{ "ticker": { "uuid": "84802fe9-f3a8-4e3f-b07f-5cff6c4c30a6", "symbol": "KEP", "name": "Korea Electric Power Corp ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/84802fe9-f3a8-4e3f-b07f-5cff6c4c30a6/", "api_url": "https://sharemaestro.com/factors/api/tickers/84802fe9-f3a8-4e3f-b07f-5cff6c4c30a6/" }, "latest_snapshot": { "ticker": { "uuid": "84802fe9-f3a8-4e3f-b07f-5cff6c4c30a6", "symbol": "KEP", "name": "Korea Electric Power Corp ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/84802fe9-f3a8-4e3f-b07f-5cff6c4c30a6/", "api_url": "https://sharemaestro.com/factors/api/tickers/84802fe9-f3a8-4e3f-b07f-5cff6c4c30a6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.38, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 12.06, "market_cap": 15484173537.24, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": 0.1759, "piotroski_f_score": 7, "momentum_12_1": -0.1101, "volatility_252d": 0.4872 }, "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": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": null, "shareholder_yield": null }, "quality": { "roe": 0.1759, "roic": 0.0679, "gross_margin": 0.1643, "fcf_margin": 0.3904, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0256, "eps_growth_1y": 0.6564, "fcf_growth_1y": 0.229 }, "momentum": { "price_return_12m": -0.1049, "momentum_12_1": -0.1101, "relative_strength": -0.2732 }, "scores": { "value_percentile": 0.37, "quality_percentile": 0.36, "momentum_percentile": 0.38, "growth_composite": 62, "yield_composite": 62, "overall_composite": 77, "os_score": 0.23, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.39, "os": 0.7, "value": 0.59, "quality": 0.57, "momentum": 0.59, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.1759, "momentum_12_1": 0.4795 }, { "week_end_date": "2026-06-14", "price": 12.76, "os": 0.65, "value": 0.57, "quality": 0.55, "momentum": 0.57, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.1759, "momentum_12_1": 0.3123 }, { "week_end_date": "2026-06-21", "price": 13, "os": 0.7, "value": 0.59, "quality": 0.57, "momentum": 0.6, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.1759, "momentum_12_1": 0.2597 }, { "week_end_date": "2026-06-28", "price": 11.99, "os": 0.71, "value": 0.6, "quality": 0.58, "momentum": 0.59, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.1759, "momentum_12_1": -0.0412 }, { "week_end_date": "2026-07-05", "price": 12.5, "os": 0.39, "value": 0.44, "quality": 0.43, "momentum": 0.44, "confidence": 0.961, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.1759, "momentum_12_1": -0.044 }, { "week_end_date": "2026-07-12", "price": 12.39, "os": 0.25, "value": 0.38, "quality": 0.37, "momentum": 0.4, "confidence": 0.951, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.1759, "momentum_12_1": -0.0264 }, { "week_end_date": "2026-07-19", "price": 11.37, "os": 0.22, "value": 0.37, "quality": 0.35, "momentum": 0.36, "confidence": 0.94, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.1759, "momentum_12_1": 0.0277 }, { "week_end_date": "2026-07-26", "price": 12.06, "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.38, "confidence": 0.929, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.1759, "momentum_12_1": -0.1101 } ], "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": 96567586000000, "cost_of_revenue": 80704812000000, "gross_profit": 15862774000000, "ebit": 15926490000000, "ebitda": 29715281000000, "pretax_income": 11586930000000, "tax_provision": 2920274000000, "net_income": 8544918000000, "net_income_to_common": 8544918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1301846000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 21163268512000, "capital_expenditure": 16023476237000, "free_cash_flow": 37186744749000, "dividends_paid": 219719324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3438843000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96567586000000, "cost_of_revenue": 80704812000000, "gross_profit": 15862774000000, "ebit": 15926490000000, "ebitda": 29715281000000, "pretax_income": 11586930000000, "tax_provision": 2920274000000, "net_income": 8544918000000, "net_income_to_common": 8544918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1301846000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 21163268512000, "capital_expenditure": 16023476237000, "free_cash_flow": 37186744749000, "dividends_paid": 219719324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3438843000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96567586000000, "cost_of_revenue": 80704812000000, "gross_profit": 15862774000000, "ebit": 15926490000000, "ebitda": 29715281000000, "pretax_income": 11586930000000, "tax_provision": 2920274000000, "net_income": 8544918000000, "net_income_to_common": 8544918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1301846000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 21163268512000, "capital_expenditure": 16023476237000, "free_cash_flow": 37186744749000, "dividends_paid": 219719324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3438843000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96567586000000, "cost_of_revenue": 80704812000000, "gross_profit": 15862774000000, "ebit": 15926490000000, "ebitda": 29715281000000, "pretax_income": 11586930000000, "tax_provision": 2920274000000, "net_income": 8544918000000, "net_income_to_common": 8544918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1301846000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 21163268512000, "capital_expenditure": 16023476237000, "free_cash_flow": 37186744749000, "dividends_paid": 219719324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3438843000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96567586000000, "cost_of_revenue": 80704812000000, "gross_profit": 15862774000000, "ebit": 15926490000000, "ebitda": 29715281000000, "pretax_income": 11586930000000, "tax_provision": 2920274000000, "net_income": 8544918000000, "net_income_to_common": 8544918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1301846000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 21163268512000, "capital_expenditure": 16023476237000, "free_cash_flow": 37186744749000, "dividends_paid": 219719324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3438843000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96567586000000, "cost_of_revenue": 80704812000000, "gross_profit": 15862774000000, "ebit": 15926490000000, "ebitda": 29715281000000, "pretax_income": 11586930000000, "tax_provision": 2920274000000, "net_income": 8544918000000, "net_income_to_common": 8544918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1301846000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 21163268512000, "capital_expenditure": 16023476237000, "free_cash_flow": 37186744749000, "dividends_paid": 219719324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3438843000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 96567586000000, "cost_of_revenue": 80704812000000, "gross_profit": 15862774000000, "ebit": 15926490000000, "ebitda": 29715281000000, "pretax_income": 11586930000000, "tax_provision": 2920274000000, "net_income": 8544918000000, "net_income_to_common": 8544918000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1301846000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 21163268512000, "capital_expenditure": 16023476237000, "free_cash_flow": 37186744749000, "dividends_paid": 219719324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3438843000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 93398896000000, "cost_of_revenue": 82171320000000, "gross_profit": 11227576000000, "ebit": 9921624000000, "ebitda": 23266748000000, "pretax_income": 5256529000000, "tax_provision": 1634561000000, "net_income": 3491698000000, "net_income_to_common": 3491698000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2382979000000, "total_current_assets": 29255205000000, "total_assets": 246807795000000, "short_term_debt": 18144077000000, "long_term_debt": 3118796000000, "total_debt": 24358837000000, "total_liabilities": 205444962000000, "total_equity": 39915236000000, "shares_outstanding": 1283928000, "goodwill_and_intangibles": 542952000000 }, "cash_flow": { "operating_cash_flow": 15876116000000, "capital_expenditure": 14307888000000, "free_cash_flow": 30184004000000, "dividends_paid": 126903000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2682750000000 } } ], "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": 24398487000000, "cost_of_revenue": 19898271000000, "gross_profit": 4500216000000, "ebit": 4424758000000, "ebitda": 7795051000000, "pretax_income": 3395032000000, "tax_provision": 876025000000, "net_income": 2492746000000, "net_income_to_common": 2492746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1984766829000, "total_current_assets": 30180655619000, "total_assets": 254019580702000, "short_term_debt": 48086714833000, "long_term_debt": null, "total_debt": 129530821160000, "total_liabilities": 203358379572000, "total_equity": 49525410668000, "shares_outstanding": 1297324000, "goodwill_and_intangibles": 1107842074000 }, "cash_flow": { "operating_cash_flow": 7525582432000, "capital_expenditure": 4318784263000, "free_cash_flow": 11844366695000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2773584000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24398487000000, "cost_of_revenue": 19898271000000, "gross_profit": 4500216000000, "ebit": 4424758000000, "ebitda": 7795051000000, "pretax_income": 3395032000000, "tax_provision": 876025000000, "net_income": 2492746000000, "net_income_to_common": 2492746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1984766829000, "total_current_assets": 30180655619000, "total_assets": 254019580702000, "short_term_debt": 48086714833000, "long_term_debt": null, "total_debt": 129530821160000, "total_liabilities": 203358379572000, "total_equity": 49525410668000, "shares_outstanding": 1297324000, "goodwill_and_intangibles": 1107842074000 }, "cash_flow": { "operating_cash_flow": 7525582432000, "capital_expenditure": 4318784263000, "free_cash_flow": 11844366695000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2773584000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24398487000000, "cost_of_revenue": 19898271000000, "gross_profit": 4500216000000, "ebit": 4424758000000, "ebitda": 7795051000000, "pretax_income": 3395032000000, "tax_provision": 876025000000, "net_income": 2492746000000, "net_income_to_common": 2492746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1984766829000, "total_current_assets": 30180655619000, "total_assets": 254019580702000, "short_term_debt": 48086714833000, "long_term_debt": null, "total_debt": 129530821160000, "total_liabilities": 203358379572000, "total_equity": 49525410668000, "shares_outstanding": 1297324000, "goodwill_and_intangibles": 1107842074000 }, "cash_flow": { "operating_cash_flow": 7525582432000, "capital_expenditure": 4318784263000, "free_cash_flow": 11844366695000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2773584000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24398487000000, "cost_of_revenue": 19898271000000, "gross_profit": 4500216000000, "ebit": 4424758000000, "ebitda": 7795051000000, "pretax_income": 3395032000000, "tax_provision": 876025000000, "net_income": 2492746000000, "net_income_to_common": 2492746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1984766829000, "total_current_assets": 30180655619000, "total_assets": 254019580702000, "short_term_debt": 48086714833000, "long_term_debt": null, "total_debt": 129530821160000, "total_liabilities": 203358379572000, "total_equity": 49525410668000, "shares_outstanding": 1297324000, "goodwill_and_intangibles": 1107842074000 }, "cash_flow": { "operating_cash_flow": 7525582432000, "capital_expenditure": 4318784263000, "free_cash_flow": 11844366695000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2773584000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24398487000000, "cost_of_revenue": 19898271000000, "gross_profit": 4500216000000, "ebit": 4424758000000, "ebitda": 7795051000000, "pretax_income": 3395032000000, "tax_provision": 876025000000, "net_income": 2492746000000, "net_income_to_common": 2492746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1984766829000, "total_current_assets": 30180655619000, "total_assets": 254019580702000, "short_term_debt": 48086714833000, "long_term_debt": null, "total_debt": 129530821160000, "total_liabilities": 203358379572000, "total_equity": 49525410668000, "shares_outstanding": 1297324000, "goodwill_and_intangibles": 1107842074000 }, "cash_flow": { "operating_cash_flow": 7525582432000, "capital_expenditure": 4318784263000, "free_cash_flow": 11844366695000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2773584000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24398487000000, "cost_of_revenue": 13549989000, "gross_profit": 4500216000000, "ebit": 3019433000, "ebitda": 5319129000, "pretax_income": 3496582282000, "tax_provision": 902228165000, "net_income": 2567307613000, "net_income_to_common": 2567307613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1984766829000, "total_current_assets": 30180655619000, "total_assets": 254019580702000, "short_term_debt": 48086714833000, "long_term_debt": null, "total_debt": 129530821160000, "total_liabilities": 203358379572000, "total_equity": 49525410668000, "shares_outstanding": 1297324000, "goodwill_and_intangibles": 1107842074000 }, "cash_flow": { "operating_cash_flow": 7525582432000, "capital_expenditure": 4318784263000, "free_cash_flow": 11844366695000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2773584000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16649404756, "cost_of_revenue": 13549989330, "gross_profit": 3099415425, "ebit": 2600621553, "ebitda": 4900317843, "pretax_income": 2316752752, "tax_provision": 597795051, "net_income": 1701037327, "net_income_to_common": 1701037327, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1984766829000, "total_current_assets": 30180655619000, "total_assets": 254019580702000, "short_term_debt": 48086714833000, "long_term_debt": null, "total_debt": 129530821160000, "total_liabilities": 203358379572000, "total_equity": 49525410668000, "shares_outstanding": 1297324000, "goodwill_and_intangibles": 1107842074000 }, "cash_flow": { "operating_cash_flow": 7525582432000, "capital_expenditure": 4318784263000, "free_cash_flow": 11844366695000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22821080000000, "cost_of_revenue": 20795220000000, "gross_profit": 2025860000000, "ebit": 2400844000000, "ebitda": 5729439000000, "pretax_income": 1340716000000, "tax_provision": 2143000000, "net_income": 1324342000000, "net_income_to_common": 1324342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1295752000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 3307384494000, "capital_expenditure": 3795090646000, "free_cash_flow": 7102475140000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -76290000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22821080000000, "cost_of_revenue": 20795220000000, "gross_profit": 2025860000000, "ebit": 2400844000000, "ebitda": 5729439000000, "pretax_income": 1340716000000, "tax_provision": 2143000000, "net_income": 1324342000000, "net_income_to_common": 1324342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1295752000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 3307384494000, "capital_expenditure": 3795090646000, "free_cash_flow": 7102475140000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -76290000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22821080000000, "cost_of_revenue": 20795220000000, "gross_profit": 2025860000000, "ebit": 2400844000000, "ebitda": 5729439000000, "pretax_income": 1340716000000, "tax_provision": 2143000000, "net_income": 1324342000000, "net_income_to_common": 1324342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1295752000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 3307384494000, "capital_expenditure": 3795090646000, "free_cash_flow": 7102475140000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -76290000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22821080000000, "cost_of_revenue": 20795220000000, "gross_profit": 2025860000000, "ebit": 2400844000000, "ebitda": 5729439000000, "pretax_income": 1340716000000, "tax_provision": 2143000000, "net_income": 1324342000000, "net_income_to_common": 1324342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1295752000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 3307384494000, "capital_expenditure": 3795090646000, "free_cash_flow": 7102475140000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -76290000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22821080000000, "cost_of_revenue": 20795220000000, "gross_profit": 2025860000000, "ebit": 2400844000000, "ebitda": 5729439000000, "pretax_income": 1340716000000, "tax_provision": 2143000000, "net_income": 1324342000000, "net_income_to_common": 1324342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2240717669000, "total_current_assets": 30714108681000, "total_assets": 254916839077000, "short_term_debt": 46395142525000, "long_term_debt": 83882322000000, "total_debt": 133028011049000, "total_liabilities": 205593260527000, "total_equity": 48167935685000, "shares_outstanding": 1295752000, "goodwill_and_intangibles": 1100552157000 }, "cash_flow": { "operating_cash_flow": 3307384494000, "capital_expenditure": 3795090646000, "free_cash_flow": 7102475140000, "dividends_paid": 2215180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -76290000000 } } ] }, "strategy_matches": [ { "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/" } ], "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 } }