{ "ticker": { "uuid": "29d10ec4-526f-4865-ab6e-29d28a24cb2f", "symbol": "DUK", "name": "Duke Energy Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/29d10ec4-526f-4865-ab6e-29d28a24cb2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/29d10ec4-526f-4865-ab6e-29d28a24cb2f/" }, "latest_snapshot": { "ticker": { "uuid": "29d10ec4-526f-4865-ab6e-29d28a24cb2f", "symbol": "DUK", "name": "Duke Energy Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/29d10ec4-526f-4865-ab6e-29d28a24cb2f/", "api_url": "https://sharemaestro.com/factors/api/tickers/29d10ec4-526f-4865-ab6e-29d28a24cb2f/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.77, "value": 0.7, "quality": 0.77, "momentum": 0.32, "coverage": 1, "confidence": 0.969, "delta": -3 }, "headline_factors": { "price": 125.01, "market_cap": 97457323087.17, "pe_ratio": 18.9643, "earnings_yield": 0.0513, "ebitda_to_ev": 0.0847, "shareholder_yield": 0.034, "roe": 0.0944, "piotroski_f_score": 6, "momentum_12_1": 0.0855, "volatility_252d": 0.1616 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 18.9643, "ev_ebitda": 11.8103, "earnings_yield": 0.0513, "fcf_yield": 0.1563, "shareholder_yield": 0.034 }, "quality": { "roe": 0.0944, "roic": 0.0589, "gross_margin": 0.5841, "fcf_margin": 0.8899, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0762, "eps_growth_1y": 0.0849, "fcf_growth_1y": 0.2216 }, "momentum": { "price_return_12m": 0.0956, "momentum_12_1": 0.0855, "relative_strength": -0.0534 }, "scores": { "value_percentile": 0.7, "quality_percentile": 0.77, "momentum_percentile": 0.32, "growth_composite": 22, "yield_composite": 26, "overall_composite": 23, "os_score": 0.77, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 123.87, "os": 0.75, "value": 0.68, "quality": 0.75, "momentum": 0.34, "confidence": 1, "coverage": 1, "pe_ratio": 18.7915, "earnings_yield": 0.0516, "shareholder_yield": 0.0343, "roe": 0.0944, "momentum_12_1": 0.1055 }, { "week_end_date": "2026-06-14", "price": 124.97, "os": 0.85, "value": 0.69, "quality": 0.79, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 18.9582, "earnings_yield": 0.0513, "shareholder_yield": 0.034, "roe": 0.0944, "momentum_12_1": 0.0712 }, { "week_end_date": "2026-06-21", "price": 123.86, "os": 0.75, "value": 0.69, "quality": 0.77, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 18.7898, "earnings_yield": 0.0516, "shareholder_yield": 0.0343, "roe": 0.0944, "momentum_12_1": 0.127 }, { "week_end_date": "2026-06-28", "price": 128.4, "os": 0.85, "value": 0.68, "quality": 0.77, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 19.4785, "earnings_yield": 0.0506, "shareholder_yield": 0.0331, "roe": 0.0944, "momentum_12_1": 0.0864 }, { "week_end_date": "2026-07-05", "price": 129.6, "os": 0.85, "value": 0.68, "quality": 0.78, "momentum": 0.65, "confidence": 0.991, "coverage": 1, "pe_ratio": 19.6606, "earnings_yield": 0.0504, "shareholder_yield": 0.0328, "roe": 0.0944, "momentum_12_1": 0.0959 }, { "week_end_date": "2026-07-12", "price": 125.48, "os": 0.74, "value": 0.69, "quality": 0.76, "momentum": 0.28, "confidence": 0.98, "coverage": 1, "pe_ratio": 19.0356, "earnings_yield": 0.0512, "shareholder_yield": 0.0339, "roe": 0.0944, "momentum_12_1": 0.1042 }, { "week_end_date": "2026-07-19", "price": 125.01, "os": 0.77, "value": 0.7, "quality": 0.77, "momentum": 0.32, "confidence": 0.969, "coverage": 1, "pe_ratio": 18.9643, "earnings_yield": 0.0513, "shareholder_yield": 0.034, "roe": 0.0944, "momentum_12_1": 0.0855 } ], "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": 32237000000, "cost_of_revenue": 22063000000, "gross_profit": 10174000000, "ebit": 9346000000, "ebitda": 15670000000, "pretax_income": 5712000000, "tax_provision": 642000000, "net_income": 4968000000, "net_income_to_common": 4968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 12352000000, "capital_expenditure": 14024000000, "free_cash_flow": 26376000000, "dividends_paid": 3300000000, "share_repurchases": 0, "shares_issued": 16000000, "net_debt_issued": 5120000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32237000000, "cost_of_revenue": 22063000000, "gross_profit": 10174000000, "ebit": 9346000000, "ebitda": 15670000000, "pretax_income": 5712000000, "tax_provision": 642000000, "net_income": 4968000000, "net_income_to_common": 4968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 12352000000, "capital_expenditure": 14024000000, "free_cash_flow": 26376000000, "dividends_paid": 3300000000, "share_repurchases": 0, "shares_issued": 16000000, "net_debt_issued": 5120000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32237000000, "cost_of_revenue": 22063000000, "gross_profit": 10174000000, "ebit": 9346000000, "ebitda": 15670000000, "pretax_income": 5712000000, "tax_provision": 642000000, "net_income": 4968000000, "net_income_to_common": 4968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 12352000000, "capital_expenditure": 14024000000, "free_cash_flow": 26376000000, "dividends_paid": 3300000000, "share_repurchases": 0, "shares_issued": 16000000, "net_debt_issued": 5120000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32237000000, "cost_of_revenue": 22063000000, "gross_profit": 10174000000, "ebit": 9346000000, "ebitda": 15670000000, "pretax_income": 5712000000, "tax_provision": 642000000, "net_income": 4968000000, "net_income_to_common": 4968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 12352000000, "capital_expenditure": 14024000000, "free_cash_flow": 26376000000, "dividends_paid": 3300000000, "share_repurchases": 0, "shares_issued": 16000000, "net_debt_issued": 5120000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32237000000, "cost_of_revenue": 22063000000, "gross_profit": 10174000000, "ebit": 9346000000, "ebitda": 15670000000, "pretax_income": 5712000000, "tax_provision": 642000000, "net_income": 4968000000, "net_income_to_common": 4968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 12352000000, "capital_expenditure": 14024000000, "free_cash_flow": 26376000000, "dividends_paid": 3300000000, "share_repurchases": 0, "shares_issued": 16000000, "net_debt_issued": 5120000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32237000000, "cost_of_revenue": 22063000000, "gross_profit": 10174000000, "ebit": 9346000000, "ebitda": 15670000000, "pretax_income": 5712000000, "tax_provision": 642000000, "net_income": 4968000000, "net_income_to_common": 4968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 12352000000, "capital_expenditure": 14024000000, "free_cash_flow": 26376000000, "dividends_paid": 3300000000, "share_repurchases": 0, "shares_issued": 16000000, "net_debt_issued": 5120000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30357000000, "cost_of_revenue": 15160000000, "gross_profit": 15197000000, "ebit": 8578000000, "ebitda": 14997000000, "pretax_income": 5194000000, "tax_provision": 590000000, "net_income": 4510000000, "net_income_to_common": 4510000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314000000, "total_current_assets": 12950000000, "total_assets": 186343000000, "short_term_debt": 7933000000, "long_term_debt": 76340000000, "total_debt": 85230000000, "total_liabilities": 135088000000, "total_equity": 50126000000, "shares_outstanding": 772000000, "goodwill_and_intangibles": 19303000000 }, "cash_flow": { "operating_cash_flow": 12328000000, "capital_expenditure": 12280000000, "free_cash_flow": 24608000000, "dividends_paid": 3213000000, "share_repurchases": -1000000000, "shares_issued": 405000000, "net_debt_issued": 4672000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30357000000, "cost_of_revenue": 15160000000, "gross_profit": 15197000000, "ebit": 8578000000, "ebitda": 14997000000, "pretax_income": 5194000000, "tax_provision": 590000000, "net_income": 4510000000, "net_income_to_common": 4510000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314000000, "total_current_assets": 12950000000, "total_assets": 186343000000, "short_term_debt": 7933000000, "long_term_debt": 76340000000, "total_debt": 85230000000, "total_liabilities": 135088000000, "total_equity": 50126000000, "shares_outstanding": 772000000, "goodwill_and_intangibles": 19303000000 }, "cash_flow": { "operating_cash_flow": 12328000000, "capital_expenditure": 12280000000, "free_cash_flow": 24608000000, "dividends_paid": 3213000000, "share_repurchases": -1000000000, "shares_issued": 405000000, "net_debt_issued": 4672000000 } } ], "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": 9178000000, "cost_of_revenue": 2944000000, "gross_profit": 6234000000, "ebit": 2865000000, "ebitda": 4554000000, "pretax_income": 1897000000, "tax_provision": 333000000, "net_income": 1550000000, "net_income_to_common": 1550000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2140000000, "total_current_assets": 13446000000, "total_assets": 198048000000, "short_term_debt": 9768000000, "long_term_debt": 80477000000, "total_debt": 91209000000, "total_liabilities": 141570000000, "total_equity": 54457000000, "shares_outstanding": 779000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 1512000000, "capital_expenditure": 4088000000, "free_cash_flow": 5600000000, "dividends_paid": 846000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 400000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9178000000, "cost_of_revenue": 2944000000, "gross_profit": 6234000000, "ebit": 2865000000, "ebitda": 4554000000, "pretax_income": 1897000000, "tax_provision": 333000000, "net_income": 1550000000, "net_income_to_common": 1550000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2140000000, "total_current_assets": 13446000000, "total_assets": 198048000000, "short_term_debt": 9768000000, "long_term_debt": 80477000000, "total_debt": 91209000000, "total_liabilities": 141570000000, "total_equity": 54457000000, "shares_outstanding": 779000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 1512000000, "capital_expenditure": 4088000000, "free_cash_flow": 5600000000, "dividends_paid": 846000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 400000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9178000000, "cost_of_revenue": 2944000000, "gross_profit": 6234000000, "ebit": 2865000000, "ebitda": 4554000000, "pretax_income": 1897000000, "tax_provision": 333000000, "net_income": 1550000000, "net_income_to_common": 1550000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2140000000, "total_current_assets": 13446000000, "total_assets": 198048000000, "short_term_debt": 9768000000, "long_term_debt": 80477000000, "total_debt": 91209000000, "total_liabilities": 141570000000, "total_equity": 54457000000, "shares_outstanding": 779000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 1512000000, "capital_expenditure": 4088000000, "free_cash_flow": 5600000000, "dividends_paid": 846000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 400000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9178000000, "cost_of_revenue": 2944000000, "gross_profit": 6234000000, "ebit": 2865000000, "ebitda": 4554000000, "pretax_income": 1897000000, "tax_provision": 333000000, "net_income": 1550000000, "net_income_to_common": 1550000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2140000000, "total_current_assets": 13446000000, "total_assets": 198048000000, "short_term_debt": 9768000000, "long_term_debt": 80477000000, "total_debt": 91209000000, "total_liabilities": 141570000000, "total_equity": 54457000000, "shares_outstanding": 779000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 1512000000, "capital_expenditure": 4088000000, "free_cash_flow": 5600000000, "dividends_paid": 846000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 400000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9178000000, "cost_of_revenue": 2944000000, "gross_profit": 6234000000, "ebit": 2865000000, "ebitda": 4554000000, "pretax_income": 1897000000, "tax_provision": 333000000, "net_income": 1550000000, "net_income_to_common": 1550000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2140000000, "total_current_assets": 13446000000, "total_assets": 198048000000, "short_term_debt": 9768000000, "long_term_debt": 80477000000, "total_debt": 91209000000, "total_liabilities": 141570000000, "total_equity": 54457000000, "shares_outstanding": 779000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 1512000000, "capital_expenditure": 4088000000, "free_cash_flow": 5600000000, "dividends_paid": 846000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 400000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9178000000, "cost_of_revenue": 2944000000, "gross_profit": 6234000000, "ebit": 2725000000, "ebitda": 4414000000, "pretax_income": 1897000000, "tax_provision": 333000000, "net_income": 1550000000, "net_income_to_common": 1550000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2140000000, "total_current_assets": 13446000000, "total_assets": 198048000000, "short_term_debt": 9768000000, "long_term_debt": 80477000000, "total_debt": 90245000000, "total_liabilities": 141570000000, "total_equity": 54457000000, "shares_outstanding": 779000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 1512000000, "capital_expenditure": 4088000000, "free_cash_flow": 5600000000, "dividends_paid": 846000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 400000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7938000000, "cost_of_revenue": 5518000000, "gross_profit": 2420000000, "ebit": 2304000000, "ebitda": 3728000000, "pretax_income": 1358000000, "tax_provision": 154000000, "net_income": 1184000000, "net_income_to_common": 1184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 3680000000, "capital_expenditure": 4143000000, "free_cash_flow": 7823000000, "dividends_paid": 3220000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1138000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7938000000, "cost_of_revenue": 5518000000, "gross_profit": 2420000000, "ebit": 2304000000, "ebitda": 3728000000, "pretax_income": 1358000000, "tax_provision": 154000000, "net_income": 1184000000, "net_income_to_common": 1184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 3680000000, "capital_expenditure": 4143000000, "free_cash_flow": 7823000000, "dividends_paid": 3220000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1138000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7938000000, "cost_of_revenue": 5518000000, "gross_profit": 2420000000, "ebit": 2304000000, "ebitda": 3728000000, "pretax_income": 1358000000, "tax_provision": 154000000, "net_income": 1184000000, "net_income_to_common": 1184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 3680000000, "capital_expenditure": 4143000000, "free_cash_flow": 7823000000, "dividends_paid": 3220000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1138000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7938000000, "cost_of_revenue": 5518000000, "gross_profit": 2420000000, "ebit": 2304000000, "ebitda": 3728000000, "pretax_income": 1358000000, "tax_provision": 154000000, "net_income": 1184000000, "net_income_to_common": 1184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 3680000000, "capital_expenditure": 4143000000, "free_cash_flow": 7823000000, "dividends_paid": 3220000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1138000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7938000000, "cost_of_revenue": 5518000000, "gross_profit": 2420000000, "ebit": 2304000000, "ebitda": 3728000000, "pretax_income": 1358000000, "tax_provision": 154000000, "net_income": 1184000000, "net_income_to_common": 1184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 3680000000, "capital_expenditure": 4143000000, "free_cash_flow": 7823000000, "dividends_paid": 3220000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1138000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7938000000, "cost_of_revenue": 5518000000, "gross_profit": 2420000000, "ebit": 2304000000, "ebitda": 3728000000, "pretax_income": 1358000000, "tax_provision": 154000000, "net_income": 1184000000, "net_income_to_common": 1184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245000000, "total_current_assets": 11613000000, "total_assets": 195736000000, "short_term_debt": 9728000000, "long_term_debt": 80108000000, "total_debt": 90869000000, "total_liabilities": 142717000000, "total_equity": 51842000000, "shares_outstanding": 777000000, "goodwill_and_intangibles": 19010000000 }, "cash_flow": { "operating_cash_flow": 3680000000, "capital_expenditure": 4143000000, "free_cash_flow": 7823000000, "dividends_paid": 3220000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1138000000 } } ] }, "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": "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/" }, { "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }