{ "ticker": { "uuid": "58f66f93-f7ab-45df-8935-359327f911fd", "symbol": "BEP", "name": "Brookfield Renewable Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/58f66f93-f7ab-45df-8935-359327f911fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/58f66f93-f7ab-45df-8935-359327f911fd/" }, "latest_snapshot": { "ticker": { "uuid": "58f66f93-f7ab-45df-8935-359327f911fd", "symbol": "BEP", "name": "Brookfield Renewable Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/58f66f93-f7ab-45df-8935-359327f911fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/58f66f93-f7ab-45df-8935-359327f911fd/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.26, "value": 0.26, "quality": 0.25, "momentum": 0.76, "coverage": 0.909, "confidence": 0.871, "delta": 1 }, "headline_factors": { "price": 33.12, "market_cap": 10044499960.8, "pe_ratio": 52.3437, "earnings_yield": 0.0326, "ebitda_to_ev": 0.0644, "shareholder_yield": -0.0286, "roe": 0.0456, "piotroski_f_score": 5, "momentum_12_1": 0.3615, "volatility_252d": 0.2386 }, "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": 52.3437, "ev_ebitda": 15.5333, "earnings_yield": 0.0326, "fcf_yield": 0.1005, "shareholder_yield": -0.0286 }, "quality": { "roe": 0.0456, "roic": 0.0479, "gross_margin": 0.3436, "fcf_margin": 1.1896, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.068, "eps_growth_1y": null, "fcf_growth_1y": 0.3202 }, "momentum": { "price_return_12m": 0.2785, "momentum_12_1": 0.3615, "relative_strength": 0.1102 }, "scores": { "value_percentile": 0.26, "quality_percentile": 0.25, "momentum_percentile": 0.76, "growth_composite": 66, "yield_composite": 91, "overall_composite": 74, "os_score": 0.26, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.52, "os": 0.29, "value": 0.24, "quality": 0.25, "momentum": 0.85, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 57.7171, "earnings_yield": 0.0322, "shareholder_yield": -0.0259, "roe": 0.0456, "momentum_12_1": 0.4779 }, { "week_end_date": "2026-06-14", "price": 34.32, "os": 0.31, "value": 0.26, "quality": 0.26, "momentum": 0.83, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 54.2402, "earnings_yield": 0.0325, "shareholder_yield": -0.0276, "roe": 0.0456, "momentum_12_1": 0.3656 }, { "week_end_date": "2026-06-21", "price": 35.24, "os": 0.29, "value": 0.25, "quality": 0.25, "momentum": 0.82, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 55.6942, "earnings_yield": 0.0324, "shareholder_yield": -0.0269, "roe": 0.0456, "momentum_12_1": 0.4784 }, { "week_end_date": "2026-06-28", "price": 35.27, "os": 0.34, "value": 0.26, "quality": 0.26, "momentum": 0.89, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 55.7416, "earnings_yield": 0.0324, "shareholder_yield": -0.0269, "roe": 0.0456, "momentum_12_1": 0.5235 }, { "week_end_date": "2026-07-05", "price": 33.88, "os": 0.3, "value": 0.28, "quality": 0.26, "momentum": 0.8, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 53.5448, "earnings_yield": 0.0325, "shareholder_yield": -0.028, "roe": 0.0456, "momentum_12_1": 0.4416 }, { "week_end_date": "2026-07-12", "price": 32.33, "os": 0.28, "value": 0.28, "quality": 0.29, "momentum": 0.73, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 51.0951, "earnings_yield": 0.0327, "shareholder_yield": -0.0293, "roe": 0.0456, "momentum_12_1": 0.4225 }, { "week_end_date": "2026-07-19", "price": 31.76, "os": 0.27, "value": 0.28, "quality": 0.25, "momentum": 0.74, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 50.1943, "earnings_yield": 0.0328, "shareholder_yield": -0.0298, "roe": 0.0456, "momentum_12_1": 0.3624 }, { "week_end_date": "2026-07-26", "price": 33.12, "os": 0.26, "value": 0.26, "quality": 0.25, "momentum": 0.76, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 52.3437, "earnings_yield": 0.0326, "shareholder_yield": -0.0286, "roe": 0.0456, "momentum_12_1": 0.3615 } ], "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": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "ebit": 2599726639, "ebitda": 5067177558, "pretax_income": 99715543, "tax_provision": -624748397, "net_income": -19332605, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 1518118256, "capital_expenditure": 6702308948, "free_cash_flow": 8220427204, "dividends_paid": 1159956308, "share_repurchases": -34000000, "shares_issued": 632000000, "net_debt_issued": 5682000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "ebit": 2599726639, "ebitda": 5067177558, "pretax_income": 99715543, "tax_provision": -624748397, "net_income": -19332605, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 1518118256, "capital_expenditure": 6702308948, "free_cash_flow": 8220427204, "dividends_paid": 1159956308, "share_repurchases": -34000000, "shares_issued": 632000000, "net_debt_issued": 5682000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "ebit": 2599726639, "ebitda": 5067177558, "pretax_income": 99715543, "tax_provision": -624748397, "net_income": -19332605, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 1518118256, "capital_expenditure": 6702308948, "free_cash_flow": 8220427204, "dividends_paid": 1159956308, "share_repurchases": -34000000, "shares_issued": 632000000, "net_debt_issued": 5682000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "ebit": 2599726639, "ebitda": 5067177558, "pretax_income": 99715543, "tax_provision": -624748397, "net_income": -19332605, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 1518118256, "capital_expenditure": 6702308948, "free_cash_flow": 8220427204, "dividends_paid": 1159956308, "share_repurchases": -34000000, "shares_issued": 632000000, "net_debt_issued": 5682000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "ebit": 2599726639, "ebitda": 5067177558, "pretax_income": 99715543, "tax_provision": -624748397, "net_income": -19332605, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 1518118256, "capital_expenditure": 6702308948, "free_cash_flow": 8220427204, "dividends_paid": 1159956308, "share_repurchases": -34000000, "shares_issued": 632000000, "net_debt_issued": 5682000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "ebit": 2599726639, "ebitda": 5067177558, "pretax_income": 99715543, "tax_provision": -624748397, "net_income": -19332605, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 1518118256, "capital_expenditure": 6702308948, "free_cash_flow": 8220427204, "dividends_paid": 1159956308, "share_repurchases": -34000000, "shares_issued": 632000000, "net_debt_issued": 5682000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6519157954, "cost_of_revenue": 5421269483, "gross_profit": 1097888470, "ebit": 2599726639, "ebitda": 5067177558, "pretax_income": 99715543, "tax_provision": -624748397, "net_income": -19332605, "net_income_to_common": -19332605, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 1518118256, "capital_expenditure": 6702308948, "free_cash_flow": 8220427204, "dividends_paid": 1159956308, "share_repurchases": -34000000, "shares_issued": 632000000, "net_debt_issued": 5682000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5876000000, "cost_of_revenue": 2580000000, "gross_profit": 3296000000, "ebit": 1788000000, "ebitda": 3798000000, "pretax_income": -200000000, "tax_provision": -191000000, "net_income": -218000000, "net_income_to_common": -218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3135000000, "total_current_assets": 8835000000, "total_assets": 94809000000, "short_term_debt": 5886000000, "long_term_debt": 28676000000, "total_debt": 35896000000, "total_liabilities": 58353000000, "total_equity": 9751000000, "shares_outstanding": 285180371, "goodwill_and_intangibles": 5444000000 }, "cash_flow": { "operating_cash_flow": 1212830551, "capital_expenditure": 3553764871, "free_cash_flow": 4766595422, "dividends_paid": 1010057468, "share_repurchases": -182000000, "shares_issued": 145000000, "net_debt_issued": 2812000000 } } ], "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": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "ebit": 304719815, "ebitda": 845129066, "pretax_income": -325428929, "tax_provision": -34515189, "net_income": -113407051, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_assets": 98564096000, "short_term_debt": 8077478000, "long_term_debt": 28596000000, "total_debt": 36767525000, "total_liabilities": 63206191000, "total_equity": 4212810000, "shares_outstanding": 303275965, "goodwill_and_intangibles": 6064881000 }, "cash_flow": { "operating_cash_flow": 148908388, "capital_expenditure": 1240574525, "free_cash_flow": 1389482913, "dividends_paid": 310636704, "share_repurchases": -215000000, "shares_issued": 115000000, "net_debt_issued": 1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "ebit": 304719815, "ebitda": 845129066, "pretax_income": -325428929, "tax_provision": -34515189, "net_income": -113407051, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_assets": 98564096000, "short_term_debt": 8077478000, "long_term_debt": 28596000000, "total_debt": 36767525000, "total_liabilities": 63206191000, "total_equity": 4212810000, "shares_outstanding": 303275965, "goodwill_and_intangibles": 6064881000 }, "cash_flow": { "operating_cash_flow": 148908388, "capital_expenditure": 1240574525, "free_cash_flow": 1389482913, "dividends_paid": 310636704, "share_repurchases": -215000000, "shares_issued": 115000000, "net_debt_issued": 1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "ebit": 304719815, "ebitda": 845129066, "pretax_income": -325428929, "tax_provision": -34515189, "net_income": -113407051, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_assets": 98564096000, "short_term_debt": 8077478000, "long_term_debt": 28596000000, "total_debt": 36767525000, "total_liabilities": 63206191000, "total_equity": 4212810000, "shares_outstanding": 303275965, "goodwill_and_intangibles": 6064881000 }, "cash_flow": { "operating_cash_flow": 148908388, "capital_expenditure": 1240574525, "free_cash_flow": 1389482913, "dividends_paid": 310636704, "share_repurchases": -215000000, "shares_issued": 115000000, "net_debt_issued": 1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "ebit": 304719815, "ebitda": 845129066, "pretax_income": -325428929, "tax_provision": -34515189, "net_income": -113407051, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_assets": 98564096000, "short_term_debt": 8077478000, "long_term_debt": 28596000000, "total_debt": 36767525000, "total_liabilities": 63206191000, "total_equity": 4212810000, "shares_outstanding": 303275965, "goodwill_and_intangibles": 6064881000 }, "cash_flow": { "operating_cash_flow": 148908388, "capital_expenditure": 1240574525, "free_cash_flow": 1389482913, "dividends_paid": 310636704, "share_repurchases": -215000000, "shares_issued": 115000000, "net_debt_issued": 1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "ebit": 304719815, "ebitda": 845129066, "pretax_income": -325428929, "tax_provision": -34515189, "net_income": -113407051, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_assets": 98564096000, "short_term_debt": 8077478000, "long_term_debt": 28596000000, "total_debt": 36767525000, "total_liabilities": 63206191000, "total_equity": 4212810000, "shares_outstanding": 303275965, "goodwill_and_intangibles": 6064881000 }, "cash_flow": { "operating_cash_flow": 148908388, "capital_expenditure": 1240574525, "free_cash_flow": 1389482913, "dividends_paid": 310636704, "share_repurchases": -215000000, "shares_issued": 115000000, "net_debt_issued": 1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "ebit": 304719815, "ebitda": 845129066, "pretax_income": -325428929, "tax_provision": -34515189, "net_income": -113407051, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_assets": 98564096000, "short_term_debt": 8077478000, "long_term_debt": 28596000000, "total_debt": 36767525000, "total_liabilities": 63206191000, "total_equity": 4212810000, "shares_outstanding": 303275965, "goodwill_and_intangibles": 6064881000 }, "cash_flow": { "operating_cash_flow": 148908388, "capital_expenditure": 1240574525, "free_cash_flow": 1389482913, "dividends_paid": 310636704, "share_repurchases": -215000000, "shares_issued": 115000000, "net_debt_issued": 1518000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1518668335, "cost_of_revenue": 1308618753, "gross_profit": 210049581, "ebit": 138060757, "ebitda": 678470008, "pretax_income": -325428929, "tax_provision": -34515189, "net_income": -113407051, "net_income_to_common": -113407051, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2474110000, "total_current_assets": 13062820000, "total_assets": 98564096000, "short_term_debt": 8077478000, "long_term_debt": 28596000000, "total_debt": 36767525000, "total_liabilities": 63206191000, "total_equity": 4212810000, "shares_outstanding": 303275965, "goodwill_and_intangibles": 6064881000 }, "cash_flow": { "operating_cash_flow": 148908388, "capital_expenditure": 1240574525, "free_cash_flow": 1389482913, "dividends_paid": 310636704, "share_repurchases": -215000000, "shares_issued": 115000000, "net_debt_issued": 1518000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1562656386, "cost_of_revenue": 1451980918, "gross_profit": 110675468, "ebit": 1067155206, "ebitda": 1698716136, "pretax_income": 419348335, "tax_provision": -269073386, "net_income": 416302221, "net_income_to_common": 416302221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 345286757, "capital_expenditure": 1836890777, "free_cash_flow": 2182177534, "dividends_paid": 293567761, "share_repurchases": 0, "shares_issued": 632000000, "net_debt_issued": 1762000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1562656386, "cost_of_revenue": 1451980918, "gross_profit": 110675468, "ebit": 1067155206, "ebitda": 1698716136, "pretax_income": 419348335, "tax_provision": -269073386, "net_income": 416302221, "net_income_to_common": 416302221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 345286757, "capital_expenditure": 1836890777, "free_cash_flow": 2182177534, "dividends_paid": 293567761, "share_repurchases": 0, "shares_issued": 632000000, "net_debt_issued": 1762000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1562656386, "cost_of_revenue": 1451980918, "gross_profit": 110675468, "ebit": 1067155206, "ebitda": 1698716136, "pretax_income": 419348335, "tax_provision": -269073386, "net_income": 416302221, "net_income_to_common": 416302221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 345286757, "capital_expenditure": 1836890777, "free_cash_flow": 2182177534, "dividends_paid": 293567761, "share_repurchases": 0, "shares_issued": 632000000, "net_debt_issued": 1762000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1562656386, "cost_of_revenue": 1451980918, "gross_profit": 110675468, "ebit": 1067155206, "ebitda": 1698716136, "pretax_income": 419348335, "tax_provision": -269073386, "net_income": 416302221, "net_income_to_common": 416302221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 345286757, "capital_expenditure": 1836890777, "free_cash_flow": 2182177534, "dividends_paid": 293567761, "share_repurchases": 0, "shares_issued": 632000000, "net_debt_issued": 1762000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1562656386, "cost_of_revenue": 1451980918, "gross_profit": 110675468, "ebit": 1067155206, "ebitda": 1698716136, "pretax_income": 419348335, "tax_provision": -269073386, "net_income": 416302221, "net_income_to_common": 416302221, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2308791000, "total_current_assets": 12275619000, "total_assets": 98521379000, "short_term_debt": 7617113000, "long_term_debt": 27314000000, "total_debt": 35731855000, "total_liabilities": 63611026000, "total_equity": 4595621000, "shares_outstanding": 286956522, "goodwill_and_intangibles": 6008046000 }, "cash_flow": { "operating_cash_flow": 345286757, "capital_expenditure": 1836890777, "free_cash_flow": 2182177534, "dividends_paid": 293567761, "share_repurchases": 0, "shares_issued": 632000000, "net_debt_issued": 1762000000 } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "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 } }