momentum_12_1": 2.7712 } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3156159000, "cost_of_revenue": 2408949000, "gross_profit": 747210000, "ebit": 75407000, "ebitda": 336849000, "pretax_income": -178779000, "tax_provision": -276000, "net_income": -180179000, "net_income_to_common": -180179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 365953000, "capital_expenditure": 221278000, "free_cash_flow": 587231000, "dividends_paid": 113486000, "share_repurchases": -470151000, "shares_issued": null, "net_debt_issued": 257614000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3156159000, "cost_of_revenue": 2408949000, "gross_profit": 747210000, "ebit": 75407000, "ebitda": 336849000, "pretax_income": -178779000, "tax_provision": -276000, "net_income": -180179000, "net_income_to_common": -180179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 365953000, "capital_expenditure": 221278000, "free_cash_flow": 587231000, "dividends_paid": 113486000, "share_repurchases": -470151000, "shares_issued": null, "net_debt_issued": 257614000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3156159000, "cost_of_revenue": 2408949000, "gross_profit": 747210000, "ebit": 75407000, "ebitda": 336849000, "pretax_income": -178779000, "tax_provision": -276000, "net_income": -180179000, "net_income_to_common": -180179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 365953000, "capital_expenditure": 221278000, "free_cash_flow": 587231000, "dividends_paid": 113486000, "share_repurchases": -470151000, "shares_issued": null, "net_debt_issued": 257614000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3156159000, "cost_of_revenue": 2408949000, "gross_profit": 747210000, "ebit": 75407000, "ebitda": 336849000, "pretax_income": -178779000, "tax_provision": -276000, "net_income": -180179000, "net_income_to_common": -180179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 365953000, "capital_expenditure": 221278000, "free_cash_flow": 587231000, "dividends_paid": 113486000, "share_repurchases": -470151000, "shares_issued": null, "net_debt_issued": 257614000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3156159000, "cost_of_revenue": 2408949000, "gross_profit": 747210000, "ebit": 75407000, "ebitda": 336849000, "pretax_income": -178779000, "tax_provision": -276000, "net_income": -180179000, "net_income_to_common": -180179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 365953000, "capital_expenditure": 221278000, "free_cash_flow": 587231000, "dividends_paid": 113486000, "share_repurchases": -470151000, "shares_issued": null, "net_debt_issued": 257614000 } }, { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3156159000, "cost_of_revenue": 2408949000, "gross_profit": 747210000, "ebit": 384462000, "ebitda": 645904000, "pretax_income": -178779000, "tax_provision": -276000, "net_income": -180179000, "net_income_to_common": -180179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 365953000, "capital_expenditure": 221278000, "free_cash_flow": 587231000, "dividends_paid": 113486000, "share_repurchases": -470151000, "shares_issued": null, "net_debt_issued": 257614000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3469186000, "cost_of_revenue": 2761809000, "gross_profit": 707377000, "ebit": 327745000, "ebitda": 594991000, "pretax_income": 60104000, "tax_provision": -4885000, "net_income": 39368000, "net_income_to_common": 39368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5649000, "total_current_assets": 962053000, "total_assets": 4609440000, "short_term_debt": 36716000, "long_term_debt": 2961703000, "total_debt": 3083859000, "total_liabilities": 3912070000, "total_equity": 676701000, "shares_outstanding": 132013000, "goodwill_and_intangibles": 1433602000 }, "cash_flow": { "operating_cash_flow": 297463000, "capital_expenditure": 245816000, "free_cash_flow": 543279000, "dividends_paid": 305291000, "share_repurchases": -2126000, "shares_issued": null, "net_debt_issued": 113633000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3469186000, "cost_of_revenue": 2761809000, "gross_profit": 707377000, "ebit": 327745000, "ebitda": 594991000, "pretax_income": 60104000, "tax_provision": -4885000, "net_income": 39368000, "net_income_to_common": 39368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5649000, "total_current_assets": 962053000, "total_assets": 4609440000, "short_term_debt": 36716000, "long_term_debt": 2961703000, "total_debt": 3083859000, "total_liabilities": 3912070000, "total_equity": 676701000, "shares_outstanding": 132013000, "goodwill_and_intangibles": 1433602000 }, "cash_flow": { "operating_cash_flow": 297463000, "capital_expenditure": 245816000, "free_cash_flow": 543279000, "dividends_paid": 305291000, "share_repurchases": -2126000, "shares_issued": null, "net_debt_issued": 113633000 } } ], "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": 949510000, "cost_of_revenue": 759470000, "gross_profit": 190040000, "ebit": 89985000, "ebitda": 157360000, "pretax_income": -286688000, "tax_provision": 86000, "net_income": -325564000, "net_income_to_common": -325564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 110019000, "capital_expenditure": 31642000, "free_cash_flow": 141661000, "dividends_paid": 29562000, "share_repurchases": -298187000, "shares_issued": 0, "net_debt_issued": 299419000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949510000, "cost_of_revenue": 759470000, "gross_profit": 190040000, "ebit": 89985000, "ebitda": 157360000, "pretax_income": -286688000, "tax_provision": 86000, "net_income": -325564000, "net_income_to_common": -325564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 110019000, "capital_expenditure": 31642000, "free_cash_flow": 141661000, "dividends_paid": 29562000, "share_repurchases": -298187000, "shares_issued": 0, "net_debt_issued": 299419000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949510000, "cost_of_revenue": 759470000, "gross_profit": 190040000, "ebit": 89985000, "ebitda": 157360000, "pretax_income": -286688000, "tax_provision": 86000, "net_income": -325564000, "net_income_to_common": -325564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 110019000, "capital_expenditure": 31642000, "free_cash_flow": 141661000, "dividends_paid": 29562000, "share_repurchases": -298187000, "shares_issued": 0, "net_debt_issued": 299419000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949510000, "cost_of_revenue": 759470000, "gross_profit": 190040000, "ebit": 89985000, "ebitda": 157360000, "pretax_income": -286688000, "tax_provision": 86000, "net_income": -325564000, "net_income_to_common": -325564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 110019000, "capital_expenditure": 31642000, "free_cash_flow": 141661000, "dividends_paid": 29562000, "share_repurchases": -298187000, "shares_issued": 0, "net_debt_issued": 299419000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949510000, "cost_of_revenue": 759470000, "gross_profit": 190040000, "ebit": 89985000, "ebitda": 157360000, "pretax_income": -286688000, "tax_provision": 86000, "net_income": -325564000, "net_income_to_common": -325564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 110019000, "capital_expenditure": 31642000, "free_cash_flow": 141661000, "dividends_paid": 29562000, "share_repurchases": -298187000, "shares_issued": 0, "net_debt_issued": 299419000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 949510000, "cost_of_revenue": 759470000, "gross_profit": 190040000, "ebit": 89985000, "ebitda": 157360000, "pretax_income": -286688000, "tax_provision": 86000, "net_income": -325564000, "net_income_to_common": -325564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3357410000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 110019000, "capital_expenditure": 31642000, "free_cash_flow": 141661000, "dividends_paid": 29562000, "share_repurchases": -298187000, "shares_issued": 0, "net_debt_issued": 299419000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 909816000, "cost_of_revenue": 715068000, "gross_profit": 194748000, "ebit": 110962000, "ebitda": 174450000, "pretax_income": 48075000, "tax_provision": -119000, "net_income": 47179000, "net_income_to_common": 47179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6476000, "total_current_assets": 721395000, "total_assets": 4382585000, "short_term_debt": 44855000, "long_term_debt": 2924455000, "total_debt": 3151318000, "total_liabilities": 3793245000, "total_equity": 623544000, "shares_outstanding": 125158912, "goodwill_and_intangibles": 1419344000 }, "cash_flow": { "operating_cash_flow": 182315000, "capital_expenditure": 136570000, "free_cash_flow": 318885000, "dividends_paid": 26235000, "share_repurchases": -42886000, "shares_issued": null, "net_debt_issued": 18280000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 909816000, "cost_of_revenue": 715068000, "gross_profit": 194748000, "ebit": 110962000, "ebitda": 174450000, "pretax_income": 48075000, "tax_provision": -119000, "net_income": 47179000, "net_income_to_common": 47179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6476000, "total_current_assets": 721395000, "total_assets": 4382585000, "short_term_debt": 44855000, "long_term_debt": 2924455000, "total_debt": 3151318000, "total_liabilities": 3793245000, "total_equity": 623544000, "shares_outstanding": 125158912, "goodwill_and_intangibles": 1419344000 }, "cash_flow": { "operating_cash_flow": 182315000, "capital_expenditure": 136570000, "free_cash_flow": 318885000, "dividends_paid": 26235000, "share_repurchases": -42886000, "shares_issued": null, "net_debt_issued": 18280000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 909816000, "cost_of_revenue": 715068000, "gross_profit": 194748000, "ebit": 110962000, "ebitda": 174450000, "pretax_income": 48075000, "tax_provision": -119000, "net_income": 47179000, "net_income_to_common": 47179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6476000, "total_current_assets": 721395000, "total_assets": 4382585000, "short_term_debt": 44855000, "long_term_debt": 2924455000, "total_debt": 3151318000, "total_liabilities": 3793245000, "total_equity": 623544000, "shares_outstanding": 125158912, "goodwill_and_intangibles": 1419344000 }, "cash_flow": { "operating_cash_flow": 182315000, "capital_expenditure": 136570000, "free_cash_flow": 318885000, "dividends_paid": 26235000, "share_repurchases": -42886000, "shares_issued": null, "net_debt_issued": 18280000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 909816000, "cost_of_revenue": 715068000, "gross_profit": 194748000, "ebit": 110962000, "ebitda": 174450000, "pretax_income": 48075000, "tax_provision": -119000, "net_income": 47179000, "net_income_to_common": 47179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6476000, "total_current_assets": 721395000, "total_assets": 4382585000, "short_term_debt": 44855000, "long_term_debt": 2924455000, "total_debt": 3151318000, "total_liabilities": 3793245000, "total_equity": 623544000, "shares_outstanding": 125158912, "goodwill_and_intangibles": 1419344000 }, "cash_flow": { "operating_cash_flow": 182315000, "capital_expenditure": 136570000, "free_cash_flow": 318885000, "dividends_paid": 26235000, "share_repurchases": -42886000, "shares_issued": null, "net_debt_issued": 18280000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 909816000, "cost_of_revenue": 715068000, "gross_profit": 194748000, "ebit": 110962000, "ebitda": 174450000, "pretax_income": 48075000, "tax_provision": -119000, "net_income": 47179000, "net_income_to_common": 47179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6476000, "total_current_assets": 721395000, "total_assets": 4382585000, "short_term_debt": 44855000, "long_term_debt": 2924455000, "total_debt": 3151318000, "total_liabilities": 3793245000, "total_equity": 623544000, "shares_outstanding": 125158912, "goodwill_and_intangibles": 1419344000 }, "cash_flow": { "operating_cash_flow": 182315000, "capital_expenditure": 136570000, "free_cash_flow": 318885000, "dividends_paid": 26235000, "share_repurchases": -42886000, "shares_issued": null, "net_debt_issued": 18280000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 909816000, "cost_of_revenue": 715068000, "gross_profit": 194748000, "ebit": 110962000, "ebitda": 174450000, "pretax_income": 48075000, "tax_provision": -119000, "net_income": 47179000, "net_income_to_common": 47179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6476000, "total_current_assets": 721395000, "total_assets": 4382585000, "short_term_debt": 44855000, "long_term_debt": 2924455000, "total_debt": 3151318000, "total_liabilities": 3793245000, "total_equity": 623544000, "shares_outstanding": 125158912, "goodwill_and_intangibles": 1419344000 }, "cash_flow": { "operating_cash_flow": 182315000, "capital_expenditure": 136570000, "free_cash_flow": 318885000, "dividends_paid": 26235000, "share_repurchases": -42886000, "shares_issued": null, "net_debt_issued": 18280000 } } ] }, "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": "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": "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }