{ "schema": "theclaudetrader.research_packet.v1", "generated_at": "2026-10-26T05:12:32+00:00", "snapshot_date": "2026-10-26", "about": { "site": "The Claude Trader", "what_this_is": "Evidence-first research record built from SEC XBRL, SEC Form 4 and exchange prices. Deterministic rule scores with every input linked to its source. No recommendations. fair_value_model is a labelled model estimate from SEC filings, not a price target or recommendation (method: /fair-value).", "publishes": "Facts and their provenance only; no holdings, targets, estimates or recommendations.", "how_to_answer": [ "State the snapshot date and each score's data_as_of.", "Quote scores with their status: ok = complete; partial / insufficient = a test was excluded because an input was absent or older than 550 days. Repeat each warning beside the number it affects; a 'stale' warning means the input was used but is older than 120 days (price: 7 days).", "Cite the source URL for any number you repeat.", "Say what is missing; never present holdings or targets as this site's (it has none).", "If asked for a shortlist or portfolio: build it from the user's horizon, risk, benchmark, exclusions and limits; cite inputs, explain inclusion and thesis risks; label weights as your synthesis, distinct from these deterministic scores; no promised outperformance or invented expected returns." ] }, "company": { "ticker": "EXE", "name": "Expand Energy Corp", "legal_name": "EXPAND ENERGY Corp", "cik": "0000895126", "exchange": "Nasdaq", "industry": "Crude Petroleum & Natural Gas", "sic": "1311", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false }, "price": { "value": 93.23, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 21583098248.47, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 93.23, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 231503789.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0000895126-26-000047 (231,503,789 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/exe-20260630.htm", "period_end": "2026-07-24", "accession": "0000895126-26-000047", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-07-24", "share_count_age_days_at_price_date": 91, "warning": null, "computed": "93.23 (price 2026-10-23) / 1 x 231,503,789 (shares at 2026-07-24) = 21,583,098,248" } }, "scores": { "graham": { "score": 41.2, "status": "ok", "complete": true, "passes_all": false, "summary": "Graham Defensive: 41 of 100 (ok). Adequate size: 12.12 revenue $B \u2192 5.0/5; Current ratio: 0.96 \u2192 0.0/15; Long-term debt vs working capital: None LTD / WC \u2192 0.0/15; Positive earnings each of 10 years: 5 of 10 \u2192 7.5/15; Dividends every year for 20 years: 5 of 20 \u2192 3.75/15; EPS growth, 3-yr avg now vs 10 yrs ago: -8.55 -> 6.65 \u2192 0.0/10; P/E on 3-year average EPS: 14.0 \u2192 15.0/15; P/B <= 1.5, or P/E x P/B <= 22.5: P/B 1.11, product 15.6 \u2192 10.0/10", "data_as_of": "2025-12-31", "history": [ "2013", "2025" ], "price_as_of": "2026-10-23", "coverage": null, "verification": { "verified": 2, "mismatch": 4, "unverified": 21, "not_cross_checked": 2 }, "warnings": [ "stale (warning, input still used): current-period inputs older than 120 days: Revenue; inputs older than 550 days are excluded and make the test insufficient", "4 input(s) disagree between SEC and the secondary source; see inputs" ], "components": [ { "test": "1", "name": "Adequate size", "value": 12.12, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.96, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "5 of 10", "threshold": "10 of 10", "points": 7.5, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "5 of 20", "threshold": "20 of 20", "points": 3.75, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020 ], "cross_check": { "verified_years": [ 2016, 2017 ], "mismatch_years": [ 2013, 2014, 2015 ], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ] }, "note": "3 year(s) where Yahoo and XBRL disagree" }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "-8.55 -> 6.65", "threshold": ">= +33%", "points": 0.0, "max": 10, "note": "base period average not positive" }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 14.0, "threshold": "<= 15", "points": 15.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 1.11, product 15.6", "threshold": "<= 1.5 or <= 22.5", "points": 10.0, "max": 10 } ], "rules_url": "https://theclaudetrader.com/p/graham" }, "magic_formula": { "score": 56.5, "status": "ok", "complete": true, "passes_all": null, "summary": "Magic Formula: 56 of 100 (ok). Earnings yield (EBIT/EV): 14.12 % (rank 2); Return on capital (EBIT/(NWC+PPE)): 15.05 % (rank 165); Combined rank: 167 of 199", "data_as_of": "2026-03-31", "history": [ null, null ], "price_as_of": "2026-10-23", "coverage": null, "verification": null, "warnings": [ "stale (warning, input still used): current-period inputs older than 120 days: operating_income_q, debt_incl_current; inputs older than 550 days are excluded and make the test insufficient" ], "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 14.12, "unit": "%", "rank": 2, "note": "EBIT trailing twelve months; EV = market cap + debt (5,008,000,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 15.05, "unit": "%", "rank": 165, "note": "net working capital -123,000,000 used as reported" }, { "name": "Combined rank", "value": 167, "of": 199 } ], "rules_url": "https://theclaudetrader.com/p/magic_formula" }, "momentum": { "score": 37.3, "status": "ok", "complete": true, "passes_all": null, "summary": "Momentum: 37 of 100 (ok). 12-1 month return: -14.8 % \u2192 9.7/50; 6 month return: -2.0 % \u2192 7.5/20; Price / 52-week high: 0.772 \u2192 11.6/15; Volatility penalty (60d annualised): 26.2 % \u2192 8.5/15", "data_as_of": "2026-10-23", "history": [ null, null ], "price_as_of": "2026-10-23", "coverage": null, "verification": null, "warnings": [], "components": [ { "name": "12-1 month return", "value": -14.8, "unit": "%", "percentile": 19.4, "points": 9.7, "max": 50 }, { "name": "6 month return", "value": -2.0, "unit": "%", "percentile": 37.7, "points": 7.5, "max": 20 }, { "name": "Price / 52-week high", "value": 0.772, "points": 11.6, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 26.2, "unit": "%", "points": 8.5, "max": 15 } ], "rules_url": "https://theclaudetrader.com/p/momentum" }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "passes_all": null, "summary": "Insider: 0 of 100 (no open-market transactions in window). Open-market buy value / market cap (percentile among buyers): 0.0 bp \u2192 0.0/35; Distinct buyers: 0 \u2192 0.0/25; Buyer seniority: 0.0 \u2192 0.0/20; Recency (half-life 30d): 0.0 \u2192 0.0/10; Sales penalty (excludes 10b5-1 plan sales): 0.0 bp \u2192 -0.0/0", "data_as_of": "2026-10-23", "history": [ null, null ], "price_as_of": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "verification": null, "warnings": [], "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "rules_url": "https://theclaudetrader.com/p/insider" }, "buffett": { "score": 56.9, "status": "ok", "complete": true, "passes_all": false, "summary": "Buffett Quality: 57 of 100 (ok). Average return on equity (net income / year-end equity): 28.2% over 7 yrs \u2192 25.0/25; Profitable every year: 5 of 10 \u2192 7.5/15; Net income growth, 3-yr average now vs start of window: base or latest average not positive \u2192 0.0/10; Borrowings / 3-yr average earnings (years to repay): 4.3 years \u2192 14.0/15; Operating margin, 5-yr average: 17.3% \u2192 7.8/10; Free cash flow / net income, 5-yr (operating cash flow minus capex): 0.39 \u2192 0.0/10; Owner-earnings yield (3-yr avg free cash flow / market cap): 3.7% \u2192 2.6/15", "data_as_of": "2026-03-31", "history": [ "2016", "2025" ], "price_as_of": "2026-10-23", "coverage": null, "verification": { "verified": 0, "mismatch": 0, "unverified": 45, "not_cross_checked": 2 }, "warnings": [ "stale (warning, input still used): current-period inputs older than 120 days: debt_incl_current; inputs older than 550 days are excluded and make the test insufficient" ], "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "28.2% over 7 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "5 of 10", "threshold": "all years", "points": 7.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "base or latest average not positive", "threshold": ">= +10%", "points": 0.0, "max": 10, "note": "growth rate undefined" }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 4.3, "threshold": "<= 4", "points": 14.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "17.3%", "threshold": ">= 20%", "points": 7.8, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.39", "threshold": ">= 1.0", "points": 0.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "3.7%", "threshold": ">= 7%", "points": 2.6, "max": 15 } ], "rules_url": "https://theclaudetrader.com/p/buffett" }, "lynch": { "score": 26.4, "status": "partial: 1, 2, 5", "complete": false, "passes_all": false, "summary": "Lynch GARP: 26 of 100 (partial: 1, 2, 5). PEG: P/E divided by 5-yr EPS growth (in % points): insufficient (needs diluted EPS for the last fiscal year and five years earlier); EPS growth, 5-yr compound rate: insufficient (needs diluted EPS for the last fiscal year and five years earlier); P/E on latest annual EPS: 12.3 \u2192 10.0/10; Borrowings / equity: 0.26 \u2192 15.0/15; Years of the last 5 in which EPS rose: insufficient (needs six consecutive fiscal years of diluted EPS); Net cash (cash minus borrowings) / market cap: -20.1% \u2192 1.4/10", "data_as_of": "2026-03-31", "history": [ "2025", "2025" ], "price_as_of": "2026-10-23", "coverage": null, "verification": { "verified": 0, "mismatch": 0, "unverified": 4, "not_cross_checked": 1 }, "warnings": [ "partial score: tests 1, 2, 5 could not be computed; not comparable with complete scores", "stale (warning, input still used): current-period inputs older than 120 days: debt_incl_current; inputs older than 550 days are excluded and make the test insufficient" ], "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": null, "max": 30, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": null, "max": 20, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "3", "name": "P/E on latest annual EPS", "value": 12.3, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.26, "threshold": "<= 0.5", "points": 15.0, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": null, "threshold": "5 of 5", "points": null, "max": 15, "note": "needs six consecutive fiscal years of diluted EPS" }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-20.1%", "threshold": ">= +10%", "points": 1.4, "max": 10 } ], "rules_url": "https://theclaudetrader.com/p/lynch" }, "graham_enterprising": { "score": 42.0, "status": "partial: 5", "complete": false, "passes_all": false, "summary": "Graham Enterprising: 42 of 100 (partial: 5). Current ratio: 0.96 \u2192 0.0/15; Borrowings vs working capital: None \u2192 0.0/15; No earnings deficit in the last 5 years: 4 of 5 profitable \u2192 12.0/15; Pays a current dividend: yes \u2192 10.0/10; EPS higher than five years earlier: insufficient (needs diluted EPS for the last fiscal year and five years earlier); Price / book value per share: 1.11 \u2192 20.0/20; Price / net current asset value per share (current assets minus all liabilities): None \u2192 0.0/15", "data_as_of": "2026-06-30", "history": [ "2021", "2025" ], "price_as_of": "2026-10-23", "coverage": null, "verification": { "verified": 0, "mismatch": 0, "unverified": 8, "not_cross_checked": 3 }, "warnings": [ "partial score: tests 5 could not be computed; not comparable with complete scores" ], "components": [ { "test": "1", "name": "Current ratio", "value": 0.96, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "4 of 5 profitable", "threshold": "5 of 5", "points": 12.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": null, "threshold": "higher", "points": null, "max": 10, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "6", "name": "Price / book value per share", "value": 1.11, "threshold": "<= 1.2", "points": 20.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "rules_url": "https://theclaudetrader.com/p/graham_enterprising" }, "piotroski": { "score": 100.0, "status": "ok", "complete": true, "passes_all": true, "summary": "Piotroski F-Score: 100 of 100 (ok). Return on assets is positive: 6.4% \u2192 11.11111111111111/11.11111111111111; Operating cash flow is positive: 4,575M \u2192 11.11111111111111/11.11111111111111; Return on assets improved on the prior year: -2.6% -> 6.4% \u2192 11.11111111111111/11.11111111111111; Operating cash flow exceeds net income (accruals): 4,575M vs 1,819M \u2192 11.11111111111111/11.11111111111111; Long-term debt / assets fell: 19.0% -> 17.7% \u2192 11.11111111111111/11.11111111111111; Current ratio improved: 0.64 -> 1.01 \u2192 11.11111111111111/11.11111111111111; No new shares issued (share count did not rise): 238M -> 232M \u2192 11.11111111111111/11.11111111111111; Operating margin improved (stand-in for gross margin, which the dataset does not carry): -19.0% -> 20.4% \u2192 11.11111111111111/11.11111111111111; Asset turnover (revenue / assets) improved: 0.15 -> 0.43 \u2192 11.11111111111111/11.11111111111111", "data_as_of": null, "history": [ "2024", "2026" ], "price_as_of": null, "coverage": null, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "warnings": [], "components": [ { "test": "1", "name": "Return on assets is positive", "value": "6.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "4,575M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "-2.6% -> 6.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "4,575M vs 1,819M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "19.0% -> 17.7%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.64 -> 1.01", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "238M -> 232M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "-19.0% -> 20.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.15 -> 0.43", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "rules_url": "https://theclaudetrader.com/p/piotroski" } }, "inputs_by_philosophy": { "graham": [ { "name": "Price (close, per traded unit)", "value": 93.23, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 12124000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24288346, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 2842000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24340550, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2965000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24367458, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 3685000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24417871, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 19410000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24500308, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": -3493000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512619000146/", "period": "2016-12-31", "accession": "0000895126-19-000146", "fact_id": 20687482, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": -505000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000022/", "period": "2017-12-31", "accession": "0000895126-21-000022", "fact_id": 20694179, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 226000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000078/", "period": "2018-12-31", "accession": "0000895126-21-000078", "fact_id": 20700683, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -308000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512622000029/", "period": "2019-12-31", "accession": "0000895126-22-000029", "fact_id": 20707061, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -9734000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512623000022/", "period": "2020-12-31", "accession": "0000895126-23-000022", "fact_id": 20713528, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 6328000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000110465926048155/", "period": "2021-12-31", "accession": "0001104659-26-048155", "fact_id": 20720190, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 4936000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2022-12-31", "accession": "0000895126-25-000021", "fact_id": 20727325, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2419000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 20734332, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20740892, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1819000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24293536, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/EXE/history?filter=div", "period": null, "verified": "mismatch", "note": "XBRL dividends-per-share facts cover 5 of the 20 years; disagree on [2013, 2014, 2015]" }, { "name": "Dividends per share FY2013 (XBRL)", "value": 0.35, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512616000395/", "period": "2013-12-31", "accession": "0000895126-16-000395", "fact_id": 20886405, "verified": "mismatch", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.35, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512617000068/", "period": "2014-12-31", "accession": "0000895126-17-000068", "fact_id": 20888243, "verified": "mismatch", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 0.0875, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512618000060/", "period": "2015-12-31", "accession": "0000895126-18-000060", "fact_id": 20890082, "verified": "mismatch", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.0, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512618000060/", "period": "2016-12-31", "accession": "0000895126-18-000060", "fact_id": 20891900, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.0, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512618000060/", "period": "2017-12-31", "accession": "0000895126-18-000060", "fact_id": 20893676, "verified": "verified", "age_days": 3221 }, { "name": "EPS diluted FY2014", "value": 1.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512617000068/", "period": "2014-12-31", "accession": "0000895126-17-000068", "fact_id": 20758284, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": -22.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512618000060/", "period": "2015-12-31", "accession": "0000895126-18-000060", "fact_id": 20762640, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": -5.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512619000146/", "period": "2016-12-31", "accession": "0000895126-19-000146", "fact_id": 20766766, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 16.92, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 20799167, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": -4.55, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20805043, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 7.57, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24299625, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 231503789.0, "kind": "current", "source": "SEC cover page 10-Q 0000895126-26-000047 (231,503,789 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/exe-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/R1.htm", "period": "2026-07-24", "accession": "0000895126-26-000047", "fact_id": 24599869, "age_days": 94, "stale": false } ], "magic_formula": [ { "name": "operating_income", "value": 2471000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24304906, "age_days": 299 }, { "name": "operating_income_q", "value": 1531000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000028/", "period": "2026-03-31", "accession": "0000895126-26-000028", "fact_id": 23918427, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": -268000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000028/", "period": "2025-03-31", "accession": "0000895126-26-000028", "fact_id": 23931682, "age_days": 574 }, { "name": "operating_income_q", "value": 661000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 23914426, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 1269000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-06-30", "accession": "0000895126-26-000047", "fact_id": 23927389, "age_days": 483 }, { "name": "current_assets", "value": 2842000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24340550, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2965000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24367458, "age_days": 118, "stale": false }, { "name": "cash", "value": 663000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24533975, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 24450000000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24560338, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 5008000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000028/", "period": "2026-03-31", "accession": "0000895126-26-000028", "fact_id": 24430895, "age_days": 209, "stale": true }, { "name": "shares_out", "value": 231503789.0, "kind": "current", "source": "SEC cover page 10-Q 0000895126-26-000047 (231,503,789 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/exe-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/R1.htm", "period": "2026-07-24", "accession": "0000895126-26-000047", "fact_id": 24599869, "age_days": 94, "stale": false }, { "name": "Price (close)", "value": 93.23, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebt (incl. current maturities)" } ], "momentum": [ { "name": "Adjusted close series (14 months)", "value": 93.23, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ], "insider": [], "buffett": [ { "name": "Price (close, per traded unit)", "value": 93.23, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 226000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000078/", "period": "2018-12-31", "accession": "0000895126-21-000078", "fact_id": 20700683, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 2092000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000022/", "period": "2018-12-31", "accession": "0000895126-21-000022", "fact_id": 22761775, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -308000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512622000029/", "period": "2019-12-31", "accession": "0000895126-22-000029", "fact_id": 20707061, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 4364000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000078/", "period": "2019-12-31", "accession": "0000895126-21-000078", "fact_id": 22786800, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2021", "value": 6328000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000110465926048155/", "period": "2021-12-31", "accession": "0001104659-26-048155", "fact_id": 20720190, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 5671000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2021-12-31", "accession": "0000895126-25-000021", "fact_id": 22837503, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 4936000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2022-12-31", "accession": "0000895126-25-000021", "fact_id": 20727325, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 9124000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2022-12-31", "accession": "0000895126-26-000011", "fact_id": 22865676, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2419000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 20734332, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 10729000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 22893362, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20740892, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 17565000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2024-12-31", "accession": "0000895126-26-000047", "fact_id": 22918990, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1819000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24293536, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 18578000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-12-31", "accession": "0000895126-26-000047", "fact_id": 24476749, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": -3493000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512619000146/", "period": "2016-12-31", "accession": "0000895126-19-000146", "fact_id": 20687482, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": -505000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000022/", "period": "2017-12-31", "accession": "0000895126-21-000022", "fact_id": 20694179, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 226000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000078/", "period": "2018-12-31", "accession": "0000895126-21-000078", "fact_id": 20700683, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": -308000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512622000029/", "period": "2019-12-31", "accession": "0000895126-22-000029", "fact_id": 20707061, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -9734000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512623000022/", "period": "2020-12-31", "accession": "0000895126-23-000022", "fact_id": 20713528, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 6328000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000110465926048155/", "period": "2021-12-31", "accession": "0001104659-26-048155", "fact_id": 20720190, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 4936000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2022-12-31", "accession": "0000895126-25-000021", "fact_id": 20727325, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2419000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 20734332, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20740892, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1819000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24293536, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 5008000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000028/", "period": "2026-03-31", "accession": "0000895126-26-000028", "fact_id": 24430895, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Operating income FY2021", "value": 938000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512624000013/", "period": "2021-12-31", "accession": "0000895126-24-000013", "fact_id": 20860000, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 5549000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512624000013/", "period": "2021-12-31", "accession": "0000895126-24-000013", "fact_id": 20639381, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 3780000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2022-12-31", "accession": "0000895126-25-000021", "fact_id": 20865812, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 11743000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2022-12-31", "accession": "0000895126-25-000021", "fact_id": 20644565, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 3142000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 20871510, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 8721000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 20649741, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": -803000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20876802, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 4235000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20654732, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 2471000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24304906, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 12124000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24288346, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 1809000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512624000013/", "period": "2021-12-31", "accession": "0000895126-24-000013", "fact_id": 20956989, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 669000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512624000013/", "period": "2021-12-31", "accession": "0000895126-24-000013", "fact_id": 21025212, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 4125000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2022-12-31", "accession": "0000895126-25-000021", "fact_id": 20964000, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 1823000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2022-12-31", "accession": "0000895126-25-000021", "fact_id": 21029654, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 2380000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 20970893, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 1829000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 21034004, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 1565000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20977353, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 1557000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 21038150, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 4575000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24311602, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 2736000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24317284, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 231503789.0, "kind": "current", "source": "SEC cover page 10-Q 0000895126-26-000047 (231,503,789 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/exe-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/R1.htm", "period": "2026-07-24", "accession": "0000895126-26-000047", "fact_id": 24599869, "age_days": 94, "stale": false } ], "lynch": [ { "name": "Price (close, per traded unit)", "value": 93.23, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 7.57, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24299625, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 5008000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000028/", "period": "2026-03-31", "accession": "0000895126-26-000028", "fact_id": 24430895, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "equity", "value": 19410000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24500308, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 663000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24533975, "verified": "unverified", "age_days": 118, "stale": false } ], "graham_enterprising": [ { "name": "Price (close, per traded unit)", "value": 93.23, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 2842000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24340550, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2965000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24367458, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 6328000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000110465926048155/", "period": "2021-12-31", "accession": "0001104659-26-048155", "fact_id": 20720190, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 4936000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "period": "2022-12-31", "accession": "0000895126-25-000021", "fact_id": 20727325, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2419000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2023-12-31", "accession": "0000895126-26-000011", "fact_id": 20734332, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20740892, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 1819000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24293536, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/EXE/history?filter=div", "period": null }, { "name": "equity", "value": 19410000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-06-30", "accession": "0000895126-26-000047", "fact_id": 24500308, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 231503789.0, "kind": "current", "source": "SEC cover page 10-Q 0000895126-26-000047 (231,503,789 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/exe-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/R1.htm", "period": "2026-07-24", "accession": "0000895126-26-000047", "fact_id": 24599869, "age_days": 94, "stale": false } ], "piotroski": [ { "name": "net_income 2025-12-31", "value": 1819000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24293536, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 28287000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-12-31", "accession": "0000895126-26-000047", "fact_id": 24376366, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 4575000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24311602, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 1819000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24293536, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": -714000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20740892, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 28287000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-12-31", "accession": "0000895126-26-000047", "fact_id": 24376366, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 27894000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 21929010, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 4575000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24311602, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 1819000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001104659-26-048155)", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24293536, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 5009000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-12-31", "accession": "0000895126-26-000047", "fact_id": 24410179, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 5291000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 22085419, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 28287000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-12-31", "accession": "0000895126-26-000047", "fact_id": 24376366, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 27894000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 21929010, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 2916000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-12-31", "accession": "0000895126-26-000047", "fact_id": 24322268, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 1997000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 21323222, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 2901000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-12-31", "accession": "0000895126-26-000047", "fact_id": 24349228, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 3123000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 21596113, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-24", "value": 231503789.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2026-07-24", "accession": "0000895126-26-000047", "fact_id": 24588903, "verified": "unverified", "age_days": 94 }, { "name": "shares_out 2025-07-24", "value": 238145675.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000084/", "period": "2025-07-24", "accession": "0000895126-25-000084", "fact_id": 24578013, "verified": "unverified", "age_days": 459 }, { "name": "operating_income 2025-12-31", "value": 2471000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24304906, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": -803000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20876802, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 12124000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24288346, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 4235000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20654732, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 12124000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2025-12-31", "accession": "0000895126-26-000011", "fact_id": 24288346, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 4235000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 20654732, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 28287000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000047/", "period": "2025-12-31", "accession": "0000895126-26-000047", "fact_id": 24376366, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 27894000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "period": "2024-12-31", "accession": "0000895126-26-000011", "fact_id": 21929010, "verified": "unverified", "age_days": 664 } ] }, "earnings_record": { "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 724000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512616000395/", "accession": "0000895126-16-000395" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1917000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512617000068/", "accession": "0000895126-17-000068" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": -14567000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512618000060/", "accession": "0000895126-18-000060" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": -3493000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512619000146/", "accession": "0000895126-19-000146" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": -505000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000022/", "accession": "0000895126-21-000022" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 226000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000078/", "accession": "0000895126-21-000078" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": -308000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512622000029/", "accession": "0000895126-22-000029" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -9734000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512623000022/", "accession": "0000895126-23-000022" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 6328000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000110465926048155/", "accession": "0001104659-26-048155" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 4936000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "accession": "0000895126-25-000021" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 2419000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": -714000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 1819000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 0.73, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512616000395/", "accession": "0000895126-16-000395", "value_reported": 0.73, "split_factor": 1.0, "split_basis": null }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1.87, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512617000068/", "accession": "0000895126-17-000068", "value_reported": 1.87, "split_factor": 1.0, "split_basis": null }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": -22.26, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512618000060/", "accession": "0000895126-18-000060", "value_reported": -22.26, "split_factor": 1.0, "split_basis": null }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": -5.26, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512619000146/", "accession": "0000895126-19-000146", "value_reported": -5.26, "split_factor": 1.0, "split_basis": null }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": -139.32, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000022/", "accession": "0000895126-21-000022", "value_reported": -139.32, "split_factor": 1.0, "split_basis": null }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 29.26, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000078/", "accession": "0000895126-21-000078", "value_reported": 29.26, "split_factor": 1.0, "split_basis": null }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": -49.97, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512622000029/", "accession": "0000895126-22-000029", "value_reported": -49.97, "split_factor": 1.0, "split_basis": null }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -998.26, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512623000022/", "accession": "0000895126-23-000022", "value_reported": -998.26, "split_factor": 1.0, "split_basis": null }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 8.12, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512624000013/", "accession": "0000895126-24-000013", "value_reported": 8.12, "split_factor": 1.0, "split_basis": null }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 33.36, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "accession": "0000895126-25-000021", "value_reported": 33.36, "split_factor": 1.0, "split_basis": null }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 16.92, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011", "value_reported": 16.92, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": -4.55, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011", "value_reported": -4.55, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 7.57, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011", "value_reported": 7.57, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 19080000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512616000395/", "accession": "0000895126-16-000395" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 23125000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512617000068/", "accession": "0000895126-17-000068" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 12764000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512618000060/", "accession": "0000895126-18-000060" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 8705000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512619000146/", "accession": "0000895126-19-000146" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 10039000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000022/", "accession": "0000895126-21-000022" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 10030000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512621000078/", "accession": "0000895126-21-000078" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 8532000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512622000029/", "accession": "0000895126-22-000029" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 5240000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512623000022/", "accession": "0000895126-23-000022" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 5549000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512624000013/", "accession": "0000895126-24-000013" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 11743000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512625000021/", "accession": "0000895126-25-000021" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 8721000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 4235000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 12124000000.0, "url": "https://www.sec.gov/Archives/edgar/data/895126/000089512626000011/", "accession": "0000895126-26-000011" } ], "dividend_years": [ 2021, 2022, 2023, 2024, 2025, 2026 ] }, "insider_activity": { "coverage_through": "2026-10-23", "window_start": "2026-07-28", "missing_days": 3, "recent_transactions": [ { "txn_date": "2026-06-12", "insider_name": "Wichterich Michael", "role": "CEO", "code": "P", "shares": 1000.0, "price": 88.9, "value": 88900.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/895126/000184084526000009/" }, { "txn_date": "2026-06-04", "insider_name": "Teunissen Marcel", "role": "CFO", "code": "P", "shares": 2000.0, "price": 92.88, "value": 185760.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/895126/000173093526000011/" }, { "txn_date": "2026-06-04", "insider_name": "Wichterich Michael", "role": "CEO", "code": "P", "shares": 1000.0, "price": 93.36, "value": 93360.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/895126/000184084526000006/" }, { "txn_date": "2026-05-07", "insider_name": "Teunissen Marcel", "role": "CFO", "code": "P", "shares": 2000.0, "price": 96.43, "value": 192860.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/895126/000173093526000009/" } ] }, "filings_and_news": { "sec_filing_index": "https://www.sec.gov/edgar/browse/?CIK=0000895126", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000895126&type=8-K", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000895126&type=4", "xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000895126.json", "news_items": [], "note": "Press releases are filed as 8-K exhibits; the 8-K link lists them with dates." }, "peer_context": { "graham": { "industry": "Crude Petroleum & Natural Gas", "scored_peers": 5, "rank": 5, "median": 52.9, "top_peers": [ { "ticker": "EOG", "score": 65.8 }, { "ticker": "DVN", "score": 55.5 }, { "ticker": "EQT", "score": 52.9 }, { "ticker": "OXY", "score": 47.7 }, { "ticker": "EXE", "score": 41.2 } ] }, "magic_formula": { "industry": "Crude Petroleum & Natural Gas", "scored_peers": 4, "rank": null, "median": null }, "momentum": { "industry": "Crude Petroleum & Natural Gas", "scored_peers": 7, "rank": 7, "median": 75.3, "top_peers": [ { "ticker": "APA", "score": 83.5 }, { "ticker": "EOG", "score": 77.4 }, { "ticker": "DVN", "score": 76.1 }, { "ticker": "OXY", "score": 75.3 }, { "ticker": "FANG", "score": 69.1 } ] }, "insider": { "industry": "Crude Petroleum & Natural Gas", "scored_peers": 7, "rank": 2, "median": 0.0, "top_peers": [ { "ticker": "DVN", "score": 40.7 }, { "ticker": "APA", "score": 0.0 }, { "ticker": "EOG", "score": 0.0 }, { "ticker": "EQT", "score": 0.0 }, { "ticker": "EXE", "score": 0.0 } ] }, "buffett": { "industry": "Crude Petroleum & Natural Gas", "scored_peers": 3, "rank": null, "median": null }, "lynch": { "industry": "Crude Petroleum & Natural Gas", "scored_peers": 6, "rank": null, "median": 33.8 }, "graham_enterprising": { "industry": "Crude Petroleum & Natural Gas", "scored_peers": 6, "rank": null, "median": 51.0 }, "piotroski": { "industry": "Crude Petroleum & Natural Gas", "scored_peers": 4, "rank": null, "median": null } }, "dossier": null, "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=EXE", "finviz": "https://finviz.com/quote.ashx?t=EXE", "stockanalysis": "https://stockanalysis.com/stocks/exe/", "seeking_alpha": "https://seekingalpha.com/symbol/EXE", "openinsider": "http://openinsider.com/search?q=EXE", "google_news": "https://news.google.com/rss/search?q=EXE+stock" }, "limits": [ "Lynch GARP: partial, missing tests 1, 2, 5", "Graham Enterprising: partial, missing tests 5", "News is not collected for this ticker; use the SEC 8-K and press-release links below" ], "machine_readable": { "stock_json": "https://theclaudetrader.com/s/EXE.json", "stock_md": "https://theclaudetrader.com/s/EXE.md", "packet": "https://theclaudetrader.com/r/EXE.json", "grid": "https://theclaudetrader.com/grid.json", "openapi": "https://theclaudetrader.com/openapi.json", "index": "https://theclaudetrader.com/llms.txt" }, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/EXE; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation." }