{ "ticker": { "uuid": "224359e1-867e-4b1f-9174-b2723a78fea1", "symbol": "ELPC", "name": "Companhia Paranaense de Energia - COPEL", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/224359e1-867e-4b1f-9174-b2723a78fea1/", "api_url": "https://sharemaestro.com/factors/api/tickers/224359e1-867e-4b1f-9174-b2723a78fea1/" }, "latest_snapshot": { "ticker": { "uuid": "224359e1-867e-4b1f-9174-b2723a78fea1", "symbol": "ELPC", "name": "Companhia Paranaense de Energia - COPEL", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/224359e1-867e-4b1f-9174-b2723a78fea1/", "api_url": "https://sharemaestro.com/factors/api/tickers/224359e1-867e-4b1f-9174-b2723a78fea1/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.91, "value": 0.96, "quality": 0.28, "momentum": 0.87, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 11.57, "market_cap": 8589598637.36, "pe_ratio": 3.1598, "earnings_yield": 0.1895, "ebitda_to_ev": 0.2451, "shareholder_yield": 0.1647, "roe": 0.1141, "piotroski_f_score": 6, "momentum_12_1": 0.5579, "volatility_252d": 0.3221 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 3.1598, "ev_ebitda": 4.0793, "earnings_yield": 0.1895, "fcf_yield": 0.0795, "shareholder_yield": 0.1647 }, "quality": { "roe": 0.1141, "roic": 0.0988, "gross_margin": 0.2547, "fcf_margin": 0.0791, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.5083, "eps_growth_1y": -0.0765, "fcf_growth_1y": 0.0125 }, "momentum": { "price_return_12m": 0.5924, "momentum_12_1": 0.5579, "relative_strength": 0.4434 }, "scores": { "value_percentile": 0.96, "quality_percentile": 0.28, "momentum_percentile": 0.87, "growth_composite": 37, "yield_composite": 12, "overall_composite": 9, "os_score": 0.91, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.21, "os": 0.91, "value": 0.96, "quality": 0.34, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 3.0614, "earnings_yield": 0.1935, "shareholder_yield": 0.17, "roe": 0.1141, "momentum_12_1": 0.6736 }, { "week_end_date": "2026-06-14", "price": 11.61, "os": 0.91, "value": 0.96, "quality": 0.3, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 3.1707, "earnings_yield": 0.1913, "shareholder_yield": 0.1641, "roe": 0.1141, "momentum_12_1": 0.5368 }, { "week_end_date": "2026-06-21", "price": 11.32, "os": 0.9, "value": 0.96, "quality": 0.29, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 3.0915, "earnings_yield": 0.1929, "shareholder_yield": 0.1683, "roe": 0.1141, "momentum_12_1": 0.5154 }, { "week_end_date": "2026-06-28", "price": 11.77, "os": 0.93, "value": 0.97, "quality": 0.32, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 3.2144, "earnings_yield": 0.1905, "shareholder_yield": 0.1619, "roe": 0.1141, "momentum_12_1": 0.5561 }, { "week_end_date": "2026-07-05", "price": 11.61, "os": 0.92, "value": 0.97, "quality": 0.33, "momentum": 0.84, "confidence": 0.991, "coverage": 1, "pe_ratio": 3.1707, "earnings_yield": 0.1913, "shareholder_yield": 0.1641, "roe": 0.1141, "momentum_12_1": 0.4363 }, { "week_end_date": "2026-07-12", "price": 12.14, "os": 0.91, "value": 0.96, "quality": 0.3, "momentum": 0.82, "confidence": 0.98, "coverage": 1, "pe_ratio": 3.3154, "earnings_yield": 0.1886, "shareholder_yield": 0.157, "roe": 0.1141, "momentum_12_1": 0.5928 }, { "week_end_date": "2026-07-19", "price": 11.57, "os": 0.91, "value": 0.96, "quality": 0.28, "momentum": 0.87, "confidence": 0.969, "coverage": 1, "pe_ratio": 3.1598, "earnings_yield": 0.1895, "shareholder_yield": 0.1647, "roe": 0.1141, "momentum_12_1": 0.5579 } ], "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": 26116856000, "cost_of_revenue": 20455357000, "gross_profit": 5661499000, "ebit": 4554543000, "ebitda": 4969497000, "pretax_income": null, "tax_provision": null, "net_income": 2688614000, "net_income_to_common": 2688614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2068365000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": null, "total_equity": 23130019000, "shares_outstanding": 2970070324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3028446000, "capital_expenditure": -205888000, "free_cash_flow": 2822558000, "dividends_paid": -1249045000, "share_repurchases": -1343773000, "shares_issued": 0, "net_debt_issued": 358513000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26116856000, "cost_of_revenue": 20455357000, "gross_profit": 5661499000, "ebit": 4554543000, "ebitda": 4969497000, "pretax_income": null, "tax_provision": null, "net_income": 2688614000, "net_income_to_common": 2688614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2068365000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": null, "total_equity": 23130019000, "shares_outstanding": 2970070324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3028446000, "capital_expenditure": -205888000, "free_cash_flow": 2822558000, "dividends_paid": -1249045000, "share_repurchases": -1343773000, "shares_issued": 0, "net_debt_issued": 358513000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26116856000, "cost_of_revenue": 20455357000, "gross_profit": 5661499000, "ebit": 4554543000, "ebitda": 4969497000, "pretax_income": null, "tax_provision": null, "net_income": 2688614000, "net_income_to_common": 2688614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2068365000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": null, "total_equity": 23130019000, "shares_outstanding": 2970070324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3028446000, "capital_expenditure": -205888000, "free_cash_flow": 2822558000, "dividends_paid": -1249045000, "share_repurchases": -1343773000, "shares_issued": 0, "net_debt_issued": 358513000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26116856000, "cost_of_revenue": 20455357000, "gross_profit": 5661499000, "ebit": 4554543000, "ebitda": 4969497000, "pretax_income": null, "tax_provision": null, "net_income": 2688614000, "net_income_to_common": 2688614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2068365000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": null, "total_equity": 23130019000, "shares_outstanding": 2970070324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3028446000, "capital_expenditure": -205888000, "free_cash_flow": 2822558000, "dividends_paid": -1249045000, "share_repurchases": -1343773000, "shares_issued": 0, "net_debt_issued": 358513000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26116856000, "cost_of_revenue": 20455357000, "gross_profit": 5661499000, "ebit": 4554543000, "ebitda": 4969497000, "pretax_income": null, "tax_provision": null, "net_income": 2688614000, "net_income_to_common": 2688614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2068365000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": null, "total_equity": 23130019000, "shares_outstanding": 2970070324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3028446000, "capital_expenditure": -205888000, "free_cash_flow": 2822558000, "dividends_paid": -1249045000, "share_repurchases": -1343773000, "shares_issued": 0, "net_debt_issued": 358513000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26116856000, "cost_of_revenue": 20455357000, "gross_profit": 5661499000, "ebit": 4554543000, "ebitda": 4969497000, "pretax_income": null, "tax_provision": null, "net_income": 2688614000, "net_income_to_common": 2688614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2068365000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": null, "total_equity": 23130019000, "shares_outstanding": 2970070324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3028446000, "capital_expenditure": -205888000, "free_cash_flow": 2822558000, "dividends_paid": -1249045000, "share_repurchases": -1343773000, "shares_issued": 0, "net_debt_issued": 358513000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22651036000, "cost_of_revenue": 17759792000, "gross_profit": 4891244000, "ebit": 2983635000, "ebitda": 4449113000, "pretax_income": 2907234000, "tax_provision": 599435000, "net_income": 2809631000, "net_income_to_common": 2809631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4161939000, "total_current_assets": 13041808000, "total_assets": 57384156000, "short_term_debt": 3313817000, "long_term_debt": 17946978000, "total_debt": 17574665000, "total_liabilities": 31747221000, "total_equity": 25674718000, "shares_outstanding": 186421500, "goodwill_and_intangibles": 16623610000 }, "cash_flow": { "operating_cash_flow": 629487770, "capital_expenditure": 25530760, "free_cash_flow": 655018530, "dividends_paid": 294301655, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22651036000, "cost_of_revenue": 17759792000, "gross_profit": 4891244000, "ebit": 2983635000, "ebitda": 4449113000, "pretax_income": 2907234000, "tax_provision": 599435000, "net_income": 2809631000, "net_income_to_common": 2809631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4161939000, "total_current_assets": 13041808000, "total_assets": 57384156000, "short_term_debt": 3313817000, "long_term_debt": 17946978000, "total_debt": 17574665000, "total_liabilities": 31747221000, "total_equity": 25674718000, "shares_outstanding": 186421500, "goodwill_and_intangibles": 16623610000 }, "cash_flow": { "operating_cash_flow": 629487770, "capital_expenditure": 25530760, "free_cash_flow": 655018530, "dividends_paid": 294301655, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "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": 6935429604, "cost_of_revenue": 5207147128, "gross_profit": 1728282475, "ebit": 1744570819, "ebitda": 2140076790, "pretax_income": 996238889, "tax_provision": 315183862, "net_income": 679087551, "net_income_to_common": 679087551, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5111873000, "total_current_assets": 13098936000, "total_assets": 62926662000, "short_term_debt": 2208102000, "long_term_debt": 21170976000, "total_debt": 23617048000, "total_liabilities": 39130364000, "total_equity": 23832389000, "shares_outstanding": 185629707, "goodwill_and_intangibles": 18844801000 }, "cash_flow": { "operating_cash_flow": 567653793, "capital_expenditure": 46462853, "free_cash_flow": 614116646, "dividends_paid": 977618024, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3129904000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6935429604, "cost_of_revenue": 5207147128, "gross_profit": 1728282475, "ebit": 1744570819, "ebitda": 2140076790, "pretax_income": 996238889, "tax_provision": 315183862, "net_income": 679087551, "net_income_to_common": 679087551, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5111873000, "total_current_assets": 13098936000, "total_assets": 62926662000, "short_term_debt": 2244839000, "long_term_debt": 21170976000, "total_debt": 23327372000, "total_liabilities": 39130364000, "total_equity": 23832389000, "shares_outstanding": 185629707, "goodwill_and_intangibles": 18844801000 }, "cash_flow": { "operating_cash_flow": 567653793, "capital_expenditure": 46462853, "free_cash_flow": 614116646, "dividends_paid": 977618024, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3129904000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6935429604, "cost_of_revenue": 5207147128, "gross_profit": 1728282475, "ebit": 1744570819, "ebitda": 2140076790, "pretax_income": 996238889, "tax_provision": 315183862, "net_income": 679087551, "net_income_to_common": 679087551, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5111873000, "total_current_assets": 12938271000, "total_assets": 62154833000, "short_term_debt": 2244839000, "long_term_debt": 21170976000, "total_debt": 23327372000, "total_liabilities": 37710249000, "total_equity": 23832389000, "shares_outstanding": 185629707, "goodwill_and_intangibles": 18844801000 }, "cash_flow": { "operating_cash_flow": 567653793, "capital_expenditure": 46462853, "free_cash_flow": 614116646, "dividends_paid": 977618024, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3129904000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6935429604, "cost_of_revenue": 5207147128, "gross_profit": 1728282475, "ebit": 1744570819, "ebitda": 2140076790, "pretax_income": 996238889, "tax_provision": 315183862, "net_income": 679087551, "net_income_to_common": 679087551, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5111873000, "total_current_assets": 12938271000, "total_assets": 62154833000, "short_term_debt": 2244839000, "long_term_debt": 21170976000, "total_debt": 23327372000, "total_liabilities": 37710249000, "total_equity": 23832389000, "shares_outstanding": 185629707, "goodwill_and_intangibles": 18844801000 }, "cash_flow": { "operating_cash_flow": 567653793, "capital_expenditure": 46462853, "free_cash_flow": 614116646, "dividends_paid": 977618024, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3129904000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6935429604, "cost_of_revenue": 5207147128, "gross_profit": 1728282475, "ebit": 1744570819, "ebitda": 2140076790, "pretax_income": 996238889, "tax_provision": 315183862, "net_income": 679087551, "net_income_to_common": 679087551, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5111873000, "total_current_assets": 12938271000, "total_assets": 62154833000, "short_term_debt": 2244839000, "long_term_debt": 21170976000, "total_debt": 23327372000, "total_liabilities": 37710249000, "total_equity": 23832389000, "shares_outstanding": 185629707, "goodwill_and_intangibles": 18844801000 }, "cash_flow": { "operating_cash_flow": 567653793, "capital_expenditure": 46462853, "free_cash_flow": 614116646, "dividends_paid": 977618024, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3129904000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6935429604, "cost_of_revenue": 5207147128, "gross_profit": 1728282475, "ebit": 1435345323, "ebitda": 1830851294, "pretax_income": 996238889, "tax_provision": 315183862, "net_income": 679087551, "net_income_to_common": 679087551, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5111873000, "total_current_assets": 12938271000, "total_assets": 62154833000, "short_term_debt": 2244839000, "long_term_debt": 21170976000, "total_debt": 23327372000, "total_liabilities": 37710249000, "total_equity": 23540072000, "shares_outstanding": 185629707, "goodwill_and_intangibles": 18844801000 }, "cash_flow": { "operating_cash_flow": 567653793, "capital_expenditure": 46462853, "free_cash_flow": 614116646, "dividends_paid": 977618024, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3129904000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7297744764, "cost_of_revenue": 5694003899, "gross_profit": 1603740859, "ebit": 1613585306, "ebitda": 2008633341, "pretax_income": 966835273, "tax_provision": -116018726, "net_income": 1082964663, "net_income_to_common": 1082964663, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2127106000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": 37322478000, "total_equity": 23130019000, "shares_outstanding": 185624590, "goodwill_and_intangibles": 19206609000 }, "cash_flow": { "operating_cash_flow": 539899881, "capital_expenditure": 54398226, "free_cash_flow": 594298107, "dividends_paid": 1269353671, "share_repurchases": -1273733000, "shares_issued": null, "net_debt_issued": -941310000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7297744764, "cost_of_revenue": 5694003899, "gross_profit": 1603740859, "ebit": 1613585306, "ebitda": 2008633341, "pretax_income": 966835273, "tax_provision": -116018726, "net_income": 1082964663, "net_income_to_common": 1082964663, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2127106000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": 37322478000, "total_equity": 23130019000, "shares_outstanding": 185624590, "goodwill_and_intangibles": 19206609000 }, "cash_flow": { "operating_cash_flow": 539899881, "capital_expenditure": 54398226, "free_cash_flow": 594298107, "dividends_paid": 1269353671, "share_repurchases": -1273733000, "shares_issued": null, "net_debt_issued": -941310000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7297744764, "cost_of_revenue": 5694003899, "gross_profit": 1603740859, "ebit": 1613585306, "ebitda": 2008633341, "pretax_income": 966835273, "tax_provision": -116018726, "net_income": 1082964663, "net_income_to_common": 1082964663, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2127106000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": 37322478000, "total_equity": 23130019000, "shares_outstanding": 185624590, "goodwill_and_intangibles": 19206609000 }, "cash_flow": { "operating_cash_flow": 539899881, "capital_expenditure": 54398226, "free_cash_flow": 594298107, "dividends_paid": 1269353671, "share_repurchases": -1273733000, "shares_issued": null, "net_debt_issued": -941310000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7297744764, "cost_of_revenue": 5694003899, "gross_profit": 1603740859, "ebit": 1613585306, "ebitda": 2008633341, "pretax_income": 966835273, "tax_provision": -116018726, "net_income": 1082964663, "net_income_to_common": 1082964663, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2127106000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": 37322478000, "total_equity": 23130019000, "shares_outstanding": 185624590, "goodwill_and_intangibles": 19206609000 }, "cash_flow": { "operating_cash_flow": 539899881, "capital_expenditure": 54398226, "free_cash_flow": 594298107, "dividends_paid": 1269353671, "share_repurchases": -1273733000, "shares_issued": null, "net_debt_issued": -941310000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7297744764, "cost_of_revenue": 5694003899, "gross_profit": 1603740859, "ebit": 1613585306, "ebitda": 2008633341, "pretax_income": 966835273, "tax_provision": -116018726, "net_income": 1082964663, "net_income_to_common": 1082964663, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2127106000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": 37322478000, "total_equity": 23130019000, "shares_outstanding": 185624590, "goodwill_and_intangibles": 19206609000 }, "cash_flow": { "operating_cash_flow": 539899881, "capital_expenditure": 54398226, "free_cash_flow": 594298107, "dividends_paid": 1269353671, "share_repurchases": -1273733000, "shares_issued": null, "net_debt_issued": -941310000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7297744764, "cost_of_revenue": 5694003899, "gross_profit": 1603740859, "ebit": 1613585306, "ebitda": 2008633341, "pretax_income": 966835273, "tax_provision": -116018726, "net_income": 1082964663, "net_income_to_common": 1082964663, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3130363000, "total_current_assets": 10881654000, "total_assets": 60414456000, "short_term_debt": 2127106000, "long_term_debt": 17946978000, "total_debt": 20308305000, "total_liabilities": 37322478000, "total_equity": 23130019000, "shares_outstanding": 185624590, "goodwill_and_intangibles": 19206609000 }, "cash_flow": { "operating_cash_flow": 539899881, "capital_expenditure": 54398226, "free_cash_flow": 594298107, "dividends_paid": 1269353671, "share_repurchases": -1273733000, "shares_issued": null, "net_debt_issued": -941310000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }