The Claude Trader

Grid › Surgical & Medical Instruments & Apparatus

BAX Baxter International Inc

NYSE, CIK 0000010456, fiscal year ends 12/31. Last price 25.3 on 2026-10-23, market value 13.1 billion dollars.

Machine-readable: BAX.json, BAX.md. Sections: Graham Defensive, Magic Formula, Momentum, Insider, Buffett Quality, Lynch GARP, Graham Enterprising, Piotroski F-Score, earnings record, insiders, filings and links.

PhilosophyScoreStatusCurrent inputs as ofHistory usedPriceVerificationRules
Graham Defensive 51 ok 2025-12-31
stale: Revenue, lt_debt
2013–2025 2026-10-23 14 verified, 21 unverified method
Magic Formula 0 ok 2025-12-31
stale: operating_income_q, debt_incl_current
— 2026-10-23 — method
Momentum 60 ok 2026-10-23 — 2026-10-23 — method
Insider 0 no open-market transactions in window 2026-10-23 — — — method
Buffett Quality 20 ok 2025-12-31
stale: debt_incl_current
2016–2025 2026-10-23 0 verified, 48 unverified method
Lynch GARP 6 ok 2025-12-31
stale: debt_incl_current
2020–2025 2026-10-23 0 verified, 6 unverified method
Graham Enterprising 36 ok 2025-12-31
stale: debt_incl_current
2020–2025 2026-10-23 0 verified, 12 unverified method
Piotroski F-Score 44 ok — 2024–2026 — 0 verified, 27 unverified method

Market value, source trail

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

InputValueUnitPeriod / dateSource
Traded price25.3USD per traded unit (share or ADS)2026-10-23Yahoo Finance
SEC shares outstanding516,995,999underlying shares2026-07-23SEC cover page 10-Q 0001628280-26-051118 (516,995,999 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/bax-20260630.htm 0001628280-26-051118
Depositary ratio1.0underlying shares per traded unit domestic 10-K filer; SEC shares are the traded units
Market value price date × latest reported shares13,079,998,775USD2026-10-23
shares at 2026-07-23
25.3 (price 2026-10-23) / 1 x 516,995,999 (shares at 2026-07-23) = 13,079,998,775

Graham Defensive

51 of 100. ok. How this is scored.

Test or factorValueThresholdPoints
1 Adequate size11.24 revenue $B>= 15.0 / 5
2a Current ratio1.95>= 2.014.2 / 15
2b Long-term debt vs working capital2.79 LTD / WC<= 1.00.0 / 15
3 Positive earnings each of 10 years7 of 1010 of 1010.5 / 15
4 Dividends every year for 20 years20 of 20 XBRL check: 13 years agree, 7 unverified20 of 2015.0 / 15
5 EPS growth, 3-yr avg now vs 10 yrs ago5.11 -> 0.70 (-86%)>= +33%0.0 / 10
6 P/E on 3-year average EPS36.3<= 150.0 / 15
7 P/B <= 1.5, or P/E x P/B <= 22.5P/B 2.11, product 76.5<= 1.5 or <= 22.55.9 / 10
Inputs, 37 numbers with their sources
InputValuePeriodSourceCheck
Price (close, per traded unit)25.32026-10-23Alpaca Market Data (consolidated SIP daily bar)not cross-checked
Revenue11244000000.02025-12-31 staleSEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-26-007733unverified
current_assets6989000000.02026-06-30SEC XBRL AssetsCurrent 0001628280-26-051118unverified
current_liabilities3591000000.02026-06-30SEC XBRL LiabilitiesCurrent 0001628280-26-051118unverified
lt_debt9473000000.02025-12-31 staleSEC XBRL LongTermDebtAndCapitalLeaseObligations 0001628280-26-007733unverified
equity6206000000.02026-06-30SEC XBRL StockholdersEquity 0001628280-26-051118unverified
Net income FY20164965000000.02016-12-31 historySEC XBRL NetIncomeLoss 0001564590-19-003727unverified
Net income FY2017602000000.02017-12-31 historySEC XBRL NetIncomeLoss 0001628280-20-003693unverified
Net income FY20181546000000.02018-12-31 historySEC XBRL NetIncomeLoss 0001628280-21-008034unverified
Net income FY20191001000000.02019-12-31 historySEC XBRL NetIncomeLoss 0001628280-22-003432unverified
Net income FY20201102000000.02020-12-31 historySEC XBRL NetIncomeLoss 0001628280-23-002864unverified
Net income FY20211284000000.02021-12-31 historySEC XBRL NetIncomeLoss 0001628280-24-003932unverified
Net income FY2022-2433000000.02022-12-31 historySEC XBRL NetIncomeLoss 0001628280-25-007201unverified
Net income FY20232656000000.02023-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Net income FY2024-649000000.02024-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Net income FY2025-957000000.02025-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Dividend years (Yahoo)[2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026] historyYahoo Finance dividend historyverified (partly: XBRL covers 13 of 20 years)
Dividends per share FY2013 (XBRL)1.922013-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001193125-16-479471verified
Dividends per share FY2014 (XBRL)2.052014-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001564590-17-002240verified
Dividends per share FY2015 (XBRL)1.272015-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001564590-18-022264verified
Dividends per share FY2016 (XBRL)0.512016-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001564590-19-003727verified
Dividends per share FY2017 (XBRL)0.612017-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-20-003693verified
Dividends per share FY2018 (XBRL)0.732018-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-21-008034verified
Dividends per share FY2019 (XBRL)0.852019-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-22-003432verified
Dividends per share FY2020 (XBRL)0.9552020-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-23-002864verified
Dividends per share FY2021 (XBRL)1.0852021-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-24-003932verified
Dividends per share FY2022 (XBRL)1.152022-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-25-007201verified
Dividends per share FY2023 (XBRL)1.162023-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-26-007733verified
Dividends per share FY2024 (XBRL)1.042024-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-26-007733verified
Dividends per share FY2025 (XBRL)0.522025-12-31 historySEC XBRL CommonStockDividendsPerShareDeclared 0001628280-26-007733verified
EPS diluted FY20144.562014-12-31 historySEC XBRL EarningsPerShareDiluted 0001564590-17-002240unverified
EPS diluted FY20151.762015-12-31 historySEC XBRL EarningsPerShareDiluted 0001564590-18-022264unverified
EPS diluted FY20169.012016-12-31 historySEC XBRL EarningsPerShareDiluted 0001564590-19-003727unverified
EPS diluted FY20235.232023-12-31 historySEC XBRL EarningsPerShareDiluted 0001628280-26-007733unverified
EPS diluted FY2024-1.272024-12-31 historySEC XBRL EarningsPerShareDiluted 0001628280-26-007733unverified
EPS diluted FY2025-1.872025-12-31 historySEC XBRL EarningsPerShareDiluted 0001628280-26-007733unverified
Shares outstanding516995999.02026-07-23SEC cover page 10-Q 0001628280-26-051118 (516,995,999 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/bax-20260630.htm 0001628280-26-051118not cross-checked

Magic Formula

0 of 100. ok. How this is scored.

Test or factorValueThresholdPoints
Earnings yield (EBIT/EV) EBIT trailing twelve months; EV = market cap + debt (9,438,000,000) - cash-1.35 % (rank 198)
Return on capital (EBIT/(NWC+PPE)) net working capital 3,398,000,000 used as reported-4.34 % (rank 196)
Combined rank394
Inputs, 14 numbers with their sources
InputValuePeriodSourceCheck
operating_income-308000000.02025-12-31 historySEC XBRL OperatingIncomeLoss 0001628280-26-007733not cross-checked
operating_income_q66000000.02026-03-31 staleSEC XBRL OperatingIncomeLoss (quarter CY2026Q1) 0001628280-26-028962not cross-checked
operating_income_q58000000.02025-03-31 historySEC XBRL OperatingIncomeLoss (quarter CY2025Q1) 0001628280-26-028962not cross-checked
operating_income_q217000000.02026-06-30SEC XBRL OperatingIncomeLoss (quarter CY2026Q2) 0001628280-26-051118not cross-checked
operating_income_q191000000.02025-06-30 historySEC XBRL OperatingIncomeLoss (quarter CY2025Q2) 0001628280-26-051118not cross-checked
current_assets6989000000.02026-06-30SEC XBRL AssetsCurrent 0001628280-26-051118not cross-checked
current_liabilities3591000000.02026-06-30SEC XBRL LiabilitiesCurrent 0001628280-26-051118not cross-checked
cash2150000000.02026-06-30SEC XBRL CashAndCashEquivalentsAtCarryingValue 0001628280-26-051118not cross-checked
ppe_net2913000000.02026-06-30SEC XBRL PropertyPlantAndEquipmentNet 0001628280-26-051118not cross-checked
debt_incl_current9438000000.02025-12-31 staleSEC XBRL LongTermDebt 0001628280-26-007733not cross-checked
debt_short0.02026-06-30SEC XBRL ShortTermBorrowings 0001628280-26-051118not cross-checked
shares_out516995999.02026-07-23SEC cover page 10-Q 0001628280-26-051118 (516,995,999 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/bax-20260630.htm 0001628280-26-051118not cross-checked
Price (close)25.32026-10-23Yahoo Finance / Alpaca Market Datanot cross-checked
notedebt = LongTermDebt (incl. current maturities) + short-term borrowingsnot cross-checked

Momentum

60 of 100. ok. How this is scored.

Test or factorValueThresholdPoints
12-1 month return2.4 % (percentile 44.0)22.0 / 50
6 month return37.5 % (percentile 91.1)18.2 / 20
Price / 52-week high0.89313.4 / 15
Volatility penalty (60d annualised)30.7 %6.1 / 15
Inputs, 1 numbers with their sources
InputValuePeriodSourceCheck
Adjusted close series (14 months)25.32026-10-23Yahoo Finance / Alpaca Market Data daily historynot cross-checked

Insider

0 of 100. no open-market transactions in window. How this is scored. Form 4 data loaded through 2026-10-23

Test or factorValueThresholdPoints
Open-market buy value / market cap (percentile among buyers)0.0 bp0.0 / 35
Distinct buyers00.0 / 25
Buyer seniority0.00.0 / 20
Recency (half-life 30d)0.00.0 / 10
Sales penalty (excludes 10b5-1 plan sales)0.0 bp-0.0 / 0
Inputs, 0 numbers with their sources
InputValuePeriodSourceCheck

Buffett Quality

20 of 100. ok. How this is scored.

Test or factorValueThresholdPoints
1 Average return on equity (net income / year-end equity)3.0% over 8 yrs>= 15%0.0 / 25
2 Profitable every year7 of 10all years10.5 / 15
3 Net income growth, 3-yr average now vs start of window-23.9% a year>= +10%0.0 / 10
4 Borrowings / 3-yr average earnings (years to repay) LongTermDebt (incl. current maturities) + short-term borrowings27.0 years<= 40.0 / 15
5 Operating margin, 5-yr average-2.6%>= 20%0.0 / 10
6 Free cash flow / net income, 5-yr (operating cash flow minus capex) cumulative net income not positive—>= 1.00.0 / 10
7 Owner-earnings yield (3-yr avg free cash flow / market cap)5.6%>= 7%9.8 / 15
Inputs, 50 numbers with their sources
InputValuePeriodSourceCheck
Price (close, per traded unit)25.32026-10-23Alpaca Market Data (consolidated SIP daily bar)not cross-checked
Net income FY20181546000000.02018-12-31 historySEC XBRL NetIncomeLoss 0001628280-21-008034unverified
Equity at FY2018 end7844000000.02018-12-31 historySEC XBRL StockholdersEquity 0001628280-20-003693unverified
Net income FY20191001000000.02019-12-31 historySEC XBRL NetIncomeLoss 0001628280-22-003432unverified
Equity at FY2019 end7882000000.02019-12-31 historySEC XBRL StockholdersEquity 0001628280-21-008034unverified
Net income FY20201102000000.02020-12-31 historySEC XBRL NetIncomeLoss 0001628280-23-002864unverified
Equity at FY2020 end8689000000.02020-12-31 historySEC XBRL StockholdersEquity 0001628280-22-003432unverified
Net income FY20211284000000.02021-12-31 historySEC XBRL NetIncomeLoss 0001628280-24-003932unverified
Equity at FY2021 end9077000000.02021-12-31 historySEC XBRL StockholdersEquity 0001628280-23-002864unverified
Net income FY2022-2433000000.02022-12-31 historySEC XBRL NetIncomeLoss 0001628280-25-007201unverified
Equity at FY2022 end5833000000.02022-12-31 historySEC XBRL StockholdersEquity 0001628280-24-003932unverified
Net income FY20232656000000.02023-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Equity at FY2023 end8402000000.02023-12-31 historySEC XBRL StockholdersEquity 0001628280-25-007201unverified
Net income FY2024-649000000.02024-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Equity at FY2024 end6964000000.02024-12-31 historySEC XBRL StockholdersEquity 0001628280-26-007733unverified
Net income FY2025-957000000.02025-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Equity at FY2025 end6129000000.02025-12-31 historySEC XBRL StockholdersEquity 0001628280-26-051118unverified
Net income FY20164965000000.02016-12-31 historySEC XBRL NetIncomeLoss 0001564590-19-003727unverified
Net income FY2017602000000.02017-12-31 historySEC XBRL NetIncomeLoss 0001628280-20-003693unverified
Net income FY20181546000000.02018-12-31 historySEC XBRL NetIncomeLoss 0001628280-21-008034unverified
Net income FY20191001000000.02019-12-31 historySEC XBRL NetIncomeLoss 0001628280-22-003432unverified
Net income FY20201102000000.02020-12-31 historySEC XBRL NetIncomeLoss 0001628280-23-002864unverified
Net income FY20211284000000.02021-12-31 historySEC XBRL NetIncomeLoss 0001628280-24-003932unverified
Net income FY2022-2433000000.02022-12-31 historySEC XBRL NetIncomeLoss 0001628280-25-007201unverified
Net income FY20232656000000.02023-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Net income FY2024-649000000.02024-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Net income FY2025-957000000.02025-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
debt_incl_current9438000000.02025-12-31 staleSEC XBRL LongTermDebt 0001628280-26-007733unverified
debt_short0.02026-06-30SEC XBRL ShortTermBorrowings 0001628280-26-051118unverified
Operating income FY20211350000000.02021-12-31 historySEC XBRL OperatingIncomeLoss 0001628280-24-003932unverified
Revenue FY202112146000000.02021-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-24-003932unverified
Operating income FY2022-2845000000.02022-12-31 historySEC XBRL OperatingIncomeLoss 0001628280-25-007201unverified
Revenue FY202210057000000.02022-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-25-007201unverified
Operating income FY2023707000000.02023-12-31 historySEC XBRL OperatingIncomeLoss 0001628280-26-007733unverified
Revenue FY202310360000000.02023-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-26-007733unverified
Operating income FY202414000000.02024-12-31 historySEC XBRL OperatingIncomeLoss 0001628280-26-007733unverified
Revenue FY202410636000000.02024-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-26-007733unverified
Operating income FY2025-308000000.02025-12-31 historySEC XBRL OperatingIncomeLoss 0001628280-26-007733unverified
Revenue FY202511244000000.02025-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-26-007733unverified
Operating cash flow FY20212222000000.02021-12-31 historySEC XBRL NetCashProvidedByUsedInOperatingActivities 0001628280-24-003932unverified
Capital expenditure FY2021691000000.02021-12-31 historySEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback) 0001628280-24-003932unverified
Operating cash flow FY20221211000000.02022-12-31 historySEC XBRL NetCashProvidedByUsedInOperatingActivities 0001628280-25-007201unverified
Capital expenditure FY2022377000000.02022-12-31 historySEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback) 0001628280-25-007201unverified
Operating cash flow FY20231726000000.02023-12-31 historySEC XBRL NetCashProvidedByUsedInOperatingActivities 0001628280-26-007733unverified
Capital expenditure FY2023432000000.02023-12-31 historySEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback) 0001628280-26-007733unverified
Operating cash flow FY20241019000000.02024-12-31 historySEC XBRL NetCashProvidedByUsedInOperatingActivities 0001628280-26-007733unverified
Capital expenditure FY2024446000000.02024-12-31 historySEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback) 0001628280-26-007733unverified
Operating cash flow FY2025845000000.02025-12-31 historySEC XBRL NetCashProvidedByUsedInOperatingActivities 0001628280-26-007733unverified
Capital expenditure FY2025513000000.02025-12-31 historySEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback) 0001628280-26-007733unverified
Shares outstanding516995999.02026-07-23SEC cover page 10-Q 0001628280-26-051118 (516,995,999 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/bax-20260630.htm 0001628280-26-051118not cross-checked

Lynch GARP

6 of 100. ok. How this is scored.

Test or factorValueThresholdPoints
1 PEG: P/E divided by 5-yr EPS growth (in % points) earnings not positive in both years, or growth not positive: PEG undefined—<= 1.00.0 / 30
2 EPS growth, 5-yr compound rate earnings not positive in both years—12% to 35% a year0.0 / 20
3 P/E on latest annual EPS latest EPS not positive—<= 250.0 / 10
4 Borrowings / equity LongTermDebt (incl. current maturities) + short-term borrowings1.52<= 0.50.0 / 15
5 Years of the last 5 in which EPS rose2 of 55 of 56.0 / 15
6 Net cash (cash minus borrowings) / market cap-55.7%>= +10%0.0 / 10
Inputs, 7 numbers with their sources
InputValuePeriodSourceCheck
Price (close, per traded unit)25.32026-10-23Alpaca Market Data (consolidated SIP daily bar)not cross-checked
EPS diluted FY2025-1.872025-12-31 historySEC XBRL EarningsPerShareDiluted 0001628280-26-007733unverified
EPS diluted FY20202.132020-12-31 historySEC XBRL EarningsPerShareDiluted 0001628280-23-002864unverified
debt_incl_current9438000000.02025-12-31 staleSEC XBRL LongTermDebt 0001628280-26-007733unverified
debt_short0.02026-06-30SEC XBRL ShortTermBorrowings 0001628280-26-051118unverified
equity6206000000.02026-06-30SEC XBRL StockholdersEquity 0001628280-26-051118unverified
cash2150000000.02026-06-30SEC XBRL CashAndCashEquivalentsAtCarryingValue 0001628280-26-051118unverified

Graham Enterprising

36 of 100. ok. How this is scored.

Test or factorValueThresholdPoints
1 Current ratio1.95>= 1.515.0 / 15
2 Borrowings vs working capital LongTermDebt (incl. current maturities) + short-term borrowings2.78 x<= 1.1x0.0 / 15
3 No earnings deficit in the last 5 years2 of 5 profitable5 of 56.0 / 15
4 Pays a current dividendyesyes10.0 / 10
5 EPS higher than five years earlier2.13 -> -1.87higher0.0 / 10
6 Price / book value per share book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)2.11<= 1.24.9 / 20
7 Price / net current asset value per share (current assets minus all liabilities) net current asset value not positive—<= 0.670.0 / 15
Inputs, 15 numbers with their sources
InputValuePeriodSourceCheck
Price (close, per traded unit)25.32026-10-23Alpaca Market Data (consolidated SIP daily bar)not cross-checked
current_assets6989000000.02026-06-30SEC XBRL AssetsCurrent 0001628280-26-051118unverified
current_liabilities3591000000.02026-06-30SEC XBRL LiabilitiesCurrent 0001628280-26-051118unverified
debt_incl_current9438000000.02025-12-31 staleSEC XBRL LongTermDebt 0001628280-26-007733unverified
debt_short0.02026-06-30SEC XBRL ShortTermBorrowings 0001628280-26-051118unverified
Net income FY20211284000000.02021-12-31 historySEC XBRL NetIncomeLoss 0001628280-24-003932unverified
Net income FY2022-2433000000.02022-12-31 historySEC XBRL NetIncomeLoss 0001628280-25-007201unverified
Net income FY20232656000000.02023-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Net income FY2024-649000000.02024-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Net income FY2025-957000000.02025-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
Dividend years (Yahoo)[2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026] historyYahoo Finance dividend historynot cross-checked
EPS diluted FY2025-1.872025-12-31 historySEC XBRL EarningsPerShareDiluted 0001628280-26-007733unverified
EPS diluted FY20202.132020-12-31 historySEC XBRL EarningsPerShareDiluted 0001628280-23-002864unverified
equity6206000000.02026-06-30SEC XBRL StockholdersEquity 0001628280-26-051118unverified
Shares outstanding516995999.02026-07-23SEC cover page 10-Q 0001628280-26-051118 (516,995,999 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/bax-20260630.htm 0001628280-26-051118not cross-checked

Piotroski F-Score

44 of 100. ok. How this is scored.

Test or factorValueThresholdPoints
1 Return on assets is positive-4.8%pass = 10.0 / 11.11111111111111
2 Operating cash flow is positive845Mpass = 111.11111111111111 / 11.11111111111111
3 Return on assets improved on the prior year-2.5% -> -4.8%pass = 10.0 / 11.11111111111111
4 Operating cash flow exceeds net income (accruals)845M vs -957Mpass = 111.11111111111111 / 11.11111111111111
5 Long-term debt / assets fell40.2% -> 47.2%pass = 10.0 / 11.11111111111111
6 Current ratio improved1.36 -> 2.31pass = 111.11111111111111 / 11.11111111111111
7 No new shares issued (share count did not rise)514M -> 517Mpass = 10.0 / 11.11111111111111
8 Operating margin improved (stand-in for gross margin, which the dataset does not carry)0.1% -> -2.7%pass = 10.0 / 11.11111111111111
9 Asset turnover (revenue / assets) improved0.41 -> 0.56pass = 111.11111111111111 / 11.11111111111111
Inputs, 27 numbers with their sources
InputValuePeriodSourceCheck
net_income 2025-12-31-957000000.02025-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
total_assets 2025-12-3120055000000.02025-12-31 historySEC XBRL Assets 0001628280-26-051118unverified
cfo 2025-12-31845000000.02025-12-31 historySEC XBRL NetCashProvidedByUsedInOperatingActivities 0001628280-26-007733unverified
net_income 2025-12-31-957000000.02025-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
net_income 2024-12-31-649000000.02024-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
total_assets 2025-12-3120055000000.02025-12-31 historySEC XBRL Assets 0001628280-26-051118unverified
total_assets 2024-12-3125782000000.02024-12-31 historySEC XBRL Assets 0001628280-26-007733unverified
cfo 2025-12-31845000000.02025-12-31 historySEC XBRL NetCashProvidedByUsedInOperatingActivities 0001628280-26-007733unverified
net_income 2025-12-31-957000000.02025-12-31 historySEC XBRL NetIncomeLoss 0001628280-26-007733unverified
lt_debt 2025-12-319473000000.02025-12-31 historySEC XBRL LongTermDebtAndCapitalLeaseObligations 0001628280-26-007733unverified
lt_debt 2024-12-3110374000000.02024-12-31 historySEC XBRL LongTermDebtAndCapitalLeaseObligations 0001628280-26-007733unverified
total_assets 2025-12-3120055000000.02025-12-31 historySEC XBRL Assets 0001628280-26-051118unverified
total_assets 2024-12-3125782000000.02024-12-31 historySEC XBRL Assets 0001628280-26-007733unverified
current_assets 2025-12-316872000000.02025-12-31 historySEC XBRL AssetsCurrent 0001628280-26-051118unverified
current_assets 2024-12-318853000000.02024-12-31 historySEC XBRL AssetsCurrent 0001628280-26-007733unverified
current_liabilities 2025-12-312970000000.02025-12-31 historySEC XBRL LiabilitiesCurrent 0001628280-26-051118unverified
current_liabilities 2024-12-316511000000.02024-12-31 historySEC XBRL LiabilitiesCurrent 0001628280-26-007733unverified
shares_out 2026-07-23516995999.02026-07-23 historySEC XBRL EntityCommonStockSharesOutstanding 0001628280-26-051118unverified
shares_out 2025-07-31513621061.02025-07-31 historySEC XBRL EntityCommonStockSharesOutstanding 0001628280-25-037877unverified
operating_income 2025-12-31-308000000.02025-12-31 historySEC XBRL OperatingIncomeLoss 0001628280-26-007733unverified
operating_income 2024-12-3114000000.02024-12-31 historySEC XBRL OperatingIncomeLoss 0001628280-26-007733unverified
revenue 2025-12-3111244000000.02025-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-26-007733unverified
revenue 2024-12-3110636000000.02024-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-26-007733unverified
revenue 2025-12-3111244000000.02025-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-26-007733unverified
revenue 2024-12-3110636000000.02024-12-31 historySEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax 0001628280-26-007733unverified
total_assets 2025-12-3120055000000.02025-12-31 historySEC XBRL Assets 0001628280-26-051118unverified
total_assets 2024-12-3125782000000.02024-12-31 historySEC XBRL Assets 0001628280-26-007733unverified

Earnings record

SEC XBRL, by fiscal year (named by the calendar year it ends in); EPS split-adjusted to today's shares; each row links to the filing.

FYEndedRevenue, $MNet income, $MEPS dilutedDividendFiling
20132013-12-319,4132,0123.66paid0001193125-16-479471
20142014-12-3110,7192,4974.56paid0001564590-17-002240
20152015-12-319,9689681.76paid0001564590-18-022264
20162016-12-3110,1634,9659.01paid0001564590-19-003727
20172017-12-3110,5846021.08paid0001628280-20-003693
20182018-12-3111,0991,5462.83paid0001628280-21-008034
20192019-12-3111,3621,0011.93paid0001628280-22-003432
20202020-12-3111,6731,1022.13paid0001628280-23-002864
20212021-12-3112,1461,2842.53paid0001628280-24-003932
20222022-12-3110,057-2,433-4.83paid0001628280-25-007201
20232023-12-3110,3602,6565.23paid0001628280-26-007733
20242024-12-3110,636-649-1.27paid0001628280-26-007733
20252025-12-3111,244-957-1.87paid0001628280-26-007733

Insider transactions

SEC Form 4 open-market purchases and sales from the insider data sets; latest 20.

No open-market transactions in the loaded quarters.