{ "ticker": { "uuid": "33145813-2605-4877-8ac2-428f67f2433e", "symbol": "CP", "name": "Canadian Pacific Kansas City Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/33145813-2605-4877-8ac2-428f67f2433e/", "api_url": "https://sharemaestro.com/factors/api/tickers/33145813-2605-4877-8ac2-428f67f2433e/" }, "latest_snapshot": { "ticker": { "uuid": "33145813-2605-4877-8ac2-428f67f2433e", "symbol": "CP", "name": "Canadian Pacific Kansas City Limited", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Railroads", "page_url": "https://sharemaestro.com/factors/ticker/33145813-2605-4877-8ac2-428f67f2433e/", "api_url": "https://sharemaestro.com/factors/api/tickers/33145813-2605-4877-8ac2-428f67f2433e/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.62, "value": 0.34, "quality": 0.76, "momentum": 0.75, "coverage": 1, "confidence": 1, "delta": 0.21 }, "headline_factors": { "price": 91.62, "market_cap": 80541238502.88, "pe_ratio": 19.1708, "earnings_yield": 0.0618, "ebitda_to_ev": 0.083, "shareholder_yield": 0.0562, "roe": 0.0901, "piotroski_f_score": 7, "momentum_12_1": 0.2118, "volatility_252d": 0.2051 }, "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": 19.1708, "ev_ebitda": 12.0534, "earnings_yield": 0.0618, "fcf_yield": 0.0809, "shareholder_yield": 0.0562 }, "quality": { "roe": 0.0901, "roic": 0.0688, "gross_margin": 0.6008, "fcf_margin": 0.384, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.5009, "eps_growth_1y": 0.0046, "fcf_growth_1y": 0.0146 }, "momentum": { "price_return_12m": 0.232, "momentum_12_1": 0.2118, "relative_strength": 1.1662 }, "scores": { "value_percentile": 0.34, "quality_percentile": 0.76, "momentum_percentile": 0.75, "growth_composite": 23, "yield_composite": 32, "overall_composite": 38, "os_score": 0.62, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 89.74, "os": 0.39, "value": 0.32, "quality": 0.77, "momentum": 0.33, "confidence": 1, "coverage": 1, "pe_ratio": 18.0608, "earnings_yield": 0.0652, "shareholder_yield": 0.0581, "roe": 0.0947, "momentum_12_1": 0.0598 }, { "week_end_date": "2026-06-14", "price": 89.89, "os": 0.58, "value": 0.33, "quality": 0.77, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 18.0909, "earnings_yield": 0.0651, "shareholder_yield": 0.058, "roe": 0.0947, "momentum_12_1": 0.0671 }, { "week_end_date": "2026-06-21", "price": 85.85, "os": 0.4, "value": 0.35, "quality": 0.76, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 17.2775, "earnings_yield": 0.0674, "shareholder_yield": 0.0607, "roe": 0.0947, "momentum_12_1": 0.0854 }, { "week_end_date": "2026-06-28", "price": 87.73, "os": 0.62, "value": 0.36, "quality": 0.74, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 17.6569, "earnings_yield": 0.0663, "shareholder_yield": 0.0596, "roe": 0.0947, "momentum_12_1": 0.1481 }, { "week_end_date": "2026-07-05", "price": 87.79, "os": 0.44, "value": 0.37, "quality": 0.76, "momentum": 0.34, "confidence": 0.991, "coverage": 1, "pe_ratio": 17.669, "earnings_yield": 0.0663, "shareholder_yield": 0.0596, "roe": 0.0947, "momentum_12_1": 0.1172 }, { "week_end_date": "2026-07-12", "price": 90.12, "os": 0.38, "value": 0.35, "quality": 0.75, "momentum": 0.28, "confidence": 0.98, "coverage": 1, "pe_ratio": 18.1379, "earnings_yield": 0.065, "shareholder_yield": 0.0581, "roe": 0.0947, "momentum_12_1": 0.1099 }, { "week_end_date": "2026-07-19", "price": 93.71, "os": 0.56, "value": 0.31, "quality": 0.75, "momentum": 0.68, "confidence": 0.969, "coverage": 1, "pe_ratio": 18.8604, "earnings_yield": 0.0631, "shareholder_yield": 0.0558, "roe": 0.0947, "momentum_12_1": 0.1171 }, { "week_end_date": "2026-07-26", "price": 92.36, "os": 0.58, "value": 0.32, "quality": 0.76, "momentum": 0.69, "confidence": 0.958, "coverage": 1, "pe_ratio": 18.5887, "earnings_yield": 0.0638, "shareholder_yield": 0.0567, "roe": 0.0947, "momentum_12_1": 0.1504 }, { "week_end_date": "2026-08-02", "price": 88.89, "os": 0.41, "value": 0.35, "quality": 0.78, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 18.5995, "earnings_yield": 0.0632, "shareholder_yield": 0.058, "roe": 0.0901, "momentum_12_1": 0.2152 }, { "week_end_date": "2026-08-09", "price": 91.62, "os": 0.62, "value": 0.34, "quality": 0.76, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 19.1708, "earnings_yield": 0.0618, "shareholder_yield": 0.0562, "roe": 0.0901, "momentum_12_1": 0.2118 } ], "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": 15078000000, "cost_of_revenue": 7213000000, "gross_profit": 7865000000, "ebit": 6358000000, "ebitda": 8377000000, "pretax_income": 5482000000, "tax_provision": 1343904000, "net_income": 4141000000, "net_income_to_common": 4141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 5309000000, "capital_expenditure": 3140000000, "free_cash_flow": 8449000000, "dividends_paid": 796000000, "share_repurchases": -3942000000, "shares_issued": 73000000, "net_debt_issued": 1527000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15078000000, "cost_of_revenue": 7213000000, "gross_profit": 7865000000, "ebit": 6358000000, "ebitda": 8377000000, "pretax_income": 5482000000, "tax_provision": 1343904000, "net_income": 4141000000, "net_income_to_common": 4141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 5309000000, "capital_expenditure": 3140000000, "free_cash_flow": 8449000000, "dividends_paid": 796000000, "share_repurchases": -3942000000, "shares_issued": 73000000, "net_debt_issued": 1527000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15078000000, "cost_of_revenue": 7213000000, "gross_profit": 7865000000, "ebit": 6358000000, "ebitda": 8377000000, "pretax_income": 5482000000, "tax_provision": 1343904000, "net_income": 4141000000, "net_income_to_common": 4141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 5309000000, "capital_expenditure": 3140000000, "free_cash_flow": 8449000000, "dividends_paid": 796000000, "share_repurchases": -3942000000, "shares_issued": 73000000, "net_debt_issued": 1527000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15078000000, "cost_of_revenue": 7213000000, "gross_profit": 7865000000, "ebit": 6358000000, "ebitda": 8377000000, "pretax_income": 5482000000, "tax_provision": 1343904000, "net_income": 4141000000, "net_income_to_common": 4141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 5309000000, "capital_expenditure": 3140000000, "free_cash_flow": 8449000000, "dividends_paid": 796000000, "share_repurchases": -3942000000, "shares_issued": 73000000, "net_debt_issued": 1527000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15078000000, "cost_of_revenue": 7213000000, "gross_profit": 7865000000, "ebit": 6358000000, "ebitda": 8377000000, "pretax_income": 5482000000, "tax_provision": 1343904000, "net_income": 4141000000, "net_income_to_common": 4141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 5309000000, "capital_expenditure": 3140000000, "free_cash_flow": 8449000000, "dividends_paid": 796000000, "share_repurchases": -3942000000, "shares_issued": 73000000, "net_debt_issued": 1527000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15078000000, "cost_of_revenue": 7213000000, "gross_profit": 7865000000, "ebit": 6358000000, "ebitda": 8377000000, "pretax_income": 5482000000, "tax_provision": 1343904000, "net_income": 4141000000, "net_income_to_common": 4141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 5309000000, "capital_expenditure": 3140000000, "free_cash_flow": 8449000000, "dividends_paid": 796000000, "share_repurchases": -3942000000, "shares_issued": 73000000, "net_debt_issued": 1527000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15078000000, "cost_of_revenue": 7213000000, "gross_profit": 7865000000, "ebit": 6358000000, "ebitda": 8377000000, "pretax_income": 5482000000, "tax_provision": 1343904000, "net_income": 4141000000, "net_income_to_common": 4141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 5309000000, "capital_expenditure": 3140000000, "free_cash_flow": 8449000000, "dividends_paid": 796000000, "share_repurchases": -3942000000, "shares_issued": 73000000, "net_debt_issued": 1527000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15078000000, "cost_of_revenue": 7213000000, "gross_profit": 7865000000, "ebit": 6358000000, "ebitda": 8377000000, "pretax_income": 5482000000, "tax_provision": 1343904000, "net_income": 4141000000, "net_income_to_common": 4141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 5309000000, "capital_expenditure": 3140000000, "free_cash_flow": 8449000000, "dividends_paid": 796000000, "share_repurchases": -3942000000, "shares_issued": 73000000, "net_debt_issued": 1527000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9643618988, "cost_of_revenue": 1905654870, "gross_profit": 7737964118, "ebit": 1542443678, "ebitda": 2061443678, "pretax_income": 1359000000, "tax_provision": 334556322, "net_income": 1024443678, "net_income_to_common": 1024443678, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 366000000, "total_current_assets": 3453000000, "total_assets": 89282000000, "short_term_debt": 2899000000, "long_term_debt": 22248000000, "total_debt": 25147000000, "total_liabilities": 41675000000, "total_equity": 46626000000, "shares_outstanding": 887100000, "goodwill_and_intangibles": 22085000000 }, "cash_flow": { "operating_cash_flow": 1726000000, "capital_expenditure": 766000000, "free_cash_flow": 2492000000, "dividends_paid": 204000000, "share_repurchases": -1283000000, "shares_issued": 30000000, "net_debt_issued": -352000000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9643618988, "cost_of_revenue": 1905654870, "gross_profit": 7737964118, "ebit": 1542443678, "ebitda": 2061443678, "pretax_income": 1359000000, "tax_provision": 334556322, "net_income": 1024443678, "net_income_to_common": 1024443678, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 366000000, "total_current_assets": 3453000000, "total_assets": 89282000000, "short_term_debt": 2899000000, "long_term_debt": 22248000000, "total_debt": 25147000000, "total_liabilities": 41675000000, "total_equity": 46626000000, "shares_outstanding": 887100000, "goodwill_and_intangibles": 22085000000 }, "cash_flow": { "operating_cash_flow": 1726000000, "capital_expenditure": 766000000, "free_cash_flow": 2492000000, "dividends_paid": 204000000, "share_repurchases": -1283000000, "shares_issued": 30000000, "net_debt_issued": -352000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5161303570, "cost_of_revenue": 3406934510, "gross_profit": 1754369060, "ebit": 1879880360, "ebitda": 2593900200, "pretax_income": 1561918400, "tax_provision": 383506750, "net_income": 1179806220, "net_income_to_common": 1179806220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410057000, "total_current_assets": 3412797000, "total_assets": 87910598000, "short_term_debt": 2443298000, "long_term_debt": 21883000000, "total_debt": 24382849000, "total_liabilities": 40372064000, "total_equity": 46573047000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 21743045000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5161303570, "cost_of_revenue": 3406934510, "gross_profit": 1754369060, "ebit": 1879880360, "ebitda": 2593900200, "pretax_income": 1561918400, "tax_provision": 383506750, "net_income": 1179806220, "net_income_to_common": 1179806220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410057000, "total_current_assets": 3412797000, "total_assets": 87910598000, "short_term_debt": 2443298000, "long_term_debt": 21883000000, "total_debt": 24382849000, "total_liabilities": 40372064000, "total_equity": 46573047000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 21743045000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5161303570, "cost_of_revenue": 3406934510, "gross_profit": 1754369060, "ebit": 1879880360, "ebitda": 2593900200, "pretax_income": 1561918400, "tax_provision": 383506750, "net_income": 1179806220, "net_income_to_common": 1179806220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410057000, "total_current_assets": 3412797000, "total_assets": 87910598000, "short_term_debt": 2443298000, "long_term_debt": 21883000000, "total_debt": 24382849000, "total_liabilities": 40372064000, "total_equity": 46573047000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 21743045000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5161303570, "cost_of_revenue": 3406934510, "gross_profit": 1754369060, "ebit": 1879880360, "ebitda": 2593900200, "pretax_income": 1561918400, "tax_provision": 383506750, "net_income": 1179806220, "net_income_to_common": 1179806220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410057000, "total_current_assets": 3412797000, "total_assets": 87910598000, "short_term_debt": 2443298000, "long_term_debt": 21883000000, "total_debt": 24382849000, "total_liabilities": 40372064000, "total_equity": 46573047000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 21743045000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5161303570, "cost_of_revenue": 3406934510, "gross_profit": 1754369060, "ebit": 1879880360, "ebitda": 2593900200, "pretax_income": 1561918400, "tax_provision": 383506750, "net_income": 1179806220, "net_income_to_common": 1179806220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410057000, "total_current_assets": 3412797000, "total_assets": 87910598000, "short_term_debt": 2443298000, "long_term_debt": 21883000000, "total_debt": 24382849000, "total_liabilities": 40372064000, "total_equity": 46573047000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 21743045000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5161303570, "cost_of_revenue": 3406934510, "gross_profit": 1754369060, "ebit": 1879880360, "ebitda": 2593900200, "pretax_income": 1561918400, "tax_provision": 383506750, "net_income": 1179806220, "net_income_to_common": 1179806220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410057000, "total_current_assets": 3412797000, "total_assets": 87910598000, "short_term_debt": 2443298000, "long_term_debt": 21883000000, "total_debt": 24382849000, "total_liabilities": 40372064000, "total_equity": 46573047000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 21743045000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5161303570, "cost_of_revenue": 3406934510, "gross_profit": 1754369060, "ebit": 1879880360, "ebitda": 2593900200, "pretax_income": 1561918400, "tax_provision": 383506750, "net_income": 1179806220, "net_income_to_common": 1179806220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410057000, "total_current_assets": 3412797000, "total_assets": 87910598000, "short_term_debt": 2443298000, "long_term_debt": 21883000000, "total_debt": 24382849000, "total_liabilities": 40372064000, "total_equity": 46573047000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 21743045000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5161303570, "cost_of_revenue": 3406934510, "gross_profit": 1754369060, "ebit": 1879880360, "ebitda": 2593900200, "pretax_income": 1561918400, "tax_provision": 383506750, "net_income": 1179806220, "net_income_to_common": 1179806220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410057000, "total_current_assets": 3412797000, "total_assets": 87910598000, "short_term_debt": 2443298000, "long_term_debt": 21883000000, "total_debt": 24382849000, "total_liabilities": 40372064000, "total_equity": 46573047000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 21743045000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3701000000, "cost_of_revenue": 2443000000, "gross_profit": 1258000000, "ebit": 1348000000, "ebitda": 1860000000, "pretax_income": 1120000000, "tax_provision": 275000000, "net_income": 846000000, "net_income_to_common": 846000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294038000, "total_current_assets": 2447204000, "total_assets": 63037781000, "short_term_debt": 1752008000, "long_term_debt": 21883000000, "total_debt": 17484134000, "total_liabilities": 28949471000, "total_equity": 33395991000, "shares_outstanding": 897300000, "goodwill_and_intangibles": 15591218000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 669000000, "free_cash_flow": 1645000000, "dividends_paid": 204000000, "share_repurchases": -680000000, "shares_issued": 25000000, "net_debt_issued": 782000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3923000000, "cost_of_revenue": 2477000000, "gross_profit": 1446000000, "ebit": 1707000000, "ebitda": 2226000000, "pretax_income": 1477000000, "tax_provision": 400000000, "net_income": 1077000000, "net_income_to_common": 1077000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184000000, "total_current_assets": 2939000000, "total_assets": 85945000000, "short_term_debt": 3240000000, "long_term_debt": 19948000000, "total_debt": 23188000000, "total_liabilities": 39120000000, "total_equity": 45877000000, "shares_outstanding": 917100000, "goodwill_and_intangibles": 21347000000 }, "cash_flow": { "operating_cash_flow": 1524000000, "capital_expenditure": 795000000, "free_cash_flow": 2319000000, "dividends_paid": 204000000, "share_repurchases": -397000000, "shares_issued": 21000000, "net_debt_issued": -399000000 } } ] }, "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Price 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/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }