{ "ticker": { "uuid": "842299bf-89aa-4d5e-a330-61757f5ed984", "symbol": "TRP", "name": "TC Energy Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/842299bf-89aa-4d5e-a330-61757f5ed984/", "api_url": "https://sharemaestro.com/factors/api/tickers/842299bf-89aa-4d5e-a330-61757f5ed984/" }, "latest_snapshot": { "ticker": { "uuid": "842299bf-89aa-4d5e-a330-61757f5ed984", "symbol": "TRP", "name": "TC Energy Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/842299bf-89aa-4d5e-a330-61757f5ed984/", "api_url": "https://sharemaestro.com/factors/api/tickers/842299bf-89aa-4d5e-a330-61757f5ed984/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.67, "value": 0.35, "quality": 0.78, "momentum": 0.82, "coverage": 1, "confidence": 1, "delta": 0.06 }, "headline_factors": { "price": 63.23, "market_cap": 65870920834.08, "pe_ratio": 18.3127, "earnings_yield": 0.0597, "ebitda_to_ev": 0.0804, "shareholder_yield": 0.0216, "roe": 0.1295, "piotroski_f_score": 6, "momentum_12_1": 0.409, "volatility_252d": 0.2235 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 18.3127, "ev_ebitda": 12.4451, "earnings_yield": 0.0597, "fcf_yield": 0.0872, "shareholder_yield": 0.0216 }, "quality": { "roe": 0.1295, "roic": 0.075, "gross_margin": 0.5147, "fcf_margin": 0.7599, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.2501, "eps_growth_1y": -0.1729, "fcf_growth_1y": -0.0663 }, "momentum": { "price_return_12m": 0.3232, "momentum_12_1": 0.409, "relative_strength": 1.2574 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.78, "momentum_percentile": 0.82, "growth_composite": 81, "yield_composite": 68, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 68.05, "os": 0.64, "value": 0.31, "quality": 0.81, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 20.5975, "earnings_yield": 0.06, "shareholder_yield": 0.02, "roe": 0.1247, "momentum_12_1": 0.3228 }, { "week_end_date": "2026-06-14", "price": 68.75, "os": 0.68, "value": 0.31, "quality": 0.83, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 20.8104, "earnings_yield": 0.0597, "shareholder_yield": 0.0198, "roe": 0.1247, "momentum_12_1": 0.427 }, { "week_end_date": "2026-06-21", "price": 67.07, "os": 0.66, "value": 0.31, "quality": 0.8, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 20.3036, "earnings_yield": 0.0604, "shareholder_yield": 0.0203, "roe": 0.1247, "momentum_12_1": 0.5498 }, { "week_end_date": "2026-06-28", "price": 69.01, "os": 0.7, "value": 0.33, "quality": 0.81, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 20.8884, "earnings_yield": 0.0596, "shareholder_yield": 0.0197, "roe": 0.1247, "momentum_12_1": 0.4128 }, { "week_end_date": "2026-07-05", "price": 66.47, "os": 0.69, "value": 0.34, "quality": 0.82, "momentum": 0.83, "confidence": 0.991, "coverage": 1, "pe_ratio": 20.1205, "earnings_yield": 0.0607, "shareholder_yield": 0.0204, "roe": 0.1247, "momentum_12_1": 0.46 }, { "week_end_date": "2026-07-12", "price": 67.33, "os": 0.66, "value": 0.33, "quality": 0.82, "momentum": 0.77, "confidence": 0.98, "coverage": 1, "pe_ratio": 20.3809, "earnings_yield": 0.0603, "shareholder_yield": 0.0202, "roe": 0.1247, "momentum_12_1": 0.5019 }, { "week_end_date": "2026-07-19", "price": 69.76, "os": 0.66, "value": 0.31, "quality": 0.8, "momentum": 0.84, "confidence": 0.969, "coverage": 1, "pe_ratio": 21.1164, "earnings_yield": 0.0592, "shareholder_yield": 0.0195, "roe": 0.1247, "momentum_12_1": 0.4506 }, { "week_end_date": "2026-07-26", "price": 70.59, "os": 0.66, "value": 0.3, "quality": 0.8, "momentum": 0.86, "confidence": 0.958, "coverage": 1, "pe_ratio": 21.3677, "earnings_yield": 0.0589, "shareholder_yield": 0.0192, "roe": 0.1247, "momentum_12_1": 0.5092 }, { "week_end_date": "2026-08-02", "price": 67.43, "os": 0.61, "value": 0.32, "quality": 0.79, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 19.5291, "earnings_yield": 0.0579, "shareholder_yield": 0.0202, "roe": 0.1295, "momentum_12_1": 0.4197 }, { "week_end_date": "2026-08-09", "price": 63.23, "os": 0.67, "value": 0.35, "quality": 0.78, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 18.3127, "earnings_yield": 0.0597, "shareholder_yield": 0.0216, "roe": 0.1295, "momentum_12_1": 0.409 } ], "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": 15187613000, "cost_of_revenue": 7589810000, "gross_profit": 7597803000, "ebit": 8831796000, "ebitda": 11598539000, "pretax_income": 5439563000, "tax_provision": 1137073000, "net_income": 3516132000, "net_income_to_common": 3516132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2803713000, "long_term_debt": 57452000000, "total_debt": 60948291000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1040000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 7346000000, "capital_expenditure": 5286000000, "free_cash_flow": 12632000000, "dividends_paid": 3621000000, "share_repurchases": -250000000, "shares_issued": 104000000, "net_debt_issued": 1953000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15187613000, "cost_of_revenue": 7589810000, "gross_profit": 7597803000, "ebit": 8831796000, "ebitda": 11598539000, "pretax_income": 5439563000, "tax_provision": 1137073000, "net_income": 3516132000, "net_income_to_common": 3516132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2803713000, "long_term_debt": 57452000000, "total_debt": 60948291000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1040000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 7346000000, "capital_expenditure": 5286000000, "free_cash_flow": 12632000000, "dividends_paid": 3621000000, "share_repurchases": -250000000, "shares_issued": 104000000, "net_debt_issued": 1953000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15187613000, "cost_of_revenue": 7589810000, "gross_profit": 7597803000, "ebit": 8831796000, "ebitda": 11598539000, "pretax_income": 5439563000, "tax_provision": 1137073000, "net_income": 3516132000, "net_income_to_common": 3516132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2803713000, "long_term_debt": 57452000000, "total_debt": 60948291000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1040000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 7346000000, "capital_expenditure": 5286000000, "free_cash_flow": 12632000000, "dividends_paid": 3621000000, "share_repurchases": -250000000, "shares_issued": 104000000, "net_debt_issued": 1953000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15187613000, "cost_of_revenue": 7589810000, "gross_profit": 7597803000, "ebit": 8831796000, "ebitda": 11598539000, "pretax_income": 5439563000, "tax_provision": 1137073000, "net_income": 3516132000, "net_income_to_common": 3516132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2803713000, "long_term_debt": 57452000000, "total_debt": 60948291000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1040000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 7346000000, "capital_expenditure": 5286000000, "free_cash_flow": 12632000000, "dividends_paid": 3621000000, "share_repurchases": -250000000, "shares_issued": 104000000, "net_debt_issued": 1953000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15187613000, "cost_of_revenue": 7589810000, "gross_profit": 7597803000, "ebit": 8831796000, "ebitda": 11598539000, "pretax_income": 5439563000, "tax_provision": 1137073000, "net_income": 3516132000, "net_income_to_common": 3516132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2803713000, "long_term_debt": 57452000000, "total_debt": 60948291000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1040000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 7346000000, "capital_expenditure": 5286000000, "free_cash_flow": 12632000000, "dividends_paid": 3621000000, "share_repurchases": -250000000, "shares_issued": 104000000, "net_debt_issued": 1953000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15187613000, "cost_of_revenue": 7589810000, "gross_profit": 7597803000, "ebit": 8831796000, "ebitda": 11598539000, "pretax_income": 5439563000, "tax_provision": 1137073000, "net_income": 3516132000, "net_income_to_common": 3516132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2803713000, "long_term_debt": 57452000000, "total_debt": 60948291000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1040000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 7346000000, "capital_expenditure": 5286000000, "free_cash_flow": 12632000000, "dividends_paid": 3621000000, "share_repurchases": -250000000, "shares_issued": 104000000, "net_debt_issued": 1953000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15187613000, "cost_of_revenue": 7589810000, "gross_profit": 7597803000, "ebit": 8831796000, "ebitda": 11598539000, "pretax_income": 5439563000, "tax_provision": 1137073000, "net_income": 3516132000, "net_income_to_common": 3516132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2803713000, "long_term_debt": 57452000000, "total_debt": 60948291000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1040000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 7346000000, "capital_expenditure": 5286000000, "free_cash_flow": 12632000000, "dividends_paid": 3621000000, "share_repurchases": -250000000, "shares_issued": 104000000, "net_debt_issued": 1953000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15187613000, "cost_of_revenue": 7589810000, "gross_profit": 7597803000, "ebit": 8831796000, "ebitda": 11598539000, "pretax_income": 5439563000, "tax_provision": 1137073000, "net_income": 3516132000, "net_income_to_common": 3516132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2803713000, "long_term_debt": 57452000000, "total_debt": 60948291000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1040000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 7346000000, "capital_expenditure": 5286000000, "free_cash_flow": 12632000000, "dividends_paid": 3621000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "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": 3993729653, "cost_of_revenue": 1979857461, "gross_profit": 2013872192, "ebit": 1786773839, "ebitda": 2524093164, "pretax_income": 1453629555, "tax_provision": 307133016, "net_income": 1016440212, "net_income_to_common": 1016440212, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2074899000, "total_current_assets": 7897420000, "total_assets": 123979695000, "short_term_debt": 6019607000, "long_term_debt": 57726000000, "total_debt": 63770619000, "total_liabilities": 86488457000, "total_equity": 27771027000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13486841000 }, "cash_flow": { "operating_cash_flow": 2217960581, "capital_expenditure": 889385185, "free_cash_flow": 3107345766, "dividends_paid": 942408149, "share_repurchases": null, "shares_issued": 12000000, "net_debt_issued": 2599000000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3993729653, "cost_of_revenue": 1979857461, "gross_profit": 2013872192, "ebit": 1786773839, "ebitda": 2524093164, "pretax_income": 1453629555, "tax_provision": 307133016, "net_income": 1016440212, "net_income_to_common": 1016440212, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2074899000, "total_current_assets": 7897420000, "total_assets": 123979695000, "short_term_debt": 6019607000, "long_term_debt": 57726000000, "total_debt": 63770619000, "total_liabilities": 86488457000, "total_equity": 27771027000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13486841000 }, "cash_flow": { "operating_cash_flow": 2217960581, "capital_expenditure": 889385185, "free_cash_flow": 3107345766, "dividends_paid": 942408149, "share_repurchases": null, "shares_issued": 12000000, "net_debt_issued": 2599000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2245788751, "ebitda": 2970657174, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": 62000000, "net_debt_issued": 24000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2245788751, "ebitda": 2970657174, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": 62000000, "net_debt_issued": 24000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2245788751, "ebitda": 2970657174, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": 62000000, "net_debt_issued": 24000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2245788751, "ebitda": 2970657174, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": 62000000, "net_debt_issued": 24000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2245788751, "ebitda": 2970657174, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": 62000000, "net_debt_issued": 24000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2245788751, "ebitda": 2970657174, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": 62000000, "net_debt_issued": 24000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2245788751, "ebitda": 2970657174, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": 62000000, "net_debt_issued": 24000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2245788751, "ebitda": 2970657174, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4243939191, "cost_of_revenue": 1837736956, "gross_profit": 2406202234, "ebit": 2211700887, "ebitda": 2936569310, "pretax_income": 1408630891, "tax_provision": 254656403, "net_income": 929395613, "net_income_to_common": 929395613, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085799000, "total_current_assets": 6845645000, "total_assets": 121140251000, "short_term_debt": 3656425000, "long_term_debt": 58162000000, "total_debt": 61968731000, "total_liabilities": 83886225000, "total_equity": 27601145000, "shares_outstanding": 1042000000, "goodwill_and_intangibles": 13278226000 }, "cash_flow": { "operating_cash_flow": 1871348760, "capital_expenditure": 769244400, "free_cash_flow": 2640593160, "dividends_paid": 654936120, "share_repurchases": null, "shares_issued": 62000000, "net_debt_issued": 24000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4071679143, "cost_of_revenue": 2048329385, "gross_profit": 2023349758, "ebit": 2292130540, "ebitda": 3010544601, "pretax_income": 1422839533, "tax_provision": 262785672, "net_income": 1014172841, "net_income_to_common": 1014172841, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260787000, "total_current_assets": 6310853000, "total_assets": 118654226000, "short_term_debt": 2742763000, "long_term_debt": 57452000000, "total_debt": 60887340000, "total_liabilities": 81785296000, "total_equity": 27272756000, "shares_outstanding": 1041000000, "goodwill_and_intangibles": 13086327000 }, "cash_flow": { "operating_cash_flow": 1894000000, "capital_expenditure": 1350000000, "free_cash_flow": 3244000000, "dividends_paid": 913000000, "share_repurchases": -250000000, "shares_issued": 17000000, "net_debt_issued": 687000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "Combined Factor Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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 } }