{ "ticker": { "uuid": "ffba05bf-7361-4c23-8e72-08b7ea3f70ae", "symbol": "XEL", "name": "Xcel Energy Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/ffba05bf-7361-4c23-8e72-08b7ea3f70ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/ffba05bf-7361-4c23-8e72-08b7ea3f70ae/" }, "latest_snapshot": { "ticker": { "uuid": "ffba05bf-7361-4c23-8e72-08b7ea3f70ae", "symbol": "XEL", "name": "Xcel Energy Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/ffba05bf-7361-4c23-8e72-08b7ea3f70ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/ffba05bf-7361-4c23-8e72-08b7ea3f70ae/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.29, "value": 0.35, "quality": 0.64, "momentum": 0.24, "coverage": 1, "confidence": 1, "delta": 0.02 }, "headline_factors": { "price": 78.07, "market_cap": 48765200269.42, "pe_ratio": 21.8384, "earnings_yield": 0.04, "ebitda_to_ev": 0.075, "shareholder_yield": -0.0157, "roe": 0.0928, "piotroski_f_score": 5, "momentum_12_1": 0.1251, "volatility_252d": 0.2211 }, "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": 21.8384, "ev_ebitda": 13.329, "earnings_yield": 0.04, "fcf_yield": 0.1979, "shareholder_yield": -0.0157 }, "quality": { "roe": 0.0928, "roic": 0.0419, "gross_margin": 0.4884, "fcf_margin": 1.1791, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0472, "eps_growth_1y": 0.0772, "fcf_growth_1y": 0.3338 }, "momentum": { "price_return_12m": 0.0972, "momentum_12_1": 0.1251, "relative_strength": -0.0722 }, "scores": { "value_percentile": 0.35, "quality_percentile": 0.64, "momentum_percentile": 0.24, "growth_composite": 80, "yield_composite": 86, "overall_composite": 71, "os_score": 0.29, "factor_coverage": 1, "signal_confidence": 1 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 78.45, "os": 0.16, "value": 0.24, "quality": 0.17, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 23.4226, "earnings_yield": 0.0377, "shareholder_yield": -0.0366, "roe": 0.0878, "momentum_12_1": 0.1953 }, { "week_end_date": "2026-06-14", "price": 78.63, "os": 0.07, "value": 0.24, "quality": 0.17, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 23.4759, "earnings_yield": 0.0376, "shareholder_yield": -0.0437, "roe": 0.0878, "momentum_12_1": 0.1787 }, { "week_end_date": "2026-06-21", "price": 77.41, "os": 0.17, "value": 0.24, "quality": 0.19, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 23.1108, "earnings_yield": 0.038, "shareholder_yield": -0.0368, "roe": 0.0878, "momentum_12_1": 0.2445 }, { "week_end_date": "2026-06-28", "price": 82.23, "os": 0.08, "value": 0.24, "quality": 0.18, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 24.5498, "earnings_yield": 0.0367, "shareholder_yield": -0.0346, "roe": 0.0878, "momentum_12_1": 0.1998 }, { "week_end_date": "2026-07-05", "price": 81.96, "os": 0.18, "value": 0.24, "quality": 0.18, "momentum": 0.7, "confidence": 0.991, "coverage": 1, "pe_ratio": 24.4692, "earnings_yield": 0.0368, "shareholder_yield": -0.0347, "roe": 0.0878, "momentum_12_1": 0.1857 }, { "week_end_date": "2026-07-12", "price": 80.06, "os": 0.21, "value": 0.25, "quality": 0.2, "momentum": 0.75, "confidence": 0.98, "coverage": 1, "pe_ratio": 23.902, "earnings_yield": 0.0373, "shareholder_yield": -0.0355, "roe": 0.0878, "momentum_12_1": 0.1809 }, { "week_end_date": "2026-07-19", "price": 78.77, "os": 0.08, "value": 0.24, "quality": 0.17, "momentum": 0.35, "confidence": 0.969, "coverage": 1, "pe_ratio": 23.5168, "earnings_yield": 0.0376, "shareholder_yield": -0.0361, "roe": 0.0878, "momentum_12_1": 0.128 }, { "week_end_date": "2026-07-26", "price": 81.67, "os": 0.15, "value": 0.23, "quality": 0.17, "momentum": 0.66, "confidence": 0.958, "coverage": 1, "pe_ratio": 24.3826, "earnings_yield": 0.0368, "shareholder_yield": -0.0348, "roe": 0.0878, "momentum_12_1": 0.1606 }, { "week_end_date": "2026-08-02", "price": 78.2, "os": 0.27, "value": 0.32, "quality": 0.23, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 21.8748, "earnings_yield": 0.0356, "shareholder_yield": -0.0156, "roe": 0.0928, "momentum_12_1": 0.1496 }, { "week_end_date": "2026-08-09", "price": 78.07, "os": 0.29, "value": 0.35, "quality": 0.64, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 21.8384, "earnings_yield": 0.04, "shareholder_yield": -0.0157, "roe": 0.0928, "momentum_12_1": 0.1251 } ], "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": 14669000000, "cost_of_revenue": 7745000000, "gross_profit": 6924000000, "ebit": 3116000000, "ebitda": 6198000000, "pretax_income": 1773000000, "tax_provision": -245000000, "net_income": 2018000000, "net_income_to_common": 2018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 589000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4083000000, "capital_expenditure": 10908000000, "free_cash_flow": 14991000000, "dividends_paid": 1282000000, "share_repurchases": null, "shares_issued": 3349000000, "net_debt_issued": 4050000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14669000000, "cost_of_revenue": 11104000000, "gross_profit": 3565000000, "ebit": 3116000000, "ebitda": 6069000000, "pretax_income": 1773000000, "tax_provision": -245000000, "net_income": 2018000000, "net_income_to_common": 2018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 589000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4083000000, "capital_expenditure": 10908000000, "free_cash_flow": 14991000000, "dividends_paid": 1282000000, "share_repurchases": null, "shares_issued": 3349000000, "net_debt_issued": 4050000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14669000000, "cost_of_revenue": 11104000000, "gross_profit": 3565000000, "ebit": 3116000000, "ebitda": 6069000000, "pretax_income": 1773000000, "tax_provision": -245000000, "net_income": 2018000000, "net_income_to_common": 2018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 589000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4083000000, "capital_expenditure": 1170000000, "free_cash_flow": 5253000000, "dividends_paid": 1282000000, "share_repurchases": null, "shares_issued": 3349000000, "net_debt_issued": 4050000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14669000000, "cost_of_revenue": 11104000000, "gross_profit": 3565000000, "ebit": 3116000000, "ebitda": 6069000000, "pretax_income": 1773000000, "tax_provision": -245000000, "net_income": 2018000000, "net_income_to_common": 2018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 589000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4083000000, "capital_expenditure": 1170000000, "free_cash_flow": 5253000000, "dividends_paid": 1282000000, "share_repurchases": null, "shares_issued": 3349000000, "net_debt_issued": 4050000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14669000000, "cost_of_revenue": 11104000000, "gross_profit": 3565000000, "ebit": 3116000000, "ebitda": 6069000000, "pretax_income": 1773000000, "tax_provision": -245000000, "net_income": 2018000000, "net_income_to_common": 2018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 589000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4083000000, "capital_expenditure": 1170000000, "free_cash_flow": 5253000000, "dividends_paid": 1282000000, "share_repurchases": null, "shares_issued": 3349000000, "net_debt_issued": 4050000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14669000000, "cost_of_revenue": 11104000000, "gross_profit": 3565000000, "ebit": 3116000000, "ebitda": 6069000000, "pretax_income": 1773000000, "tax_provision": -245000000, "net_income": 2018000000, "net_income_to_common": 2018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 589000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4083000000, "capital_expenditure": 1170000000, "free_cash_flow": 5253000000, "dividends_paid": 1282000000, "share_repurchases": null, "shares_issued": 3349000000, "net_debt_issued": 4050000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14669000000, "cost_of_revenue": 11104000000, "gross_profit": 3565000000, "ebit": 3116000000, "ebitda": 6069000000, "pretax_income": 1773000000, "tax_provision": -245000000, "net_income": 2018000000, "net_income_to_common": 2018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 589000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4083000000, "capital_expenditure": 1170000000, "free_cash_flow": 5253000000, "dividends_paid": 1282000000, "share_repurchases": null, "shares_issued": 3349000000, "net_debt_issued": 4050000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14669000000, "cost_of_revenue": 11104000000, "gross_profit": 3565000000, "ebit": 3116000000, "ebitda": 6069000000, "pretax_income": 1773000000, "tax_provision": -245000000, "net_income": 2018000000, "net_income_to_common": 2018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 589000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4083000000, "capital_expenditure": 1170000000, "free_cash_flow": 5253000000, "dividends_paid": 1282000000, "share_repurchases": null, "shares_issued": 3349000000, "net_debt_issued": 4050000000 } } ], "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": 3119000000, "cost_of_revenue": 1464000000, "gross_profit": 1655000000, "ebit": 924000000, "ebitda": 1613000000, "pretax_income": 526000000, "tax_provision": -60000000, "net_income": 586000000, "net_income_to_common": 586000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2010000000, "total_current_assets": 6082000000, "total_assets": 87165000000, "short_term_debt": 3616000000, "long_term_debt": 35948000000, "total_debt": 40323000000, "total_liabilities": 63108000000, "total_equity": 24057000000, "shares_outstanding": 627000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1100000000, "capital_expenditure": 2948000000, "free_cash_flow": 4048000000, "dividends_paid": 361000000, "share_repurchases": null, "shares_issued": 10000000, "net_debt_issued": 1435000000 } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3119000000, "cost_of_revenue": 1230000000, "gross_profit": 1889000000, "ebit": 557000000, "ebitda": 1219000000, "pretax_income": 526000000, "tax_provision": -60000000, "net_income": 586000000, "net_income_to_common": 586000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2010000000, "total_current_assets": 6082000000, "total_assets": 87165000000, "short_term_debt": 2510000000, "long_term_debt": 35948000000, "total_debt": 40505000000, "total_liabilities": 63108000000, "total_equity": 24057000000, "shares_outstanding": 627000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1100000000, "capital_expenditure": 2948000000, "free_cash_flow": 4048000000, "dividends_paid": 361000000, "share_repurchases": null, "shares_issued": 10000000, "net_debt_issued": 1435000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 2217000000, "gross_profit": 1804000000, "ebit": 881000000, "ebitda": 1675000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 2592000000, "long_term_debt": 34552000000, "total_debt": 39203000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 3106000000, "gross_profit": 915000000, "ebit": 881000000, "ebitda": 1649000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 2592000000, "long_term_debt": 34552000000, "total_debt": 39203000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 3106000000, "gross_profit": 915000000, "ebit": 881000000, "ebitda": 1649000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 2592000000, "long_term_debt": 34552000000, "total_debt": 39203000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 3106000000, "gross_profit": 915000000, "ebit": 881000000, "ebitda": 1649000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 2592000000, "long_term_debt": 34552000000, "total_debt": 39203000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 3106000000, "gross_profit": 915000000, "ebit": 881000000, "ebitda": 1649000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 2592000000, "long_term_debt": 34552000000, "total_debt": 39203000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 3106000000, "gross_profit": 915000000, "ebit": 881000000, "ebitda": 1649000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 2592000000, "long_term_debt": 34552000000, "total_debt": 39203000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 3106000000, "gross_profit": 915000000, "ebit": 881000000, "ebitda": 1649000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 2592000000, "long_term_debt": 34552000000, "total_debt": 39203000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 3106000000, "gross_profit": 915000000, "ebit": 881000000, "ebitda": 1649000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 2592000000, "long_term_debt": 34552000000, "total_debt": 39203000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 3106000000, "gross_profit": 915000000, "ebit": 732000000, "ebitda": 1500000000, "pretax_income": 509000000, "tax_provision": -47000000, "net_income": 556000000, "net_income_to_common": 556000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1760000000, "total_current_assets": 5882000000, "total_assets": 84828000000, "short_term_debt": 1112000000, "long_term_debt": 34552000000, "total_debt": 37723000000, "total_liabilities": 61022000000, "total_equity": 23806000000, "shares_outstanding": 626000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1697000000, "capital_expenditure": 3022000000, "free_cash_flow": 4719000000, "dividends_paid": 347000000, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 3259000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3561000000, "cost_of_revenue": 1940000000, "gross_profit": 1621000000, "ebit": 799000000, "ebitda": 1578000000, "pretax_income": 435000000, "tax_provision": -132000000, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274000000, "total_current_assets": 5014000000, "total_assets": 81371000000, "short_term_debt": 2161000000, "long_term_debt": 31832000000, "total_debt": 34781000000, "total_liabilities": 57762000000, "total_equity": 23609000000, "shares_outstanding": 597000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 209000000, "capital_expenditure": 3438000000, "free_cash_flow": 3647000000, "dividends_paid": 328000000, "share_repurchases": null, "shares_issued": 2198000000, "net_debt_issued": -245000000 } } ] }, "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": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "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 } }