{ "ticker": { "uuid": "4d28537d-832e-4910-88d0-933b311e1be0", "symbol": "BN", "name": "Brookfield Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/4d28537d-832e-4910-88d0-933b311e1be0/", "api_url": "https://sharemaestro.com/factors/api/tickers/4d28537d-832e-4910-88d0-933b311e1be0/" }, "latest_snapshot": { "ticker": { "uuid": "4d28537d-832e-4910-88d0-933b311e1be0", "symbol": "BN", "name": "Brookfield Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/4d28537d-832e-4910-88d0-933b311e1be0/", "api_url": "https://sharemaestro.com/factors/api/tickers/4d28537d-832e-4910-88d0-933b311e1be0/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.22, "value": 0.29, "quality": 0.64, "momentum": 0.24, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 43.63, "market_cap": 97451778645.8, "pe_ratio": 73.0202, "earnings_yield": 0.0489, "ebitda_to_ev": 0.0711, "shareholder_yield": 0.0149, "roe": 0.0284, "piotroski_f_score": 7, "momentum_12_1": -0.0032, "volatility_252d": 0.2446 }, "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": 73.0202, "ev_ebitda": 14.0685, "earnings_yield": 0.0489, "fcf_yield": 0.0576, "shareholder_yield": 0.0149 }, "quality": { "roe": 0.0284, "roic": 0.0601, "gross_margin": 0.3528, "fcf_margin": 0.3563, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": -0.0551, "eps_growth_1y": 1.1807, "fcf_growth_1y": 0.3753 }, "momentum": { "price_return_12m": -0.0213, "momentum_12_1": -0.0032, "relative_strength": -0.1703 }, "scores": { "value_percentile": 0.29, "quality_percentile": 0.64, "momentum_percentile": 0.24, "growth_composite": 35, "yield_composite": 81, "overall_composite": 78, "os_score": 0.22, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 44.53, "os": 0.45, "value": 0.27, "quality": 0.64, "momentum": 0.66, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 74.5294, "earnings_yield": 0.0487, "shareholder_yield": 0.0144, "roe": 0.0284, "momentum_12_1": 0.2062 }, { "week_end_date": "2026-06-14", "price": 45.14, "os": 0.49, "value": 0.28, "quality": 0.63, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 75.5487, "earnings_yield": 0.0485, "shareholder_yield": 0.0129, "roe": 0.0284, "momentum_12_1": 0.1873 }, { "week_end_date": "2026-06-21", "price": 44.44, "os": 0.27, "value": 0.27, "quality": 0.65, "momentum": 0.34, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 74.3758, "earnings_yield": 0.0487, "shareholder_yield": 0.0146, "roe": 0.0284, "momentum_12_1": 0.1604 }, { "week_end_date": "2026-06-28", "price": 42.87, "os": 0.47, "value": 0.3, "quality": 0.63, "momentum": 0.65, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 71.7482, "earnings_yield": 0.0491, "shareholder_yield": 0.0152, "roe": 0.0284, "momentum_12_1": 0.1151 }, { "week_end_date": "2026-07-05", "price": 43.43, "os": 0.25, "value": 0.3, "quality": 0.64, "momentum": 0.29, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 72.6854, "earnings_yield": 0.0489, "shareholder_yield": 0.015, "roe": 0.0284, "momentum_12_1": 0.045 }, { "week_end_date": "2026-07-12", "price": 43.73, "os": 0.22, "value": 0.3, "quality": 0.63, "momentum": 0.24, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 73.1875, "earnings_yield": 0.0489, "shareholder_yield": 0.0149, "roe": 0.0284, "momentum_12_1": 0.0785 }, { "week_end_date": "2026-07-19", "price": 43.63, "os": 0.22, "value": 0.29, "quality": 0.64, "momentum": 0.24, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 73.0202, "earnings_yield": 0.0489, "shareholder_yield": 0.0149, "roe": 0.0284, "momentum_12_1": -0.0032 } ], "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": 76128000000, "cost_of_revenue": 46594000000, "gross_profit": 29534000000, "ebit": 22394000000, "ebitda": 32765000000, "pretax_income": 4370000000, "tax_provision": 1135000000, "net_income": 1307000000, "net_income_to_common": 1307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 10958000000, "capital_expenditure": 14752000000, "free_cash_flow": 25710000000, "dividends_paid": 719000000, "share_repurchases": -1188000000, "shares_issued": 184000000, "net_debt_issued": 25593000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 76128000000, "cost_of_revenue": 46594000000, "gross_profit": 29534000000, "ebit": 22394000000, "ebitda": 32765000000, "pretax_income": 4370000000, "tax_provision": 1135000000, "net_income": 1307000000, "net_income_to_common": 1307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 10958000000, "capital_expenditure": 14752000000, "free_cash_flow": 25710000000, "dividends_paid": 719000000, "share_repurchases": -1188000000, "shares_issued": 184000000, "net_debt_issued": 25593000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 76128000000, "cost_of_revenue": 46594000000, "gross_profit": 29534000000, "ebit": 22394000000, "ebitda": 32765000000, "pretax_income": 4370000000, "tax_provision": 1135000000, "net_income": 1307000000, "net_income_to_common": 1307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 10958000000, "capital_expenditure": 14752000000, "free_cash_flow": 25710000000, "dividends_paid": 719000000, "share_repurchases": -1188000000, "shares_issued": 184000000, "net_debt_issued": 25593000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 76128000000, "cost_of_revenue": 46594000000, "gross_profit": 29534000000, "ebit": 22394000000, "ebitda": 32765000000, "pretax_income": 4370000000, "tax_provision": 1135000000, "net_income": 1307000000, "net_income_to_common": 1307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 10958000000, "capital_expenditure": 14752000000, "free_cash_flow": 25710000000, "dividends_paid": 719000000, "share_repurchases": -1188000000, "shares_issued": 184000000, "net_debt_issued": 25593000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 76128000000, "cost_of_revenue": 46594000000, "gross_profit": 29534000000, "ebit": 22394000000, "ebitda": 32765000000, "pretax_income": 4370000000, "tax_provision": 1135000000, "net_income": 1307000000, "net_income_to_common": 1307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 10958000000, "capital_expenditure": 14752000000, "free_cash_flow": 25710000000, "dividends_paid": 719000000, "share_repurchases": -1188000000, "shares_issued": 184000000, "net_debt_issued": 25593000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 76128000000, "cost_of_revenue": 46594000000, "gross_profit": 29534000000, "ebit": 22394000000, "ebitda": 32765000000, "pretax_income": 4370000000, "tax_provision": 1135000000, "net_income": 1307000000, "net_income_to_common": 1307000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 10958000000, "capital_expenditure": 14752000000, "free_cash_flow": 25710000000, "dividends_paid": 719000000, "share_repurchases": -1188000000, "shares_issued": 184000000, "net_debt_issued": 25593000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86006000000, "cost_of_revenue": 67936000000, "gross_profit": 18070000000, "ebit": 19450000000, "ebitda": 29187000000, "pretax_income": 2835000000, "tax_provision": 982000000, "net_income": 641000000, "net_income_to_common": 641000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15051000000, "total_current_assets": 56175000000, "total_assets": 490424000000, "short_term_debt": 51271000000, "long_term_debt": 183521000000, "total_debt": 234792000000, "total_liabilities": 325041000000, "total_equity": 45977000000, "shares_outstanding": 2376900000, "goodwill_and_intangibles": 71802000000 }, "cash_flow": { "operating_cash_flow": 7205584000, "capital_expenditure": 10635591000, "free_cash_flow": 17841175000, "dividends_paid": 663000000, "share_repurchases": -1001000000, "shares_issued": 19000000, "net_debt_issued": 25503000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 86006000000, "cost_of_revenue": 67936000000, "gross_profit": 18070000000, "ebit": 19450000000, "ebitda": 29187000000, "pretax_income": 2835000000, "tax_provision": 982000000, "net_income": 641000000, "net_income_to_common": 641000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15051000000, "total_current_assets": 56175000000, "total_assets": 490424000000, "short_term_debt": 51271000000, "long_term_debt": 183521000000, "total_debt": 234792000000, "total_liabilities": 325041000000, "total_equity": 45977000000, "shares_outstanding": 2376900000, "goodwill_and_intangibles": 71802000000 }, "cash_flow": { "operating_cash_flow": 7205584000, "capital_expenditure": 10635591000, "free_cash_flow": 17841175000, "dividends_paid": 663000000, "share_repurchases": -1001000000, "shares_issued": 19000000, "net_debt_issued": 25503000000 } } ], "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": 18394623674, "cost_of_revenue": 13961887202, "gross_profit": 4432736472, "ebit": 5710784629, "ebitda": 8305340726, "pretax_income": 1420053508, "tax_provision": 392487011, "net_income": 100587123, "net_income_to_common": 100587123, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15079431000, "total_current_assets": 59068628000, "total_assets": 521321906000, "short_term_debt": 34350602000, "long_term_debt": 229494000000, "total_debt": 268346647000, "total_liabilities": 355135142000, "total_equity": 46940873000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81412873000 }, "cash_flow": { "operating_cash_flow": 221883360, "capital_expenditure": 5822219382, "free_cash_flow": 6044102742, "dividends_paid": 201174247, "share_repurchases": -438000000, "shares_issued": 2000000, "net_debt_issued": 5817000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18394623674, "cost_of_revenue": 13961887202, "gross_profit": 4432736472, "ebit": 5710784629, "ebitda": 8305340726, "pretax_income": 1420053508, "tax_provision": 392487011, "net_income": 100587123, "net_income_to_common": 100587123, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15079431000, "total_current_assets": 59068628000, "total_assets": 521321906000, "short_term_debt": 34350602000, "long_term_debt": 229494000000, "total_debt": 268346647000, "total_liabilities": 355135142000, "total_equity": 46940873000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81412873000 }, "cash_flow": { "operating_cash_flow": 221883360, "capital_expenditure": 5822219382, "free_cash_flow": 6044102742, "dividends_paid": 201174247, "share_repurchases": -438000000, "shares_issued": 2000000, "net_debt_issued": 5817000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18394623674, "cost_of_revenue": 13961887202, "gross_profit": 4432736472, "ebit": 5710784629, "ebitda": 8305340726, "pretax_income": 1420053508, "tax_provision": 392487011, "net_income": 100587123, "net_income_to_common": 100587123, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15079431000, "total_current_assets": 59068628000, "total_assets": 521321906000, "short_term_debt": 34350602000, "long_term_debt": 229494000000, "total_debt": 268346647000, "total_liabilities": 355135142000, "total_equity": 46940873000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81412873000 }, "cash_flow": { "operating_cash_flow": 221883360, "capital_expenditure": 5822219382, "free_cash_flow": 6044102742, "dividends_paid": 201174247, "share_repurchases": -438000000, "shares_issued": 2000000, "net_debt_issued": 5817000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18394623674, "cost_of_revenue": 13961887202, "gross_profit": 4432736472, "ebit": 5710784629, "ebitda": 8305340726, "pretax_income": 1420053508, "tax_provision": 392487011, "net_income": 100587123, "net_income_to_common": 100587123, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15079431000, "total_current_assets": 59068628000, "total_assets": 521321906000, "short_term_debt": 34350602000, "long_term_debt": 229494000000, "total_debt": 268346647000, "total_liabilities": 355135142000, "total_equity": 46940873000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81412873000 }, "cash_flow": { "operating_cash_flow": 221883360, "capital_expenditure": 5822219382, "free_cash_flow": 6044102742, "dividends_paid": 201174247, "share_repurchases": -438000000, "shares_issued": 2000000, "net_debt_issued": 5817000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18394623674, "cost_of_revenue": 13961887202, "gross_profit": 4432736472, "ebit": 5710784629, "ebitda": 8305340726, "pretax_income": 1420053508, "tax_provision": 392487011, "net_income": 100587123, "net_income_to_common": 100587123, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15079431000, "total_current_assets": 59068628000, "total_assets": 521321906000, "short_term_debt": 34350602000, "long_term_debt": 229494000000, "total_debt": 268346647000, "total_liabilities": 355135142000, "total_equity": 46940873000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81412873000 }, "cash_flow": { "operating_cash_flow": 221883360, "capital_expenditure": 5822219382, "free_cash_flow": 6044102742, "dividends_paid": 201174247, "share_repurchases": -438000000, "shares_issued": 2000000, "net_debt_issued": 5817000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18394623674, "cost_of_revenue": 13961887202, "gross_profit": 4432736472, "ebit": 4390332096, "ebitda": 5710784629, "pretax_income": 1420053508, "tax_provision": 392487011, "net_income": 100587123, "net_income_to_common": 100587123, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15079431000, "total_current_assets": 59068628000, "total_assets": 521321906000, "short_term_debt": 34350602000, "long_term_debt": 229494000000, "total_debt": 268346647000, "total_liabilities": 355135142000, "total_equity": 46940873000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81412873000 }, "cash_flow": { "operating_cash_flow": 221883360, "capital_expenditure": 5822219382, "free_cash_flow": 6044102742, "dividends_paid": 201174247, "share_repurchases": -438000000, "shares_issued": 2000000, "net_debt_issued": 5817000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21184000000, "cost_of_revenue": 12277000000, "gross_profit": 8907000000, "ebit": 6186000000, "ebitda": 8877000000, "pretax_income": 1795000000, "tax_provision": 114000000, "net_income": 743000000, "net_income_to_common": 743000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 4245000000, "capital_expenditure": 5243000000, "free_cash_flow": 9488000000, "dividends_paid": 181000000, "share_repurchases": -283000000, "shares_issued": 175000000, "net_debt_issued": 7006000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21184000000, "cost_of_revenue": 12277000000, "gross_profit": 8907000000, "ebit": 6186000000, "ebitda": 8877000000, "pretax_income": 1795000000, "tax_provision": 114000000, "net_income": 743000000, "net_income_to_common": 743000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 4245000000, "capital_expenditure": 5243000000, "free_cash_flow": 9488000000, "dividends_paid": 181000000, "share_repurchases": -283000000, "shares_issued": 175000000, "net_debt_issued": 7006000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21184000000, "cost_of_revenue": 12277000000, "gross_profit": 8907000000, "ebit": 6186000000, "ebitda": 8877000000, "pretax_income": 1795000000, "tax_provision": 114000000, "net_income": 743000000, "net_income_to_common": 743000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 4245000000, "capital_expenditure": 5243000000, "free_cash_flow": 9488000000, "dividends_paid": 181000000, "share_repurchases": -283000000, "shares_issued": 175000000, "net_debt_issued": 7006000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21184000000, "cost_of_revenue": 12277000000, "gross_profit": 8907000000, "ebit": 6186000000, "ebitda": 8877000000, "pretax_income": 1795000000, "tax_provision": 114000000, "net_income": 743000000, "net_income_to_common": 743000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 4245000000, "capital_expenditure": 5243000000, "free_cash_flow": 9488000000, "dividends_paid": 181000000, "share_repurchases": -283000000, "shares_issued": 175000000, "net_debt_issued": 7006000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21184000000, "cost_of_revenue": 12277000000, "gross_profit": 8907000000, "ebit": 6186000000, "ebitda": 8877000000, "pretax_income": 1795000000, "tax_provision": 114000000, "net_income": 743000000, "net_income_to_common": 743000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 4245000000, "capital_expenditure": 5243000000, "free_cash_flow": 9488000000, "dividends_paid": 181000000, "share_repurchases": -283000000, "shares_issued": 175000000, "net_debt_issued": 7006000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21184000000, "cost_of_revenue": 12277000000, "gross_profit": 8907000000, "ebit": 6186000000, "ebitda": 8877000000, "pretax_income": 1795000000, "tax_provision": 114000000, "net_income": 743000000, "net_income_to_common": 743000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16242000000, "total_current_assets": 71380000000, "total_assets": 518971000000, "short_term_debt": 49189320000, "long_term_debt": 259612000000, "total_debt": 312609320000, "total_liabilities": 352777000000, "total_equity": 47798855000, "shares_outstanding": 2367000000, "goodwill_and_intangibles": 81851000000 }, "cash_flow": { "operating_cash_flow": 4245000000, "capital_expenditure": 5243000000, "free_cash_flow": 9488000000, "dividends_paid": 181000000, "share_repurchases": -283000000, "shares_issued": 175000000, "net_debt_issued": 7006000000 } } ] }, "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": "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": 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 } }