{ "ticker": { "uuid": "58db00c8-471a-406a-919a-4711ea604783", "symbol": "KDP", "name": "Keurig Dr Pepper Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/58db00c8-471a-406a-919a-4711ea604783/", "api_url": "https://sharemaestro.com/factors/api/tickers/58db00c8-471a-406a-919a-4711ea604783/" }, "latest_snapshot": { "ticker": { "uuid": "58db00c8-471a-406a-919a-4711ea604783", "symbol": "KDP", "name": "Keurig Dr Pepper Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/58db00c8-471a-406a-919a-4711ea604783/", "api_url": "https://sharemaestro.com/factors/api/tickers/58db00c8-471a-406a-919a-4711ea604783/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.17, "value": 0.23, "quality": 0.64, "momentum": 0.23, "coverage": 0.97, "confidence": 0.929, "delta": -2 }, "headline_factors": { "price": 29.68, "market_cap": 40381405099.28, "pe_ratio": 22.0423, "earnings_yield": 0.0474, "ebitda_to_ev": 0.0586, "shareholder_yield": 0.0312, "roe": 0.0725, "piotroski_f_score": 7, "momentum_12_1": 0.0303, "volatility_252d": 0.313 }, "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": 22.0423, "ev_ebitda": 17.073, "earnings_yield": 0.0474, "fcf_yield": 0.0368, "shareholder_yield": 0.0312 }, "quality": { "roe": 0.0725, "roic": 0.0502, "gross_margin": 0.5378, "fcf_margin": 0.1502, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0919, "eps_growth_1y": 0.2181, "fcf_growth_1y": -0.1212 }, "momentum": { "price_return_12m": -0.0844, "momentum_12_1": 0.0303, "relative_strength": -0.3007 }, "scores": { "value_percentile": 0.23, "quality_percentile": 0.64, "momentum_percentile": 0.23, "growth_composite": 30, "yield_composite": 29, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 30.32, "os": 0.08, "value": 0.22, "quality": 0.35, "momentum": 0.21, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.5184, "earnings_yield": 0.0468, "shareholder_yield": 0.0306, "roe": 0.0725, "momentum_12_1": -0.097 }, { "week_end_date": "2026-06-14", "price": 31.49, "os": 0.07, "value": 0.21, "quality": 0.33, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 23.3888, "earnings_yield": 0.0457, "shareholder_yield": 0.0294, "roe": 0.0725, "momentum_12_1": -0.1007 }, { "week_end_date": "2026-06-21", "price": 30.55, "os": 0.14, "value": 0.22, "quality": 0.64, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.6881, "earnings_yield": 0.0466, "shareholder_yield": 0.0303, "roe": 0.0725, "momentum_12_1": -0.1099 }, { "week_end_date": "2026-06-28", "price": 33.4, "os": 0.07, "value": 0.2, "quality": 0.34, "momentum": 0.17, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 24.805, "earnings_yield": 0.0441, "shareholder_yield": 0.0277, "roe": 0.0725, "momentum_12_1": -0.0682 }, { "week_end_date": "2026-07-05", "price": 33.3, "os": 0.08, "value": 0.21, "quality": 0.35, "momentum": 0.24, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 24.7307, "earnings_yield": 0.0442, "shareholder_yield": 0.0278, "roe": 0.0725, "momentum_12_1": -0.079 }, { "week_end_date": "2026-07-12", "price": 31.67, "os": 0.2, "value": 0.22, "quality": 0.64, "momentum": 0.32, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 23.5202, "earnings_yield": 0.0456, "shareholder_yield": 0.0293, "roe": 0.0725, "momentum_12_1": -0.0349 }, { "week_end_date": "2026-07-19", "price": 30.91, "os": 0.15, "value": 0.22, "quality": 0.63, "momentum": 0.2, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 22.9557, "earnings_yield": 0.0462, "shareholder_yield": 0.03, "roe": 0.0725, "momentum_12_1": -0.0652 }, { "week_end_date": "2026-07-26", "price": 29.68, "os": 0.17, "value": 0.23, "quality": 0.64, "momentum": 0.23, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 22.0423, "earnings_yield": 0.0474, "shareholder_yield": 0.0312, "roe": 0.0725, "momentum_12_1": 0.0303 } ], "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": 16603000000, "cost_of_revenue": 7604000000, "gross_profit": 8999000000, "ebit": 3441000000, "ebitda": 4194000000, "pretax_income": 2687000000, "tax_provision": 608000000, "net_income": 2079000000, "net_income_to_common": 2079000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 1991000000, "capital_expenditure": 486000000, "free_cash_flow": 2477000000, "dividends_paid": 1250000000, "share_repurchases": -9000000, "shares_issued": null, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16603000000, "cost_of_revenue": 7604000000, "gross_profit": 8999000000, "ebit": 3441000000, "ebitda": 4194000000, "pretax_income": 2687000000, "tax_provision": 608000000, "net_income": 2079000000, "net_income_to_common": 2079000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 1991000000, "capital_expenditure": 486000000, "free_cash_flow": 2477000000, "dividends_paid": 1250000000, "share_repurchases": -9000000, "shares_issued": null, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16603000000, "cost_of_revenue": 7604000000, "gross_profit": 8999000000, "ebit": 3441000000, "ebitda": 4194000000, "pretax_income": 2687000000, "tax_provision": 608000000, "net_income": 2079000000, "net_income_to_common": 2079000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 1991000000, "capital_expenditure": 486000000, "free_cash_flow": 2477000000, "dividends_paid": 1250000000, "share_repurchases": -9000000, "shares_issued": null, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16603000000, "cost_of_revenue": 7604000000, "gross_profit": 8999000000, "ebit": 3441000000, "ebitda": 4194000000, "pretax_income": 2687000000, "tax_provision": 608000000, "net_income": 2079000000, "net_income_to_common": 2079000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 1991000000, "capital_expenditure": 486000000, "free_cash_flow": 2477000000, "dividends_paid": 1250000000, "share_repurchases": -9000000, "shares_issued": null, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16603000000, "cost_of_revenue": 7604000000, "gross_profit": 8999000000, "ebit": 3441000000, "ebitda": 4194000000, "pretax_income": 2687000000, "tax_provision": 608000000, "net_income": 2079000000, "net_income_to_common": 2079000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 1991000000, "capital_expenditure": 486000000, "free_cash_flow": 2477000000, "dividends_paid": 1250000000, "share_repurchases": -9000000, "shares_issued": null, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16603000000, "cost_of_revenue": 7604000000, "gross_profit": 8999000000, "ebit": 3441000000, "ebitda": 4194000000, "pretax_income": 2687000000, "tax_provision": 608000000, "net_income": 2079000000, "net_income_to_common": 2079000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 1991000000, "capital_expenditure": 486000000, "free_cash_flow": 2477000000, "dividends_paid": 1250000000, "share_repurchases": -9000000, "shares_issued": null, "net_debt_issued": -148000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16603000000, "cost_of_revenue": 7604000000, "gross_profit": 8999000000, "ebit": 3441000000, "ebitda": 4194000000, "pretax_income": 2687000000, "tax_provision": 608000000, "net_income": 2079000000, "net_income_to_common": 2079000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 1991000000, "capital_expenditure": 486000000, "free_cash_flow": 2477000000, "dividends_paid": 1250000000, "share_repurchases": -9000000, "shares_issued": null, "net_debt_issued": -148000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15351000000, "cost_of_revenue": 6822000000, "gross_profit": 8529000000, "ebit": 2649000000, "ebitda": 3382000000, "pretax_income": 1914000000, "tax_provision": 473000000, "net_income": 1441000000, "net_income_to_common": 1441000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510000000, "total_current_assets": 3997000000, "total_assets": 53430000000, "short_term_debt": 2895000000, "long_term_debt": 12912000000, "total_debt": 17274000000, "total_liabilities": 29187000000, "total_equity": 24243000000, "shares_outstanding": 1368300000, "goodwill_and_intangibles": 43687000000 }, "cash_flow": { "operating_cash_flow": 2219000000, "capital_expenditure": 563000000, "free_cash_flow": 2782000000, "dividends_paid": 1194000000, "share_repurchases": -1110000000, "shares_issued": null, "net_debt_issued": 2725000000 } } ], "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": 3976000000, "cost_of_revenue": 1878000000, "gross_profit": 2098000000, "ebit": 638000000, "ebitda": 823000000, "pretax_income": 357000000, "tax_provision": 87000000, "net_income": 270000000, "net_income_to_common": 270000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000000, "total_current_assets": 23132000000, "total_assets": 73140000000, "short_term_debt": 4816000000, "long_term_debt": 20891000000, "total_debt": 25707000000, "total_liabilities": 43958000000, "total_equity": 25261000000, "shares_outstanding": 1363700000, "goodwill_and_intangibles": 43863000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 116000000, "free_cash_flow": 397000000, "dividends_paid": 312000000, "share_repurchases": null, "shares_issued": 4489000000, "net_debt_issued": 9595000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3976000000, "cost_of_revenue": 1878000000, "gross_profit": 2098000000, "ebit": 638000000, "ebitda": 823000000, "pretax_income": 357000000, "tax_provision": 87000000, "net_income": 270000000, "net_income_to_common": 270000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000000, "total_current_assets": 23132000000, "total_assets": 73140000000, "short_term_debt": 4816000000, "long_term_debt": 20891000000, "total_debt": 25707000000, "total_liabilities": 43958000000, "total_equity": 25261000000, "shares_outstanding": 1363700000, "goodwill_and_intangibles": 43863000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 116000000, "free_cash_flow": 397000000, "dividends_paid": 312000000, "share_repurchases": null, "shares_issued": 4489000000, "net_debt_issued": 9595000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3976000000, "cost_of_revenue": 1878000000, "gross_profit": 2098000000, "ebit": 638000000, "ebitda": 823000000, "pretax_income": 357000000, "tax_provision": 87000000, "net_income": 270000000, "net_income_to_common": 270000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000000, "total_current_assets": 23132000000, "total_assets": 73140000000, "short_term_debt": 4816000000, "long_term_debt": 20891000000, "total_debt": 25707000000, "total_liabilities": 43958000000, "total_equity": 25261000000, "shares_outstanding": 1363700000, "goodwill_and_intangibles": 43863000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 116000000, "free_cash_flow": 397000000, "dividends_paid": 312000000, "share_repurchases": null, "shares_issued": 4489000000, "net_debt_issued": 9595000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3976000000, "cost_of_revenue": 1878000000, "gross_profit": 2098000000, "ebit": 638000000, "ebitda": 823000000, "pretax_income": 357000000, "tax_provision": 87000000, "net_income": 270000000, "net_income_to_common": 270000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000000, "total_current_assets": 23132000000, "total_assets": 73140000000, "short_term_debt": 4816000000, "long_term_debt": 20891000000, "total_debt": 25707000000, "total_liabilities": 43958000000, "total_equity": 25261000000, "shares_outstanding": 1363700000, "goodwill_and_intangibles": 43863000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 116000000, "free_cash_flow": 397000000, "dividends_paid": 312000000, "share_repurchases": null, "shares_issued": 4489000000, "net_debt_issued": 9595000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3976000000, "cost_of_revenue": 1878000000, "gross_profit": 2098000000, "ebit": 638000000, "ebitda": 823000000, "pretax_income": 357000000, "tax_provision": 87000000, "net_income": 270000000, "net_income_to_common": 270000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000000, "total_current_assets": 23132000000, "total_assets": 73140000000, "short_term_debt": 4816000000, "long_term_debt": 20891000000, "total_debt": 25707000000, "total_liabilities": 43958000000, "total_equity": 25261000000, "shares_outstanding": 1363700000, "goodwill_and_intangibles": 43863000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 116000000, "free_cash_flow": 397000000, "dividends_paid": 312000000, "share_repurchases": null, "shares_issued": 4489000000, "net_debt_issued": 9595000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3976000000, "cost_of_revenue": 1878000000, "gross_profit": 2098000000, "ebit": 638000000, "ebitda": 823000000, "pretax_income": 357000000, "tax_provision": 87000000, "net_income": 270000000, "net_income_to_common": 270000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000000, "total_current_assets": 23132000000, "total_assets": 73140000000, "short_term_debt": 4816000000, "long_term_debt": 20891000000, "total_debt": 25707000000, "total_liabilities": 43958000000, "total_equity": 25261000000, "shares_outstanding": 1363700000, "goodwill_and_intangibles": 43863000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 116000000, "free_cash_flow": 397000000, "dividends_paid": 312000000, "share_repurchases": null, "shares_issued": 4489000000, "net_debt_issued": 9595000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3976000000, "cost_of_revenue": 1878000000, "gross_profit": 2098000000, "ebit": 638000000, "ebitda": 823000000, "pretax_income": 357000000, "tax_provision": 87000000, "net_income": 270000000, "net_income_to_common": 270000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 898000000, "total_current_assets": 23132000000, "total_assets": 73140000000, "short_term_debt": 4816000000, "long_term_debt": 20891000000, "total_debt": 25707000000, "total_liabilities": 43958000000, "total_equity": 25261000000, "shares_outstanding": 1363700000, "goodwill_and_intangibles": 43863000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 116000000, "free_cash_flow": 397000000, "dividends_paid": 312000000, "share_repurchases": null, "shares_issued": 4489000000, "net_debt_issued": 9595000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4499000000, "cost_of_revenue": 2080000000, "gross_profit": 2419000000, "ebit": 695000000, "ebitda": 894000000, "pretax_income": 457000000, "tax_provision": 104000000, "net_income": 353000000, "net_income_to_common": 353000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 712000000, "capital_expenditure": 146000000, "free_cash_flow": 858000000, "dividends_paid": 313000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -533000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4499000000, "cost_of_revenue": 2080000000, "gross_profit": 2419000000, "ebit": 695000000, "ebitda": 894000000, "pretax_income": 457000000, "tax_provision": 104000000, "net_income": 353000000, "net_income_to_common": 353000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 712000000, "capital_expenditure": 146000000, "free_cash_flow": 858000000, "dividends_paid": 313000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -533000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4499000000, "cost_of_revenue": 2080000000, "gross_profit": 2419000000, "ebit": 695000000, "ebitda": 894000000, "pretax_income": 457000000, "tax_provision": 104000000, "net_income": 353000000, "net_income_to_common": 353000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 712000000, "capital_expenditure": 146000000, "free_cash_flow": 858000000, "dividends_paid": 313000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -533000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4499000000, "cost_of_revenue": 2080000000, "gross_profit": 2419000000, "ebit": 695000000, "ebitda": 894000000, "pretax_income": 457000000, "tax_provision": 104000000, "net_income": 353000000, "net_income_to_common": 353000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 712000000, "capital_expenditure": 146000000, "free_cash_flow": 858000000, "dividends_paid": 313000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -533000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4499000000, "cost_of_revenue": 2080000000, "gross_profit": 2419000000, "ebit": 695000000, "ebitda": 894000000, "pretax_income": 457000000, "tax_provision": 104000000, "net_income": 353000000, "net_income_to_common": 353000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1026000000, "total_current_assets": 5266000000, "total_assets": 55459000000, "short_term_debt": 3105000000, "long_term_debt": 13036000000, "total_debt": 16141000000, "total_liabilities": 29943000000, "total_equity": 25516000000, "shares_outstanding": 1362800000, "goodwill_and_intangibles": 43972000000 }, "cash_flow": { "operating_cash_flow": 712000000, "capital_expenditure": 146000000, "free_cash_flow": 858000000, "dividends_paid": 313000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -533000000 } } ] }, "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": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }