{ "ticker": "BX", "name": "Blackstone Inc.", "legal_name": "Blackstone Inc.", "cik": "0001393818", "exchange": "NYSE", "sic": "6282", "industry": "Investment Advice", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 117.97, "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": 88551244698.58, "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": 117.97, "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": 750625114.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001193125-26-340208 (750,625,114 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/d158269d10q.htm", "period_end": "2026-07-31", "accession": "0001193125-26-340208", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/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": "2026-07-31", "share_count_age_days_at_price_date": 84, "warning": null, "computed": "117.97 (price 2026-10-23) / 1 x 750,625,114 (shares at 2026-07-31) = 88,551,244,699" } }, "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": 44.2, "status": "partial: 2", "complete": false, "missing_tests": [ "2" ], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 14, "mismatch": 0, "unverified": 19, "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": 14.45, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2", "name": "Debt <= equity (unclassified balance sheet fallback)", "value": 1.48, "unit": null, "threshold": "<= 1.0", "points": null, "max": 30, "note": "LongTermDebt including current maturities (upper bound for the noncurrent portion); bound does not settle the test; no AssetsCurrent/LiabilitiesCurrent in any filing" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "19 of 20", "threshold": "20 of 20", "points": 14.25, "max": 15, "missing_years": [ 2006 ], "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": "1.73 -> 3.11 (+80%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 37.9, "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 9.82, product 372.6", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 117.97, "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": 14450265000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24288875, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_incl_current", "value": 13318636000.0, "kind": "current", "source": "SEC XBRL LongTermDebt (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2026-06-30", "accession": "0001193125-26-340208", "fact_id": 3839956, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 9014543000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2026-06-30", "accession": "0001193125-26-340208", "fact_id": 18403901, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 1039014000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312519061011/", "period": "2016-12-31", "accession": "0001193125-19-061011", "fact_id": 20689741, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1471374000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312520056733/", "period": "2017-12-31", "accession": "0001193125-20-056733", "fact_id": 20696280, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1541788000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312521060361/", "period": "2018-12-31", "accession": "0001193125-21-060361", "fact_id": 20702637, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 2049682000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312522054433/", "period": "2019-12-31", "accession": "0001193125-22-054433", "fact_id": 20708904, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1045363000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "period": "2020-12-31", "accession": "0001193125-23-048733", "fact_id": 20715313, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5857397000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "period": "2021-12-31", "accession": "0001193125-24-264461", "fact_id": 20721911, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1747631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "period": "2022-12-31", "accession": "0001193125-25-042469", "fact_id": 20728950, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1390880000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2023-12-31", "accession": "0001193125-26-082531", "fact_id": 20735814, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2776508000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20742278, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 3019214000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24294806, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 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/BX/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": 1.18, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312516481948/", "period": "2013-12-31", "accession": "0001193125-16-481948", "fact_id": 20886908, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 1.92, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312517056300/", "period": "2014-12-31", "accession": "0001193125-17-056300", "fact_id": 20888753, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 2.9, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312518067079/", "period": "2015-12-31", "accession": "0001193125-18-067079", "fact_id": 20890567, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 1.66, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312519061011/", "period": "2016-12-31", "accession": "0001193125-19-061011", "fact_id": 20892370, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 2.32, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312520056733/", "period": "2017-12-31", "accession": "0001193125-20-056733", "fact_id": 20894131, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 2.42, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312521060361/", "period": "2018-12-31", "accession": "0001193125-21-060361", "fact_id": 20895844, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.92, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312522054433/", "period": "2019-12-31", "accession": "0001193125-22-054433", "fact_id": 20897500, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 1.91, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "period": "2020-12-31", "accession": "0001193125-23-048733", "fact_id": 20899115, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 3.57, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "period": "2021-12-31", "accession": "0001193125-24-264461", "fact_id": 20900687, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 4.94, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "period": "2022-12-31", "accession": "0001193125-25-042469", "fact_id": 20902305, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 3.32, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2023-12-31", "accession": "0001193125-26-082531", "fact_id": 20903943, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 3.45, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20905569, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 4.69, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24309718, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 2.58, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312517056300/", "period": "2014-12-31", "accession": "0001193125-17-056300", "fact_id": 20760013, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 1.04, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312518067079/", "period": "2015-12-31", "accession": "0001193125-18-067079", "fact_id": 20764214, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 1.56, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312519061011/", "period": "2016-12-31", "accession": "0001193125-19-061011", "fact_id": 20768226, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 1.84, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2023-12-31", "accession": "0001193125-26-082531", "fact_id": 20800534, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 3.62, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20806343, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 3.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24300805, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 750625114.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-340208 (750,625,114 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/d158269d10q.htm", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/R1.htm", "period": "2026-07-31", "accession": "0001193125-26-340208", "fact_id": 24599574, "age_days": 87, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (no operating income in XBRL)", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "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": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 30.1, "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": -19.9, "unit": "%", "percentile": 15.5, "points": 7.8, "max": 50 }, { "name": "6 month return", "value": -1.7, "unit": "%", "percentile": 38.1, "points": 7.6, "max": 20 }, { "name": "Price / 52-week high", "value": 0.744, "points": 11.2, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 38.8, "unit": "%", "points": 3.6, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 117.97, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 15.5, "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": 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": 0.01, "unit": "bp", "points": 6.1, "max": 35 }, { "name": "Distinct buyers", "value": 1, "points": 6.2, "max": 25 }, { "name": "Buyer seniority", "value": 0.5, "points": 10.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.17, "points": 1.7, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 2.76, "unit": "bp", "points": -8.6, "max": 0 } ], "inputs": [ { "name": "Form 4 S Baratta Joseph 2026-09-18", "value": 5211044.1, "shares": 42246.0, "price": 123.35, "role": "director", "period": "2026-09-18", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526395751/" }, { "name": "Form 4 S Baratta Joseph 2026-09-18", "value": 7169004.02, "shares": 57754.0, "price": 124.13, "role": "director", "period": "2026-09-18", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526395751/" }, { "name": "Form 4 S Payne David 2026-08-11", "value": 1379685.0, "shares": 9500.0, "price": 145.23, "role": "officer", "period": "2026-08-11", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347283/" }, { "name": "Form 4 S Finley John G 2026-08-11", "value": 3713177.2800000003, "shares": 25198.0, "price": 147.36, "role": "officer", "period": "2026-08-11", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347284/" }, { "name": "Form 4 S Finley John G 2026-08-11", "value": 2906933.6, "shares": 19802.0, "price": 146.8, "role": "officer", "period": "2026-08-11", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347284/" }, { "name": "Form 4 P Porat Ruth 2026-08-10", "value": 17311.932399999998, "shares": 126.07, "price": 137.32, "role": "director", "period": "2026-08-10", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347281/" }, { "name": "Form 4 P Porat Ruth 2026-08-10", "value": 11541.746, "shares": 84.05, "price": 137.32, "role": "director", "period": "2026-08-10", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347281/" }, { "name": "Form 4 P Porat Ruth 2026-08-10", "value": 33592.242, "shares": 245.02, "price": 137.1, "role": "director", "period": "2026-08-10", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347281/" }, { "name": "Form 4 S Sawhney Vikrant 2026-08-04", "value": 1576048.32, "shares": 11592.0, "price": 135.96, "role": "officer", "period": "2026-08-04", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526335160/" }, { "name": "Form 4 S Sawhney Vikrant 2026-08-04", "value": 2490418.32, "shares": 18408.0, "price": 135.29, "role": "officer", "period": "2026-08-04", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526335160/" } ] }, "buffett": { "score": 73.1, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 37, "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": "30.4% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+8.5% a year", "threshold": ">= +10%", "points": 8.5, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 5.6, "threshold": "<= 4", "points": 9.2, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "0 years with operating income and revenue", "threshold": ">= 20%", "points": null, "max": 10, "note": "needs at least 4 of the last 5 years" }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.48", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "4.4%", "threshold": ">= 7%", "points": 5.4, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 117.97, "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": 1541788000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312521060361/", "period": "2018-12-31", "accession": "0001193125-21-060361", "fact_id": 20702637, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 6379224000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312520056733/", "period": "2018-12-31", "accession": "0001193125-20-056733", "fact_id": 22763746, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 2049682000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312522054433/", "period": "2019-12-31", "accession": "0001193125-22-054433", "fact_id": 20708904, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 7009784000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312521060361/", "period": "2019-12-31", "accession": "0001193125-21-060361", "fact_id": 22788669, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1045363000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "period": "2020-12-31", "accession": "0001193125-23-048733", "fact_id": 20715313, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 6652043000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312522054433/", "period": "2020-12-31", "accession": "0001193125-22-054433", "fact_id": 22813317, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5857397000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "period": "2021-12-31", "accession": "0001193125-24-264461", "fact_id": 20721911, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 9422893000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "period": "2021-12-31", "accession": "0001193125-23-048733", "fact_id": 22839208, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1747631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "period": "2022-12-31", "accession": "0001193125-25-042469", "fact_id": 20728950, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 7655911000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "period": "2022-12-31", "accession": "0001193125-24-264461", "fact_id": 22867283, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1390880000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2023-12-31", "accession": "0001193125-26-082531", "fact_id": 20735814, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 6816798000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "period": "2023-12-31", "accession": "0001193125-25-042469", "fact_id": 22894822, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2776508000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20742278, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 8212321000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 22920340, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 3019214000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24294806, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 8665526000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2025-12-31", "accession": "0001193125-26-340208", "fact_id": 24477993, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 1039014000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312519061011/", "period": "2016-12-31", "accession": "0001193125-19-061011", "fact_id": 20689741, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1471374000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312520056733/", "period": "2017-12-31", "accession": "0001193125-20-056733", "fact_id": 20696280, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1541788000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312521060361/", "period": "2018-12-31", "accession": "0001193125-21-060361", "fact_id": 20702637, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 2049682000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312522054433/", "period": "2019-12-31", "accession": "0001193125-22-054433", "fact_id": 20708904, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1045363000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "period": "2020-12-31", "accession": "0001193125-23-048733", "fact_id": 20715313, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5857397000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "period": "2021-12-31", "accession": "0001193125-24-264461", "fact_id": 20721911, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1747631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "period": "2022-12-31", "accession": "0001193125-25-042469", "fact_id": 20728950, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1390880000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2023-12-31", "accession": "0001193125-26-082531", "fact_id": 20735814, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2776508000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20742278, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 3019214000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24294806, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 13318636000.0, "kind": "current", "source": "SEC XBRL LongTermDebt (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2026-06-30", "accession": "0001193125-26-340208", "fact_id": 3839956, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating cash flow FY2021", "value": 3985988000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "period": "2021-12-31", "accession": "0001193125-24-264461", "fact_id": 20958770, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 64316000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "period": "2021-12-31", "accession": "0001193125-24-264461", "fact_id": 21026418, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 6336253000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "period": "2022-12-31", "accession": "0001193125-25-042469", "fact_id": 20965676, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 235497000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "period": "2022-12-31", "accession": "0001193125-25-042469", "fact_id": 21030781, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 4056906000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2023-12-31", "accession": "0001193125-26-082531", "fact_id": 20972420, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 224231000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2023-12-31", "accession": "0001193125-26-082531", "fact_id": 21035030, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 3481662000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20978779, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 61409000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 21039105, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 4663161000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24312902, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 115703000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24318146, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 750625114.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-340208 (750,625,114 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/d158269d10q.htm", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/R1.htm", "period": "2026-07-31", "accession": "0001193125-26-340208", "fact_id": 24599574, "age_days": 87, "stale": false } ] }, "lynch": { "score": 55.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "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": 1.46, "threshold": "<= 1.0", "points": 16.2, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+20.9% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 30.5, "threshold": "<= 25", "points": 6.3, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 1.48, "threshold": "<= 0.5", "points": 0.3, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "3 of 5", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-12.2%", "threshold": ">= +10%", "points": 3.7, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 117.97, "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": 3.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24300805, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 1.5, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "period": "2020-12-31", "accession": "0001193125-23-048733", "fact_id": 20783762, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 13318636000.0, "kind": "current", "source": "SEC XBRL LongTermDebt (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2026-06-30", "accession": "0001193125-26-340208", "fact_id": 3839956, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 9014543000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2026-06-30", "accession": "0001193125-26-340208", "fact_id": 18403901, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 2507073000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2026-06-30", "accession": "0001193125-26-340208", "fact_id": 18403903, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 35.0, "status": "partial: 1, 2, 7", "complete": false, "missing_tests": [ "1", "2", "7" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 8, "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": null, "threshold": ">= 1.5", "points": null, "max": 15, "note": "no fresh current assets/liabilities (unclassified balance sheet)" }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": null, "max": 15, "note": "no fresh current assets/liabilities" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "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": "1.50 -> 3.87", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 9.82, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": null, "max": 15, "note": "needs fresh current assets, total liabilities (or assets and equity of the same date) and share count" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 117.97, "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 FY2021", "value": 5857397000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "period": "2021-12-31", "accession": "0001193125-24-264461", "fact_id": 20721911, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1747631000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "period": "2022-12-31", "accession": "0001193125-25-042469", "fact_id": 20728950, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1390880000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2023-12-31", "accession": "0001193125-26-082531", "fact_id": 20735814, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2776508000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20742278, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 3019214000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24294806, "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/BX/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 3.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24300805, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 1.5, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "period": "2020-12-31", "accession": "0001193125-23-048733", "fact_id": 20783762, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 9014543000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2026-06-30", "accession": "0001193125-26-340208", "fact_id": 18403901, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 750625114.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-340208 (750,625,114 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/d158269d10q.htm", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/R1.htm", "period": "2026-07-31", "accession": "0001193125-26-340208", "fact_id": 24599574, "age_days": 87, "stale": false } ] }, "piotroski": { "score": 33.3, "status": "partial: 5, 6, 8", "complete": false, "missing_tests": [ "5", "6", "8" ], "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": 15, "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": "6.3%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "4,663M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "6.4% -> 6.3%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "4,663M vs 3,019M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "6", "name": "Current ratio improved", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "737M -> 751M", "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": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.30 -> 0.30", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 3019214000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24294806, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 47708975000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2025-12-31", "accession": "0001193125-26-340208", "fact_id": 24377702, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 4663161000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24312902, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 3019214000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24294806, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2776508000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20742278, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 47708975000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2025-12-31", "accession": "0001193125-26-340208", "fact_id": 24377702, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 43469875000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 21930445, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 4663161000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24312902, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 3019214000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24294806, "verified": "unverified", "age_days": 299 }, { "name": "shares_out 2026-07-31", "value": 750625114.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2026-07-31", "accession": "0001193125-26-340208", "fact_id": 18403902, "verified": "unverified", "age_days": 87 }, { "name": "shares_out 2025-08-01", "value": 737091668.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525176984/", "period": "2025-08-01", "accession": "0001193125-25-176984", "fact_id": 24579211, "verified": "unverified", "age_days": 451 }, { "name": "revenue 2025-12-31", "value": 14450265000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2025-12-31", "accession": "0001193125-26-082531", "fact_id": 24288875, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 13229968000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 20655320, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 47708975000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/", "period": "2025-12-31", "accession": "0001193125-26-340208", "fact_id": 24377702, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 43469875000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "period": "2024-12-31", "accession": "0001193125-26-082531", "fact_id": 21930445, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1171202000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312516481948/", "accession": "0001193125-16-481948" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1584589000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312517056300/", "accession": "0001193125-17-056300" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 709789000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312518067079/", "accession": "0001193125-18-067079" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1039014000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312519061011/", "accession": "0001193125-19-061011" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1471374000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312520056733/", "accession": "0001193125-20-056733" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1541788000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312521060361/", "accession": "0001193125-21-060361" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 2049682000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312522054433/", "accession": "0001193125-22-054433" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 1045363000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "accession": "0001193125-23-048733" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 5857397000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "accession": "0001193125-24-264461" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 1747631000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "accession": "0001193125-25-042469" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1390880000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2776508000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 3019214000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1.98, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312516481948/", "accession": "0001193125-16-481948", "value_reported": 1.98, "split_factor": 1.0, "split_basis": null }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2.58, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312517056300/", "accession": "0001193125-17-056300", "value_reported": 2.58, "split_factor": 1.0, "split_basis": null }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1.04, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312518067079/", "accession": "0001193125-18-067079", "value_reported": 1.04, "split_factor": 1.0, "split_basis": null }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1.56, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312519061011/", "accession": "0001193125-19-061011", "value_reported": 1.56, "split_factor": 1.0, "split_basis": null }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 2.21, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312520056733/", "accession": "0001193125-20-056733", "value_reported": 2.21, "split_factor": 1.0, "split_basis": null }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2.26, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312521060361/", "accession": "0001193125-21-060361", "value_reported": 2.26, "split_factor": 1.0, "split_basis": null }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 3.03, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312522054433/", "accession": "0001193125-22-054433", "value_reported": 3.03, "split_factor": 1.0, "split_basis": null }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 1.5, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "accession": "0001193125-23-048733", "value_reported": 1.5, "split_factor": 1.0, "split_basis": null }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 8.13, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "accession": "0001193125-24-264461", "value_reported": 8.13, "split_factor": 1.0, "split_basis": null }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 2.36, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "accession": "0001193125-25-042469", "value_reported": 2.36, "split_factor": 1.0, "split_basis": null }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1.84, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531", "value_reported": 1.84, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 3.62, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531", "value_reported": 3.62, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 3.87, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531", "value_reported": 3.87, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 6613168000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312516481948/", "accession": "0001193125-16-481948" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 7484728000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312517056300/", "accession": "0001193125-17-056300" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 4646552000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312518067079/", "accession": "0001193125-18-067079" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 5146299000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312519061011/", "accession": "0001193125-19-061011" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 7145015000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312520056733/", "accession": "0001193125-20-056733" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 6833259000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312521060361/", "accession": "0001193125-21-060361" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 7338270000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312522054433/", "accession": "0001193125-22-054433" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 6101927000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/", "accession": "0001193125-23-048733" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 22577148000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312524264461/", "accession": "0001193125-24-264461" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 8517673000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312525042469/", "accession": "0001193125-25-042469" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 8022841000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 13229968000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 14450265000.0, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "accession": "0001193125-26-082531" } ], "dividend_years": [ 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-09-18", "insider_name": "Baratta Joseph", "role": "director", "code": "S", "shares": 42246.0, "price": 123.35, "value": 5211044.1, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526395751/" }, { "txn_date": "2026-09-18", "insider_name": "Baratta Joseph", "role": "director", "code": "S", "shares": 57754.0, "price": 124.13, "value": 7169004.02, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526395751/" }, { "txn_date": "2026-08-11", "insider_name": "Payne David", "role": "officer", "code": "S", "shares": 9500.0, "price": 145.23, "value": 1379685.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347283/" }, { "txn_date": "2026-08-11", "insider_name": "Finley John G", "role": "officer", "code": "S", "shares": 25198.0, "price": 147.36, "value": 3713177.2800000003, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347284/" }, { "txn_date": "2026-08-11", "insider_name": "Finley John G", "role": "officer", "code": "S", "shares": 19802.0, "price": 146.8, "value": 2906933.6, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347284/" }, { "txn_date": "2026-08-10", "insider_name": "Porat Ruth", "role": "director", "code": "P", "shares": 126.07, "price": 137.32, "value": 17311.932399999998, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347281/" }, { "txn_date": "2026-08-10", "insider_name": "Porat Ruth", "role": "director", "code": "P", "shares": 84.05, "price": 137.32, "value": 11541.746, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347281/" }, { "txn_date": "2026-08-10", "insider_name": "Porat Ruth", "role": "director", "code": "P", "shares": 245.02, "price": 137.1, "value": 33592.242, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526347281/" }, { "txn_date": "2026-08-04", "insider_name": "Sawhney Vikrant", "role": "officer", "code": "S", "shares": 11592.0, "price": 135.96, "value": 1576048.32, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526335160/" }, { "txn_date": "2026-08-04", "insider_name": "Sawhney Vikrant", "role": "officer", "code": "S", "shares": 18408.0, "price": 135.29, "value": 2490418.32, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526335160/" }, { "txn_date": "2026-05-11", "insider_name": "Porat Ruth", "role": "director", "code": "P", "shares": 83.74, "price": 122.77, "value": 10280.7598, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526221785/" }, { "txn_date": "2026-05-11", "insider_name": "Porat Ruth", "role": "director", "code": "P", "shares": 125.61, "price": 122.77, "value": 15421.1397, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526221785/" }, { "txn_date": "2026-05-11", "insider_name": "Porat Ruth", "role": "director", "code": "P", "shares": 229.5, "price": 123.19, "value": 28272.105, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526221785/" }, { "txn_date": "2026-05-01", "insider_name": "Sawhney Vikrant", "role": "officer", "code": "S", "shares": 16965.0, "price": 125.55, "value": 2129955.75, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526201508/" }, { "txn_date": "2026-05-01", "insider_name": "Sawhney Vikrant", "role": "officer", "code": "S", "shares": 13049.0, "price": 126.11, "value": 1645609.39, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526201508/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001393818", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001393818.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001393818&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001393818&type=8-K", "yahoo": "https://finance.yahoo.com/quote/BX", "stooq": "https://stooq.com/q/d/?s=bx.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=BX", "finviz": "https://finviz.com/quote.ashx?t=BX", "stockanalysis": "https://stockanalysis.com/stocks/bx/", "seeking_alpha": "https://seekingalpha.com/symbol/BX", "openinsider": "http://openinsider.com/search?q=BX", "google_news": "https://news.google.com/rss/search?q=BX+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/BX.json", "markdown": "https://theclaudetrader.com/s/BX.md", "research_packet": "https://theclaudetrader.com/r/BX.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/BX; 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": 92.42, "fv_low": 32.34, "fv_high": 125.94, "fv_gap_pct": -21.7, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-07", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 125.94068049260777, "growth_used": 0.1, "fcf_avg": 3933462000.0, "inputs": { "fcf": { "value": 3933462000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 3832675000.0, 3420253000.0, 4547458000.0 ], "cfo": [ { "value": 4056906000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/" }, { "value": 3481662000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/" }, { "value": 4663161000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/" } ], "capex": [ { "value": 224231000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/" }, { "value": 61409000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/" }, { "value": 115703000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/" } ] }, "revenue_cagr_5y": { "value": 0.1881786947813986, "from": { "value": 6101927000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0001193125-23-048733", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312523048733/" }, "to": { "value": 14450265000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/" } }, "shares": { "value": 750625114.0, "tag": "SEC cover page 10-Q 0001193125-26-340208 (750,625,114 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/d158269d10q.htm", "period_end": "2026-07-31", "accession": "0001193125-26-340208", "filed": "2026-08-07", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/R1.htm" } } }, "earnings": { "value": 92.4152036508676, "pe_used": 23.879897584203512, "pe_raw": 23.879897584203512, "pe_basis": "SIC 62 peer median excluding itself (14 peers)", "inputs": { "eps": { "fy": 2025, "value": 3.87, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "value_reported": 3.87, "split_factor": 1.0 } } }, "graham": { "value": 32.33754555683694, "inputs": { "eps": { "fy": 2025, "value": 3.87, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001193125-26-082531", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526082531/", "value_reported": 3.87, "split_factor": 1.0 }, "bvps": { "value": 12.009381023720984, "equity": { "value": 9014543000.0, "tag": "SEC XBRL StockholdersEquity (companyfacts)", "period_end": "2026-06-30", "accession": "0001193125-26-340208", "filed": "2026-08-07", "url": "https://www.sec.gov/Archives/edgar/data/1393818/000119312526340208/" }, "shares": 750625114.0 } } } }, "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" } }