{ "ticker": "BAX", "name": "Baxter International Inc", "legal_name": "BAXTER INTERNATIONAL INC", "cik": "0000010456", "exchange": "NYSE", "sic": "3841", "industry": "Surgical & Medical Instruments & Apparatus", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 25.3, "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": 13079998774.7, "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": 25.3, "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": 516995999.0, "unit": "underlying shares", "concept": "SEC 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", "period_end": "2026-07-23", "accession": "0001628280-26-051118", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/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": "2026-07-23", "share_count_age_days_at_price_date": 92, "warning": null, "computed": "25.3 (price 2026-10-23) / 1 x 516,995,999 (shares at 2026-07-23) = 13,079,998,775" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 50.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue", "lt_debt" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 14, "mismatch": 0, "unverified": 21, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 11.24, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.95, "threshold": ">= 2.0", "points": 14.2, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 2.79, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "7 of 10", "threshold": "10 of 10", "points": 10.5, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "5.11 -> 0.70 (-86%)", "threshold": ">= +33%", "points": 0.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 36.3, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 2.11, product 76.5", "threshold": "<= 1.5 or <= 22.5", "points": 5.9, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 25.3, "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": 11244000000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24290167, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 6989000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24339746, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 3591000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24366656, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 9473000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24411442, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "equity", "value": 6206000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24499328, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 4965000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459019003727/", "period": "2016-12-31", "accession": "0001564590-19-003727", "fact_id": 20685961, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 602000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828020003693/", "period": "2017-12-31", "accession": "0001628280-20-003693", "fact_id": 20692738, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1546000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828021008034/", "period": "2018-12-31", "accession": "0001628280-21-008034", "fact_id": 20699305, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1001000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828022003432/", "period": "2019-12-31", "accession": "0001628280-22-003432", "fact_id": 20705748, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1102000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "period": "2020-12-31", "accession": "0001628280-23-002864", "fact_id": 20712253, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1284000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20718943, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -2433000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20726124, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2656000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20733181, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -649000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20739798, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24292501, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 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 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/BAX/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 13 of 20 years)", "note": "XBRL dividends-per-share facts cover 13 of the 20 years" }, { "name": "Dividends per share FY2013 (XBRL)", "value": 1.92, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000119312516479471/", "period": "2013-12-31", "accession": "0001193125-16-479471", "fact_id": 20885842, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 2.05, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459017002240/", "period": "2014-12-31", "accession": "0001564590-17-002240", "fact_id": 20887694, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 1.27, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459018022264/", "period": "2015-12-31", "accession": "0001564590-18-022264", "fact_id": 20889554, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.51, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459019003727/", "period": "2016-12-31", "accession": "0001564590-19-003727", "fact_id": 20891370, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.61, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828020003693/", "period": "2017-12-31", "accession": "0001628280-20-003693", "fact_id": 20893148, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 0.73, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828021008034/", "period": "2018-12-31", "accession": "0001628280-21-008034", "fact_id": 20894924, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 0.85, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828022003432/", "period": "2019-12-31", "accession": "0001628280-22-003432", "fact_id": 20896637, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 0.955, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "period": "2020-12-31", "accession": "0001628280-23-002864", "fact_id": 20898297, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 1.085, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20899910, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 1.15, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20901482, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20903129, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 1.04, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20904781, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 0.52, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24308964, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 4.56, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459017002240/", "period": "2014-12-31", "accession": "0001564590-17-002240", "fact_id": 20756908, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 1.76, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459018022264/", "period": "2015-12-31", "accession": "0001564590-18-022264", "fact_id": 20761351, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 9.01, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459019003727/", "period": "2016-12-31", "accession": "0001564590-19-003727", "fact_id": 20765545, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 5.23, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20798101, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": -1.27, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20804021, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": -1.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24298663, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 516995999.0, "kind": "current", "source": "SEC 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", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/R1.htm", "period": "2026-07-23", "accession": "0001628280-26-051118", "fact_id": 24599935, "age_days": 95, "stale": false } ] }, "magic_formula": { "score": 0.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q", "debt_incl_current" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": -1.35, "unit": "%", "rank": 198, "note": "EBIT trailing twelve months; EV = market cap + debt (9,438,000,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": -4.34, "unit": "%", "rank": 196, "note": "net working capital 3,398,000,000 used as reported" }, { "name": "Combined rank", "value": 394, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": -308000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24304122, "age_days": 299 }, { "name": "operating_income_q", "value": 66000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026028962/", "period": "2026-03-31", "accession": "0001628280-26-028962", "fact_id": 23917716, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 58000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026028962/", "period": "2025-03-31", "accession": "0001628280-26-028962", "fact_id": 23930934, "age_days": 574 }, { "name": "operating_income_q", "value": 217000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 23913720, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 191000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2025-06-30", "accession": "0001628280-26-051118", "fact_id": 23926630, "age_days": 483 }, { "name": "current_assets", "value": 6989000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24339746, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 3591000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24366656, "age_days": 118, "stale": false }, { "name": "cash", "value": 2150000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24533148, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 2913000000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24559538, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 9438000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24421083, "age_days": 299, "stale": true }, { "name": "debt_short", "value": 0.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24443790, "age_days": 118, "stale": false }, { "name": "shares_out", "value": 516995999.0, "kind": "current", "source": "SEC 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", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/R1.htm", "period": "2026-07-23", "accession": "0001628280-26-051118", "fact_id": 24599935, "age_days": 95, "stale": false }, { "name": "Price (close)", "value": 25.3, "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) + short-term borrowings" } ] }, "momentum": { "score": 59.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": 2.4, "unit": "%", "percentile": 44.0, "points": 22.0, "max": 50 }, { "name": "6 month return", "value": 37.5, "unit": "%", "percentile": 91.1, "points": 18.2, "max": 20 }, { "name": "Price / 52-week high", "value": 0.893, "points": 13.4, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 30.7, "unit": "%", "points": 6.1, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 25.3, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "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 } ], "inputs": [] }, "buffett": { "score": 20.3, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 48, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "3.0% over 8 yrs", "threshold": ">= 15%", "points": 0.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "7 of 10", "threshold": "all years", "points": 10.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "-23.9% a year", "threshold": ">= +10%", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 27.0, "threshold": "<= 4", "points": 0.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "-2.6%", "threshold": ">= 20%", "points": 0.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": null, "threshold": ">= 1.0", "points": 0.0, "max": 10, "note": "cumulative net income not positive" }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "5.6%", "threshold": ">= 7%", "points": 9.8, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 25.3, "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": 1546000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828021008034/", "period": "2018-12-31", "accession": "0001628280-21-008034", "fact_id": 20699305, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 7844000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828020003693/", "period": "2018-12-31", "accession": "0001628280-20-003693", "fact_id": 22760370, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1001000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828022003432/", "period": "2019-12-31", "accession": "0001628280-22-003432", "fact_id": 20705748, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 7882000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828021008034/", "period": "2019-12-31", "accession": "0001628280-21-008034", "fact_id": 22785467, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1102000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "period": "2020-12-31", "accession": "0001628280-23-002864", "fact_id": 20712253, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 8689000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828022003432/", "period": "2020-12-31", "accession": "0001628280-22-003432", "fact_id": 22810246, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1284000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20718943, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 9077000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "period": "2021-12-31", "accession": "0001628280-23-002864", "fact_id": 22836269, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -2433000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20726124, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 5833000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2022-12-31", "accession": "0001628280-24-003932", "fact_id": 22864487, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2656000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20733181, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 8402000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2023-12-31", "accession": "0001628280-25-007201", "fact_id": 22892234, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -649000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20739798, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 6964000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 22917920, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24292501, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 6129000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2025-12-31", "accession": "0001628280-26-051118", "fact_id": 24475715, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 4965000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459019003727/", "period": "2016-12-31", "accession": "0001564590-19-003727", "fact_id": 20685961, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 602000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828020003693/", "period": "2017-12-31", "accession": "0001628280-20-003693", "fact_id": 20692738, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1546000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828021008034/", "period": "2018-12-31", "accession": "0001628280-21-008034", "fact_id": 20699305, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1001000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828022003432/", "period": "2019-12-31", "accession": "0001628280-22-003432", "fact_id": 20705748, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1102000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "period": "2020-12-31", "accession": "0001628280-23-002864", "fact_id": 20712253, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1284000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20718943, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -2433000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20726124, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2656000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20733181, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -649000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20739798, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24292501, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 9438000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24421083, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_short", "value": 0.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24443790, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 1350000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20859031, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 12146000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20641591, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": -2845000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20864875, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 10057000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20646805, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 707000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20870620, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 10360000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20651905, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 14000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20875966, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 10636000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20656758, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": -308000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24304122, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 11244000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24290167, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 2222000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20955711, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 691000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20275613, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 1211000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20962770, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 377000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20275614, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 1726000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20969731, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 432000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20275615, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 1019000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20976246, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 446000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20275616, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 845000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24310565, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 513000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 20275617, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 516995999.0, "kind": "current", "source": "SEC 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", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/R1.htm", "period": "2026-07-23", "accession": "0001628280-26-051118", "fact_id": 24599935, "age_days": 95, "stale": false } ] }, "lynch": { "score": 6.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": 0.0, "max": 20, "note": "earnings not positive in both years" }, { "test": "3", "name": "P/E on latest annual EPS", "value": null, "threshold": "<= 25", "points": 0.0, "max": 10, "note": "latest EPS not positive" }, { "test": "4", "name": "Borrowings / equity", "value": 1.52, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "2 of 5", "threshold": "5 of 5", "points": 6.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-55.7%", "threshold": ">= +10%", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 25.3, "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": -1.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24298663, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 2.13, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "period": "2020-12-31", "accession": "0001628280-23-002864", "fact_id": 20781293, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 9438000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24421083, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_short", "value": 0.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24443790, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 6206000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24499328, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 2150000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24533148, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 35.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 12, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.95, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 2.78, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "unit": "x", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "2 of 5 profitable", "threshold": "5 of 5", "points": 6.0, "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": "2.13 -> -1.87", "threshold": "higher", "points": 0.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 2.11, "threshold": "<= 1.2", "points": 4.9, "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" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 25.3, "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": 6989000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24339746, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 3591000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24366656, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 9438000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24421083, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_short", "value": 0.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24443790, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 1284000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "period": "2021-12-31", "accession": "0001628280-24-003932", "fact_id": 20718943, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -2433000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "period": "2022-12-31", "accession": "0001628280-25-007201", "fact_id": 20726124, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2656000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2023-12-31", "accession": "0001628280-26-007733", "fact_id": 20733181, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": -649000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20739798, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24292501, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/BAX/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": -1.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24298663, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 2.13, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "period": "2020-12-31", "accession": "0001628280-23-002864", "fact_id": 20781293, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 6206000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-06-30", "accession": "0001628280-26-051118", "fact_id": 24499328, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 516995999.0, "kind": "current", "source": "SEC 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", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/R1.htm", "period": "2026-07-23", "accession": "0001628280-26-051118", "fact_id": 24599935, "age_days": 95, "stale": false } ] }, "piotroski": { "score": 44.4, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "-4.8%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "845M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "-2.5% -> -4.8%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "845M vs -957M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "40.2% -> 47.2%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.36 -> 2.31", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "514M -> 517M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "0.1% -> -2.7%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.41 -> 0.56", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": -957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24292501, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 20055000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2025-12-31", "accession": "0001628280-26-051118", "fact_id": 24375270, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 845000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24310565, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": -957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24292501, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": -649000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20739798, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 20055000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2025-12-31", "accession": "0001628280-26-051118", "fact_id": 24375270, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 25782000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 21927879, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 845000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24310565, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": -957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24292501, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 9473000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24411442, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 10374000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 22086762, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 20055000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2025-12-31", "accession": "0001628280-26-051118", "fact_id": 24375270, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 25782000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 21927879, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 6872000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2025-12-31", "accession": "0001628280-26-051118", "fact_id": 24321426, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 8853000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 21322360, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 2970000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2025-12-31", "accession": "0001628280-26-051118", "fact_id": 24348388, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 6511000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 21595253, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-23", "value": 516995999.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2026-07-23", "accession": "0001628280-26-051118", "fact_id": 24587941, "verified": "unverified", "age_days": 95 }, { "name": "shares_out 2025-07-31", "value": 513621061.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025037877/", "period": "2025-07-31", "accession": "0001628280-25-037877", "fact_id": 24577017, "verified": "unverified", "age_days": 452 }, { "name": "operating_income 2025-12-31", "value": -308000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24304122, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 14000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20875966, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 11244000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24290167, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 10636000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20656758, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 11244000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2025-12-31", "accession": "0001628280-26-007733", "fact_id": 24290167, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 10636000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 20656758, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 20055000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/", "period": "2025-12-31", "accession": "0001628280-26-051118", "fact_id": 24375270, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 25782000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "period": "2024-12-31", "accession": "0001628280-26-007733", "fact_id": 21927879, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 2012000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000119312516479471/", "accession": "0001193125-16-479471" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2497000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459017002240/", "accession": "0001564590-17-002240" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 968000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459018022264/", "accession": "0001564590-18-022264" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 4965000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459019003727/", "accession": "0001564590-19-003727" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 602000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828020003693/", "accession": "0001628280-20-003693" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1546000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828021008034/", "accession": "0001628280-21-008034" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1001000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828022003432/", "accession": "0001628280-22-003432" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 1102000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "accession": "0001628280-23-002864" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1284000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "accession": "0001628280-24-003932" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": -2433000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "accession": "0001628280-25-007201" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 2656000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": -649000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": -957000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 3.66, "url": "https://www.sec.gov/Archives/edgar/data/10456/000119312516479471/", "accession": "0001193125-16-479471", "value_reported": 3.66, "split_factor": 1.0, "split_basis": "filed 2016-02-26" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 4.56, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459017002240/", "accession": "0001564590-17-002240", "value_reported": 4.56, "split_factor": 1.0, "split_basis": "filed 2017-02-23" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1.76, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459018022264/", "accession": "0001564590-18-022264", "value_reported": 1.76, "split_factor": 1.0, "split_basis": "filed 2018-08-23" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 9.01, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459019003727/", "accession": "0001564590-19-003727", "value_reported": 9.01, "split_factor": 1.0, "split_basis": "filed 2019-02-21" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1.08, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828020003693/", "accession": "0001628280-20-003693", "value_reported": 1.08, "split_factor": 1.0, "split_basis": "filed 2020-03-17" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2.83, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828021008034/", "accession": "0001628280-21-008034", "value_reported": 2.83, "split_factor": 1.0, "split_basis": "filed 2021-04-29" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1.93, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828022003432/", "accession": "0001628280-22-003432", "value_reported": 1.93, "split_factor": 1.0, "split_basis": "filed 2022-02-23" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 2.13, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "accession": "0001628280-23-002864", "value_reported": 2.13, "split_factor": 1.0, "split_basis": "filed 2023-02-09" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 2.53, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "accession": "0001628280-24-003932", "value_reported": 2.53, "split_factor": 1.0, "split_basis": "filed 2024-02-08" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": -4.83, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "accession": "0001628280-25-007201", "value_reported": -4.83, "split_factor": 1.0, "split_basis": "filed 2025-02-21" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 5.23, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733", "value_reported": 5.23, "split_factor": 1.0, "split_basis": "filed 2026-02-12" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": -1.27, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733", "value_reported": -1.27, "split_factor": 1.0, "split_basis": "filed 2026-02-12" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": -1.87, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733", "value_reported": -1.87, "split_factor": 1.0, "split_basis": "filed 2026-02-12" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 9413000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000119312516479471/", "accession": "0001193125-16-479471" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 10719000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459017002240/", "accession": "0001564590-17-002240" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 9968000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459018022264/", "accession": "0001564590-18-022264" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 10163000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000156459019003727/", "accession": "0001564590-19-003727" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 10584000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828020003693/", "accession": "0001628280-20-003693" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 11099000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828021008034/", "accession": "0001628280-21-008034" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 11362000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828022003432/", "accession": "0001628280-22-003432" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 11673000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/", "accession": "0001628280-23-002864" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 12146000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828024003932/", "accession": "0001628280-24-003932" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 10057000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828025007201/", "accession": "0001628280-25-007201" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 10360000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 10636000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 11244000000.0, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/", "accession": "0001628280-26-007733" } ], "dividend_years": [ 1982, 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 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 ], "insider_transactions_recent": [], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000010456", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000010456.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000010456&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000010456&type=8-K", "yahoo": "https://finance.yahoo.com/quote/BAX", "stooq": "https://stooq.com/q/d/?s=bax.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=BAX", "finviz": "https://finviz.com/quote.ashx?t=BAX", "stockanalysis": "https://stockanalysis.com/stocks/bax/", "seeking_alpha": "https://seekingalpha.com/symbol/BAX", "openinsider": "http://openinsider.com/search?q=BAX", "google_news": "https://news.google.com/rss/search?q=BAX+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/BAX.json", "markdown": "https://theclaudetrader.com/s/BAX.md", "research_packet": "https://theclaudetrader.com/r/BAX.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/BAX; 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.", "fair_value_model": { "fair_value": 18.58, "fv_low": 18.58, "fv_high": 18.58, "fv_gap_pct": -26.6, "fv_verdict": "red", "fv_methods": 1, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-30", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 18.57854726908449, "growth_used": -0.007460794983869423, "fcf_avg": 733000000.0, "inputs": { "fcf": { "value": 733000000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 1294000000.0, 573000000.0, 332000000.0 ], "cfo": [ { "value": 1726000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001628280-26-007733", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/" }, { "value": 1019000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001628280-26-007733", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/" }, { "value": 845000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001628280-26-007733", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/" } ], "capex": [ { "value": 432000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0001628280-26-007733", "filed": "2026-02-12", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/" }, { "value": 446000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0001628280-26-007733", "filed": "2026-02-12", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/" }, { "value": 513000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0001628280-26-007733", "filed": "2026-02-12", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/" } ] }, "revenue_cagr_5y": { "value": -0.007460794983869423, "from": { "value": 11673000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0001628280-23-002864", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828023002864/" }, "to": { "value": 11244000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0001628280-26-007733", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026007733/" } }, "shares": { "value": 516995999.0, "tag": "SEC 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", "period_end": "2026-07-23", "accession": "0001628280-26-051118", "filed": "2026-07-30", "url": "https://www.sec.gov/Archives/edgar/data/10456/000162828026051118/R1.htm" } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }