{ "ticker": { "uuid": "e68ebd5c-db70-40da-875f-a0d99575b23d", "symbol": "PARR", "name": "Par Pacific Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/e68ebd5c-db70-40da-875f-a0d99575b23d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e68ebd5c-db70-40da-875f-a0d99575b23d/" }, "latest_snapshot": { "ticker": { "uuid": "e68ebd5c-db70-40da-875f-a0d99575b23d", "symbol": "PARR", "name": "Par Pacific Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/e68ebd5c-db70-40da-875f-a0d99575b23d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e68ebd5c-db70-40da-875f-a0d99575b23d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.95, "value": 0.87, "quality": 0.63, "momentum": 0.94, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 77.39, "market_cap": 3880665597.03, "pe_ratio": 8.5432, "earnings_yield": 0.1148, "ebitda_to_ev": 0.1411, "shareholder_yield": 0.0285, "roe": 0.2997, "piotroski_f_score": 7, "momentum_12_1": 0.7381, "volatility_252d": 0.5083 }, "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": 8.5432, "ev_ebitda": 7.0848, "earnings_yield": 0.1148, "fcf_yield": 0.085, "shareholder_yield": 0.0285 }, "quality": { "roe": 0.2997, "roic": 0.1601, "gross_margin": 0.1811, "fcf_margin": 0.0607, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": -0.0252, "eps_growth_1y": null, "fcf_growth_1y": 1.1726 }, "momentum": { "price_return_12m": 1.4623, "momentum_12_1": 0.7381, "relative_strength": 1.294 }, "scores": { "value_percentile": 0.87, "quality_percentile": 0.63, "momentum_percentile": 0.94, "growth_composite": 79, "yield_composite": 27, "overall_composite": 5, "os_score": 0.95, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 55.66, "os": 0.96, "value": 0.92, "quality": 0.64, "momentum": 0.95, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.1444, "earnings_yield": 0.1438, "shareholder_yield": 0.0396, "roe": 0.2997, "momentum_12_1": 1.994 }, { "week_end_date": "2026-06-14", "price": 55.82, "os": 0.97, "value": 0.93, "quality": 0.66, "momentum": 0.95, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.162, "earnings_yield": 0.1436, "shareholder_yield": 0.0395, "roe": 0.2997, "momentum_12_1": 1.3806 }, { "week_end_date": "2026-06-21", "price": 50.89, "os": 0.96, "value": 0.94, "quality": 0.64, "momentum": 0.91, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.6178, "earnings_yield": 0.1523, "shareholder_yield": 0.0433, "roe": 0.2997, "momentum_12_1": 1.1109 }, { "week_end_date": "2026-06-28", "price": 54.63, "os": 0.97, "value": 0.93, "quality": 0.65, "momentum": 0.97, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.0307, "earnings_yield": 0.1456, "shareholder_yield": 0.0403, "roe": 0.2997, "momentum_12_1": 1.1113 }, { "week_end_date": "2026-07-05", "price": 58.49, "os": 0.96, "value": 0.92, "quality": 0.65, "momentum": 0.91, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 6.4568, "earnings_yield": 0.1392, "shareholder_yield": 0.0377, "roe": 0.2997, "momentum_12_1": 0.7698 }, { "week_end_date": "2026-07-12", "price": 65.78, "os": 0.94, "value": 0.9, "quality": 0.63, "momentum": 0.85, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 7.2615, "earnings_yield": 0.1287, "shareholder_yield": 0.0335, "roe": 0.2997, "momentum_12_1": 0.5921 }, { "week_end_date": "2026-07-19", "price": 76.25, "os": 0.95, "value": 0.87, "quality": 0.64, "momentum": 0.93, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 8.4173, "earnings_yield": 0.116, "shareholder_yield": 0.0289, "roe": 0.2997, "momentum_12_1": 0.5943 }, { "week_end_date": "2026-07-26", "price": 77.39, "os": 0.95, "value": 0.87, "quality": 0.63, "momentum": 0.94, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 8.5432, "earnings_yield": 0.1148, "shareholder_yield": 0.0285, "roe": 0.2997, "momentum_12_1": 0.7381 } ], "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": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "ebit": 560254000, "ebitda": 704579000, "pretax_income": 477871000, "tax_provision": 110783000, "net_income": 369391000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 445337000, "capital_expenditure": 148873000, "free_cash_flow": 594210000, "dividends_paid": null, "share_repurchases": -124845000, "shares_issued": null, "net_debt_issued": -277077000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "ebit": 560254000, "ebitda": 704579000, "pretax_income": 477871000, "tax_provision": 110783000, "net_income": 369391000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 445337000, "capital_expenditure": 148873000, "free_cash_flow": 594210000, "dividends_paid": null, "share_repurchases": -124845000, "shares_issued": null, "net_debt_issued": -277077000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "ebit": 560254000, "ebitda": 704579000, "pretax_income": 477871000, "tax_provision": 110783000, "net_income": 369391000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 445337000, "capital_expenditure": 148873000, "free_cash_flow": 594210000, "dividends_paid": null, "share_repurchases": -124845000, "shares_issued": null, "net_debt_issued": -277077000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "ebit": 560254000, "ebitda": 704579000, "pretax_income": 477871000, "tax_provision": 110783000, "net_income": 369391000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 445337000, "capital_expenditure": 148873000, "free_cash_flow": 594210000, "dividends_paid": null, "share_repurchases": -124845000, "shares_issued": null, "net_debt_issued": -277077000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "ebit": 560254000, "ebitda": 704579000, "pretax_income": 477871000, "tax_provision": 110783000, "net_income": 369391000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 445337000, "capital_expenditure": 148873000, "free_cash_flow": 594210000, "dividends_paid": null, "share_repurchases": -124845000, "shares_issued": null, "net_debt_issued": -277077000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "ebit": 560254000, "ebitda": 704579000, "pretax_income": 477871000, "tax_provision": 110783000, "net_income": 369391000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 445337000, "capital_expenditure": 148873000, "free_cash_flow": 594210000, "dividends_paid": null, "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": 7464650000, "cost_of_revenue": 6109822000, "gross_profit": 1354828000, "ebit": 560254000, "ebitda": 704579000, "pretax_income": 477871000, "tax_provision": 110783000, "net_income": 369391000, "net_income_to_common": 369391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 268283000, "long_term_debt": 797940000, "total_debt": 1390675000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 445337000, "capital_expenditure": 148873000, "free_cash_flow": 594210000, "dividends_paid": null, "share_repurchases": -124845000, "shares_issued": null, "net_debt_issued": -277077000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7974457000, "cost_of_revenue": 7232738000, "gross_profit": 741719000, "ebit": 43775000, "ebitda": 175365000, "pretax_income": -39018000, "tax_provision": -5696000, "net_income": -33322000, "net_income_to_common": -33322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191921000, "total_current_assets": 1772243000, "total_assets": 3829371000, "short_term_debt": 85059000, "long_term_debt": 1108082000, "total_debt": 1566923000, "total_liabilities": 2638069000, "total_equity": 1191302000, "shares_outstanding": 56775000, "goodwill_and_intangibles": 138795000 }, "cash_flow": { "operating_cash_flow": 83776000, "capital_expenditure": 135540000, "free_cash_flow": 219316000, "dividends_paid": 13080000, "share_repurchases": -141974000, "shares_issued": null, "net_debt_issued": 659674000 } } ], "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": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "ebit": 42557000, "ebitda": 77017000, "pretax_income": 58491000, "tax_provision": 12340000, "net_income": 54450000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_assets": 4209519000, "short_term_debt": 394637000, "long_term_debt": 942715000, "total_debt": 1644011000, "total_liabilities": 2658148000, "total_equity": 1515829000, "shares_outstanding": 49632000, "goodwill_and_intangibles": 137017000 }, "cash_flow": { "operating_cash_flow": -166513000, "capital_expenditure": 43070000, "free_cash_flow": -123443000, "dividends_paid": null, "share_repurchases": -36702000, "shares_issued": null, "net_debt_issued": 143280000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "ebit": 42557000, "ebitda": 77017000, "pretax_income": 58491000, "tax_provision": 12340000, "net_income": 54450000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_assets": 4209519000, "short_term_debt": 394637000, "long_term_debt": 942715000, "total_debt": 1644011000, "total_liabilities": 2658148000, "total_equity": 1515829000, "shares_outstanding": 49632000, "goodwill_and_intangibles": 137017000 }, "cash_flow": { "operating_cash_flow": -166513000, "capital_expenditure": 43070000, "free_cash_flow": -123443000, "dividends_paid": null, "share_repurchases": -36702000, "shares_issued": null, "net_debt_issued": 143280000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "ebit": 42557000, "ebitda": 77017000, "pretax_income": 58491000, "tax_provision": 12340000, "net_income": 54450000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_assets": 4209519000, "short_term_debt": 394637000, "long_term_debt": 942715000, "total_debt": 1644011000, "total_liabilities": 2658148000, "total_equity": 1515829000, "shares_outstanding": 49632000, "goodwill_and_intangibles": 137017000 }, "cash_flow": { "operating_cash_flow": -166513000, "capital_expenditure": 43070000, "free_cash_flow": -123443000, "dividends_paid": null, "share_repurchases": -36702000, "shares_issued": null, "net_debt_issued": 143280000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "ebit": 42557000, "ebitda": 77017000, "pretax_income": 58491000, "tax_provision": 12340000, "net_income": 54450000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_assets": 4209519000, "short_term_debt": 394637000, "long_term_debt": 942715000, "total_debt": 1644011000, "total_liabilities": 2658148000, "total_equity": 1515829000, "shares_outstanding": 49632000, "goodwill_and_intangibles": 137017000 }, "cash_flow": { "operating_cash_flow": -166513000, "capital_expenditure": 43070000, "free_cash_flow": -123443000, "dividends_paid": null, "share_repurchases": -36702000, "shares_issued": null, "net_debt_issued": 143280000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "ebit": 42557000, "ebitda": 77017000, "pretax_income": 58491000, "tax_provision": 12340000, "net_income": 54450000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_assets": 4209519000, "short_term_debt": 394637000, "long_term_debt": 942715000, "total_debt": 1644011000, "total_liabilities": 2658148000, "total_equity": 1515829000, "shares_outstanding": 49632000, "goodwill_and_intangibles": 137017000 }, "cash_flow": { "operating_cash_flow": -166513000, "capital_expenditure": 43070000, "free_cash_flow": -123443000, "dividends_paid": null, "share_repurchases": -36702000, "shares_issued": null, "net_debt_issued": 143280000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "ebit": 42557000, "ebitda": 77017000, "pretax_income": 58491000, "tax_provision": 12340000, "net_income": 54450000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_assets": 4209519000, "short_term_debt": 394637000, "long_term_debt": 942715000, "total_debt": 1644011000, "total_liabilities": 2658148000, "total_equity": 1515829000, "shares_outstanding": 49632000, "goodwill_and_intangibles": 137017000 }, "cash_flow": { "operating_cash_flow": -166513000, "capital_expenditure": 43070000, "free_cash_flow": -123443000, "dividends_paid": null, "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": 1823750000, "cost_of_revenue": 1663342000, "gross_profit": 160408000, "ebit": 135533000, "ebitda": 169993000, "pretax_income": 58491000, "tax_provision": 12340000, "net_income": 54450000, "net_income_to_common": 54450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172520000, "total_current_assets": 2149847000, "total_assets": 4209519000, "short_term_debt": 394637000, "long_term_debt": 942715000, "total_debt": 1644011000, "total_liabilities": 2658148000, "total_equity": 1515829000, "shares_outstanding": 49632000, "goodwill_and_intangibles": 137017000 }, "cash_flow": { "operating_cash_flow": -166513000, "capital_expenditure": 43070000, "free_cash_flow": -123443000, "dividends_paid": null, "share_repurchases": -36702000, "shares_issued": null, "net_debt_issued": 143280000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1813240000, "cost_of_revenue": 1431988000, "gross_profit": 381252000, "ebit": 110638000, "ebitda": 148953000, "pretax_income": 93481000, "tax_provision": 18084000, "net_income": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 200224000, "capital_expenditure": 27535000, "free_cash_flow": 227759000, "dividends_paid": null, "share_repurchases": -27568000, "shares_issued": 2702000, "net_debt_issued": -110226000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1813240000, "cost_of_revenue": 1431988000, "gross_profit": 381252000, "ebit": 110638000, "ebitda": 148953000, "pretax_income": 93481000, "tax_provision": 18084000, "net_income": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 200224000, "capital_expenditure": 27535000, "free_cash_flow": 227759000, "dividends_paid": null, "share_repurchases": -27568000, "shares_issued": 2702000, "net_debt_issued": -110226000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1813240000, "cost_of_revenue": 1431988000, "gross_profit": 381252000, "ebit": 110638000, "ebitda": 148953000, "pretax_income": 93481000, "tax_provision": 18084000, "net_income": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 200224000, "capital_expenditure": 27535000, "free_cash_flow": 227759000, "dividends_paid": null, "share_repurchases": -27568000, "shares_issued": 2702000, "net_debt_issued": -110226000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1813240000, "cost_of_revenue": 1431988000, "gross_profit": 381252000, "ebit": 110638000, "ebitda": 148953000, "pretax_income": 93481000, "tax_provision": 18084000, "net_income": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 200224000, "capital_expenditure": 27535000, "free_cash_flow": 227759000, "dividends_paid": null, "share_repurchases": -27568000, "shares_issued": 2702000, "net_debt_issued": -110226000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1813240000, "cost_of_revenue": 1431988000, "gross_profit": 381252000, "ebit": 110638000, "ebitda": 148953000, "pretax_income": 93481000, "tax_provision": 18084000, "net_income": 77700000, "net_income_to_common": 77700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164113000, "total_current_assets": 1774523000, "total_assets": 4069873000, "short_term_debt": 104488000, "long_term_debt": 797940000, "total_debt": 1226880000, "total_liabilities": 2517357000, "total_equity": 1511540000, "shares_outstanding": 50897000, "goodwill_and_intangibles": 136759999 }, "cash_flow": { "operating_cash_flow": 200224000, "capital_expenditure": 27535000, "free_cash_flow": 227759000, "dividends_paid": null, "share_repurchases": -27568000, "shares_issued": 2702000, "net_debt_issued": -110226000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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 } }