{ "ticker": { "uuid": "916c8ece-6d85-4552-a1f3-15164334f1be", "symbol": "SUNC", "name": "SunocoCorp LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/916c8ece-6d85-4552-a1f3-15164334f1be/", "api_url": "https://sharemaestro.com/factors/api/tickers/916c8ece-6d85-4552-a1f3-15164334f1be/" }, "latest_snapshot": { "ticker": { "uuid": "916c8ece-6d85-4552-a1f3-15164334f1be", "symbol": "SUNC", "name": "SunocoCorp LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/916c8ece-6d85-4552-a1f3-15164334f1be/", "api_url": "https://sharemaestro.com/factors/api/tickers/916c8ece-6d85-4552-a1f3-15164334f1be/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.53, "value": 0.76, "quality": 0.11, "momentum": 0.37, "coverage": 0.818, "confidence": 0.775, "delta": -1 }, "headline_factors": { "price": 76.44, "market_cap": 3937974615.12, "pe_ratio": null, "earnings_yield": 0.0464, "ebitda_to_ev": 0.0744, "shareholder_yield": -0.3489, "roe": -0.0019, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.2565 }, "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": null, "ev_ebitda": 13.4357, "earnings_yield": 0.0464, "fcf_yield": 0.0726, "shareholder_yield": -0.3489 }, "quality": { "roe": -0.0019, "roic": 0.0589, "gross_margin": 0.0835, "fcf_margin": 0.0702, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1105, "eps_growth_1y": null, "fcf_growth_1y": 0.981 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.76, "quality_percentile": 0.11, "momentum_percentile": 0.37, "growth_composite": 30, "yield_composite": 95, "overall_composite": 47, "os_score": 0.53, "factor_coverage": 0.818, "signal_confidence": 0.775 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 66.92, "os": 0.6, "value": 0.76, "quality": 0.13, "momentum": 0.48, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0473, "shareholder_yield": -0.3985, "roe": -0.0019, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 66.52, "os": 0.61, "value": 0.77, "quality": 0.14, "momentum": 0.48, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0474, "shareholder_yield": -0.4009, "roe": -0.0019, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 63.08, "os": 0.65, "value": 0.77, "quality": 0.13, "momentum": 0.57, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0477, "shareholder_yield": -0.4228, "roe": -0.0019, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 67.02, "os": 0.65, "value": 0.77, "quality": 0.14, "momentum": 0.55, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0473, "shareholder_yield": -0.3979, "roe": -0.0019, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 68.55, "os": 0.54, "value": 0.76, "quality": 0.13, "momentum": 0.36, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0472, "shareholder_yield": -0.3891, "roe": -0.0019, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 69.47, "os": 0.56, "value": 0.76, "quality": 0.15, "momentum": 0.39, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0471, "shareholder_yield": -0.3839, "roe": -0.0019, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 74.45, "os": 0.66, "value": 0.76, "quality": 0.11, "momentum": 0.62, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0466, "shareholder_yield": -0.3582, "roe": -0.0019, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 76.29, "os": 0.52, "value": 0.76, "quality": 0.11, "momentum": 0.35, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0464, "shareholder_yield": -0.3496, "roe": -0.0019, "momentum_12_1": null }, { "week_end_date": "2026-08-02", "price": 76.44, "os": 0.53, "value": 0.76, "quality": 0.11, "momentum": 0.37, "confidence": 0.775, "coverage": 0.818, "pe_ratio": null, "earnings_yield": 0.0464, "shareholder_yield": -0.3489, "roe": -0.0019, "momentum_12_1": null } ], "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": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1813000000, "pretax_income": 589000000, "tax_provision": 58000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "share_repurchases": 0, "shares_issued": 1473000000, "net_debt_issued": 1653000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1813000000, "pretax_income": 589000000, "tax_provision": 58000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "share_repurchases": 0, "shares_issued": 1473000000, "net_debt_issued": 1653000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1813000000, "pretax_income": 589000000, "tax_provision": 58000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "share_repurchases": 0, "shares_issued": 1473000000, "net_debt_issued": 1653000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1813000000, "pretax_income": 589000000, "tax_provision": 58000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "share_repurchases": 0, "shares_issued": 1473000000, "net_debt_issued": 1653000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1813000000, "pretax_income": 589000000, "tax_provision": 58000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "share_repurchases": 0, "shares_issued": 1473000000, "net_debt_issued": 1653000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1813000000, "pretax_income": 589000000, "tax_provision": 58000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "share_repurchases": 0, "shares_issued": 1473000000, "net_debt_issued": 1653000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1813000000, "pretax_income": 589000000, "tax_provision": 58000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "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": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1813000000, "pretax_income": 589000000, "tax_provision": 58000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "share_repurchases": 0, "shares_issued": 1473000000, "net_debt_issued": 1653000000 } } ], "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": 10690000000, "cost_of_revenue": 9287000000, "gross_profit": 1403000000, "ebit": 880000000, "ebitda": 1166000000, "pretax_income": 679000000, "tax_provision": 74000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 15415000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 51540822, "goodwill_and_intangibles": 7799000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 199000000, "free_cash_flow": 653000000, "dividends_paid": 48000000, "share_repurchases": -48000000, "shares_issued": null, "net_debt_issued": 114000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10690000000, "cost_of_revenue": 9287000000, "gross_profit": 1403000000, "ebit": 880000000, "ebitda": 1166000000, "pretax_income": 679000000, "tax_provision": 74000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 15415000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 51540822, "goodwill_and_intangibles": 7799000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 199000000, "free_cash_flow": 653000000, "dividends_paid": 48000000, "share_repurchases": -48000000, "shares_issued": null, "net_debt_issued": 114000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10690000000, "cost_of_revenue": 9287000000, "gross_profit": 1403000000, "ebit": 880000000, "ebitda": 1166000000, "pretax_income": 679000000, "tax_provision": 74000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 15415000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 51540822, "goodwill_and_intangibles": 7799000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 199000000, "free_cash_flow": 653000000, "dividends_paid": 48000000, "share_repurchases": -48000000, "shares_issued": null, "net_debt_issued": 114000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10690000000, "cost_of_revenue": 9287000000, "gross_profit": 1403000000, "ebit": 880000000, "ebitda": 1166000000, "pretax_income": 679000000, "tax_provision": 74000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 15415000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 51540822, "goodwill_and_intangibles": 7799000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 199000000, "free_cash_flow": 653000000, "dividends_paid": 48000000, "share_repurchases": -48000000, "shares_issued": null, "net_debt_issued": 114000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10690000000, "cost_of_revenue": 9287000000, "gross_profit": 1403000000, "ebit": 880000000, "ebitda": 1166000000, "pretax_income": 679000000, "tax_provision": 74000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 15415000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 51540822, "goodwill_and_intangibles": 7799000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 199000000, "free_cash_flow": 653000000, "dividends_paid": 48000000, "share_repurchases": -48000000, "shares_issued": null, "net_debt_issued": 114000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10690000000, "cost_of_revenue": 9287000000, "gross_profit": 1403000000, "ebit": 880000000, "ebitda": 1166000000, "pretax_income": 679000000, "tax_provision": 74000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 15415000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 51540822, "goodwill_and_intangibles": 7799000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 199000000, "free_cash_flow": 653000000, "dividends_paid": 48000000, "share_repurchases": -48000000, "shares_issued": null, "net_debt_issued": 114000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10690000000, "cost_of_revenue": 9287000000, "gross_profit": 1403000000, "ebit": 880000000, "ebitda": 1166000000, "pretax_income": 679000000, "tax_provision": 74000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 15415000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 51540822, "goodwill_and_intangibles": 7799000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 199000000, "free_cash_flow": 653000000, "dividends_paid": 48000000, "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": 10690000000, "cost_of_revenue": 9287000000, "gross_profit": 1403000000, "ebit": 865000000, "ebitda": 1151000000, "pretax_income": 679000000, "tax_provision": 74000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 15415000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 51540822, "goodwill_and_intangibles": 7799000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 199000000, "free_cash_flow": 653000000, "dividends_paid": 48000000, "share_repurchases": -48000000, "shares_issued": null, "net_debt_issued": 114000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8600000000, "cost_of_revenue": 7895000000, "gross_profit": 705000000, "ebit": 309000000, "ebitda": 528000000, "pretax_income": 143000000, "tax_provision": 42000000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": null, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8600000000, "cost_of_revenue": 7895000000, "gross_profit": 705000000, "ebit": 309000000, "ebitda": 528000000, "pretax_income": 143000000, "tax_provision": 42000000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": null, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8600000000, "cost_of_revenue": 7895000000, "gross_profit": 705000000, "ebit": 309000000, "ebitda": 528000000, "pretax_income": 143000000, "tax_provision": 42000000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": null, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 8600000000, "cost_of_revenue": 7895000000, "gross_profit": 705000000, "ebit": 309000000, "ebitda": 528000000, "pretax_income": 143000000, "tax_provision": 42000000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": null, "total_debt": 16110000000, "total_liabilities": 20349000000, "total_equity": 2536000000, "shares_outstanding": 51517198, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }