{ "ticker": { "uuid": "c510fdbc-af3c-4b02-be55-0fd4e8b5e105", "symbol": "PBA", "name": "Pembina Pipeline Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/c510fdbc-af3c-4b02-be55-0fd4e8b5e105/", "api_url": "https://sharemaestro.com/factors/api/tickers/c510fdbc-af3c-4b02-be55-0fd4e8b5e105/" }, "latest_snapshot": { "ticker": { "uuid": "c510fdbc-af3c-4b02-be55-0fd4e8b5e105", "symbol": "PBA", "name": "Pembina Pipeline Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/c510fdbc-af3c-4b02-be55-0fd4e8b5e105/", "api_url": "https://sharemaestro.com/factors/api/tickers/c510fdbc-af3c-4b02-be55-0fd4e8b5e105/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.62, "value": 0.36, "quality": 0.64, "momentum": 0.82, "coverage": 1, "confidence": 0.958, "delta": 21 }, "headline_factors": { "price": 51.37, "market_cap": 29868315950, "pe_ratio": 17.6601, "earnings_yield": 0.0595, "ebitda_to_ev": 0.0814, "shareholder_yield": 0.0344, "roe": 0.0998, "piotroski_f_score": 5, "momentum_12_1": 0.3481, "volatility_252d": 0.2469 }, "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": 17.6601, "ev_ebitda": 12.292, "earnings_yield": 0.0595, "fcf_yield": 0.0792, "shareholder_yield": 0.0344 }, "quality": { "roe": 0.0998, "roic": 0.0675, "gross_margin": 0.4046, "fcf_margin": 0.4751, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0722, "eps_growth_1y": -0.1228, "fcf_growth_1y": -0.0011 }, "momentum": { "price_return_12m": 0.4672, "momentum_12_1": 0.3481, "relative_strength": 0.2989 }, "scores": { "value_percentile": 0.36, "quality_percentile": 0.64, "momentum_percentile": 0.82, "growth_composite": 94, "yield_composite": 32, "overall_composite": 38, "os_score": 0.62, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 48.29, "os": 0.83, "value": 0.65, "quality": 0.66, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 16.6009, "earnings_yield": 0.0619, "shareholder_yield": 0.0366, "roe": 0.0998, "momentum_12_1": 0.2821 }, { "week_end_date": "2026-06-14", "price": 47.82, "os": 0.85, "value": 0.68, "quality": 0.67, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 16.441, "earnings_yield": 0.0623, "shareholder_yield": 0.0369, "roe": 0.0998, "momentum_12_1": 0.3416 }, { "week_end_date": "2026-06-21", "price": 46.15, "os": 0.85, "value": 0.69, "quality": 0.68, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 15.8656, "earnings_yield": 0.0638, "shareholder_yield": 0.0383, "roe": 0.0998, "momentum_12_1": 0.3727 }, { "week_end_date": "2026-06-28", "price": 47.2, "os": 0.86, "value": 0.69, "quality": 0.68, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 16.2265, "earnings_yield": 0.0629, "shareholder_yield": 0.0374, "roe": 0.0998, "momentum_12_1": 0.2995 }, { "week_end_date": "2026-07-05", "price": 46.44, "os": 0.86, "value": 0.7, "quality": 0.68, "momentum": 0.78, "confidence": 0.991, "coverage": 1, "pe_ratio": 15.9653, "earnings_yield": 0.0635, "shareholder_yield": 0.0381, "roe": 0.0998, "momentum_12_1": 0.3589 }, { "week_end_date": "2026-07-12", "price": 47.55, "os": 0.84, "value": 0.68, "quality": 0.63, "momentum": 0.73, "confidence": 0.98, "coverage": 1, "pe_ratio": 16.3469, "earnings_yield": 0.0626, "shareholder_yield": 0.0372, "roe": 0.0998, "momentum_12_1": 0.3626 }, { "week_end_date": "2026-07-19", "price": 51.29, "os": 0.83, "value": 0.63, "quality": 0.64, "momentum": 0.81, "confidence": 0.969, "coverage": 1, "pe_ratio": 17.6326, "earnings_yield": 0.0596, "shareholder_yield": 0.0345, "roe": 0.0998, "momentum_12_1": 0.3011 }, { "week_end_date": "2026-07-26", "price": 51.37, "os": 0.62, "value": 0.36, "quality": 0.64, "momentum": 0.82, "confidence": 0.958, "coverage": 1, "pe_ratio": 17.6601, "earnings_yield": 0.0595, "shareholder_yield": 0.0344, "roe": 0.0998, "momentum_12_1": 0.3481 } ], "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": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "ebit": 2793521633, "ebitda": 3780521633, "pretax_income": 2207000000, "tax_provision": 513000000, "net_income": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 3301000000, "capital_expenditure": 784000000, "free_cash_flow": 4085000000, "dividends_paid": 1772000000, "share_repurchases": -451000000, "shares_issued": 6000000, "net_debt_issued": -26000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "ebit": 2793521633, "ebitda": 3780521633, "pretax_income": 2207000000, "tax_provision": 513000000, "net_income": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 3301000000, "capital_expenditure": 784000000, "free_cash_flow": 4085000000, "dividends_paid": 1772000000, "share_repurchases": -451000000, "shares_issued": 6000000, "net_debt_issued": -26000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "ebit": 2793521633, "ebitda": 3780521633, "pretax_income": 2207000000, "tax_provision": 513000000, "net_income": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 3301000000, "capital_expenditure": 784000000, "free_cash_flow": 4085000000, "dividends_paid": 1772000000, "share_repurchases": -451000000, "shares_issued": 6000000, "net_debt_issued": -26000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "ebit": 2793521633, "ebitda": 3780521633, "pretax_income": 2207000000, "tax_provision": 513000000, "net_income": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 3301000000, "capital_expenditure": 784000000, "free_cash_flow": 4085000000, "dividends_paid": 1772000000, "share_repurchases": -451000000, "shares_issued": 6000000, "net_debt_issued": -26000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "ebit": 2793521633, "ebitda": 3780521633, "pretax_income": 2207000000, "tax_provision": 513000000, "net_income": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 3301000000, "capital_expenditure": 784000000, "free_cash_flow": 4085000000, "dividends_paid": 1772000000, "share_repurchases": -451000000, "shares_issued": 6000000, "net_debt_issued": -26000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "ebit": 2793521633, "ebitda": 3780521633, "pretax_income": 2207000000, "tax_provision": 513000000, "net_income": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 3301000000, "capital_expenditure": 784000000, "free_cash_flow": 4085000000, "dividends_paid": 1772000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7778000000, "cost_of_revenue": 4794000000, "gross_profit": 2984000000, "ebit": 2793521633, "ebitda": 3780521633, "pretax_income": 2207000000, "tax_provision": 513000000, "net_income": 1694000000, "net_income_to_common": 1694000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 3301000000, "capital_expenditure": 812000000, "free_cash_flow": 4113000000, "dividends_paid": 1772000000, "share_repurchases": -451000000, "shares_issued": 6000000, "net_debt_issued": -26000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7384000000, "cost_of_revenue": 4068000000, "gross_profit": 3316000000, "ebit": 2315000000, "ebitda": 3177000000, "pretax_income": 1720000000, "tax_provision": -154000000, "net_income": 1864000000, "net_income_to_common": 1864000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141000000, "total_current_assets": 1573000000, "total_assets": 35967000000, "short_term_debt": 1614000000, "long_term_debt": 11131000000, "total_debt": 13321000000, "total_liabilities": 18457000000, "total_equity": 17510000000, "shares_outstanding": 574000000, "goodwill_and_intangibles": 6528000000 }, "cash_flow": { "operating_cash_flow": 3214000000, "capital_expenditure": 955000000, "free_cash_flow": 4169000000, "dividends_paid": 1701000000, "share_repurchases": 0, "shares_issued": 11000000, "net_debt_issued": 1372000000 } } ], "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": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "ebit": 670728873, "ebitda": 908341343, "pretax_income": 632630670, "tax_provision": 133343707, "net_income": 499286963, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_assets": 36267483180, "short_term_debt": 682759884, "long_term_debt": 12709000000, "total_debt": 13951962623, "total_liabilities": 19324811696, "total_equity": 16942671484, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6350368730 }, "cash_flow": { "operating_cash_flow": 327845054, "capital_expenditure": 187483257, "free_cash_flow": 515328311, "dividends_paid": 444144829, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": 594000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "ebit": 670728873, "ebitda": 908341343, "pretax_income": 632630670, "tax_provision": 133343707, "net_income": 499286963, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_assets": 36267483180, "short_term_debt": 682759884, "long_term_debt": 12709000000, "total_debt": 13951962623, "total_liabilities": 19324811696, "total_equity": 16942671484, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6350368730 }, "cash_flow": { "operating_cash_flow": 327845054, "capital_expenditure": 187483257, "free_cash_flow": 515328311, "dividends_paid": 444144829, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": 594000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "ebit": 670728873, "ebitda": 908341343, "pretax_income": 632630670, "tax_provision": 133343707, "net_income": 499286963, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_assets": 36267483180, "short_term_debt": 682759884, "long_term_debt": 12709000000, "total_debt": 13951962623, "total_liabilities": 19324811696, "total_equity": 16942671484, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6350368730 }, "cash_flow": { "operating_cash_flow": 327845054, "capital_expenditure": 187483257, "free_cash_flow": 515328311, "dividends_paid": 444144829, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": 594000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "ebit": 670728873, "ebitda": 908341343, "pretax_income": 632630670, "tax_provision": 133343707, "net_income": 499286963, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_assets": 36267483180, "short_term_debt": 682759884, "long_term_debt": 12709000000, "total_debt": 13951962623, "total_liabilities": 19324811696, "total_equity": 16942671484, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6350368730 }, "cash_flow": { "operating_cash_flow": 327845054, "capital_expenditure": 187483257, "free_cash_flow": 515328311, "dividends_paid": 444144829, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": 594000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "ebit": 670728873, "ebitda": 908341343, "pretax_income": 632630670, "tax_provision": 133343707, "net_income": 499286963, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_assets": 36267483180, "short_term_debt": 682759884, "long_term_debt": 12709000000, "total_debt": 13951962623, "total_liabilities": 19324811696, "total_equity": 16942671484, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6350368730 }, "cash_flow": { "operating_cash_flow": 327845054, "capital_expenditure": 187483257, "free_cash_flow": 515328311, "dividends_paid": 444144829, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": 594000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "ebit": 670728873, "ebitda": 908341343, "pretax_income": 632630670, "tax_provision": 133343707, "net_income": 499286963, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_assets": 36267483180, "short_term_debt": 682759884, "long_term_debt": 12709000000, "total_debt": 13951962623, "total_liabilities": 19324811696, "total_equity": 16942671484, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6350368730 }, "cash_flow": { "operating_cash_flow": 327845054, "capital_expenditure": 187483257, "free_cash_flow": 515328311, "dividends_paid": 444144829, "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": 2071339090, "cost_of_revenue": 1274284600, "gross_profit": 797054490, "ebit": 670728873, "ebitda": 908341343, "pretax_income": 632630670, "tax_provision": 133343707, "net_income": 499286963, "net_income_to_common": 499286963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173447077, "total_current_assets": 1715421676, "total_assets": 36267483180, "short_term_debt": 682759884, "long_term_debt": 12709000000, "total_debt": 13951962623, "total_liabilities": 19324811696, "total_equity": 16942671484, "shares_outstanding": 582000000, "goodwill_and_intangibles": 6350368730 }, "cash_flow": { "operating_cash_flow": 327845054, "capital_expenditure": 187483257, "free_cash_flow": 515328311, "dividends_paid": 444144829, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": 594000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1913000000, "cost_of_revenue": 1086000000, "gross_profit": 827000000, "ebit": 789000000, "ebitda": 1045000000, "pretax_income": 637000000, "tax_provision": 148000000, "net_income": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 861000000, "capital_expenditure": 244000000, "free_cash_flow": 1105000000, "dividends_paid": 444000000, "share_repurchases": -225000000, "shares_issued": 0, "net_debt_issued": 40000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1913000000, "cost_of_revenue": 1086000000, "gross_profit": 827000000, "ebit": 789000000, "ebitda": 1045000000, "pretax_income": 637000000, "tax_provision": 148000000, "net_income": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 861000000, "capital_expenditure": 244000000, "free_cash_flow": 1105000000, "dividends_paid": 444000000, "share_repurchases": -225000000, "shares_issued": 0, "net_debt_issued": 40000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1913000000, "cost_of_revenue": 1086000000, "gross_profit": 827000000, "ebit": 789000000, "ebitda": 1045000000, "pretax_income": 637000000, "tax_provision": 148000000, "net_income": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 861000000, "capital_expenditure": 244000000, "free_cash_flow": 1105000000, "dividends_paid": 444000000, "share_repurchases": -225000000, "shares_issued": 0, "net_debt_issued": 40000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1913000000, "cost_of_revenue": 1086000000, "gross_profit": 827000000, "ebit": 789000000, "ebitda": 1045000000, "pretax_income": 637000000, "tax_provision": 148000000, "net_income": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 861000000, "capital_expenditure": 244000000, "free_cash_flow": 1105000000, "dividends_paid": 444000000, "share_repurchases": -225000000, "shares_issued": 0, "net_debt_issued": 40000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1913000000, "cost_of_revenue": 1086000000, "gross_profit": 827000000, "ebit": 789000000, "ebitda": 1045000000, "pretax_income": 637000000, "tax_provision": 148000000, "net_income": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1259000000, "total_assets": 35555000000, "short_term_debt": 683000000, "long_term_debt": 12088000000, "total_debt": 13310000000, "total_liabilities": 18784000000, "total_equity": 16771000000, "shares_outstanding": 582000000, "goodwill_and_intangibles": 11333000000 }, "cash_flow": { "operating_cash_flow": 861000000, "capital_expenditure": 244000000, "free_cash_flow": 1105000000, "dividends_paid": 444000000, "share_repurchases": -225000000, "shares_issued": 0, "net_debt_issued": 40000000 } } ] }, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }