{ "ticker": "COR", "name": "Cencora, Inc.", "legal_name": "Cencora, Inc.", "cik": "0001140859", "exchange": "NYSE", "sic": "5122", "industry": "Wholesale-Drugs, Proprietaries & Druggists' Sundries", "state": "DE", "fiscal_year_end": "0930", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 331.0, "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": 63163791615.0, "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": 331.0, "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": 190827165.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001140859-26-000034 (190,827,165 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/cor-20260630.htm", "period_end": "2026-07-31", "accession": "0001140859-26-000034", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/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": "331.0 (price 2026-10-23) / 1 x 190,827,165 (shares at 2026-07-31) = 63,163,791,615" } }, "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": 43.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-09-30", "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": 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": 321.33, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.93, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "9 of 10", "threshold": "10 of 10", "points": 13.5, "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": "2.28 -> 8.01 (+251%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 41.3, "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 20.70, product 855.9", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 331.0, "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": 321332819000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24288646, "verified": "unverified", "age_days": 391, "stale": true }, { "name": "current_assets", "value": 55335137000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24341079, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 59197103000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24367986, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 11444086000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24418081, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 3050958000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24500943, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 1427929000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085918000053/", "period": "2016-09-30", "accession": "0001140859-18-000053", "fact_id": 20688735, "verified": "unverified", "age_days": 3678 }, { "name": "Net income FY2017", "value": 364484000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085919000040/", "period": "2017-09-30", "accession": "0001140859-19-000040", "fact_id": 20695349, "verified": "unverified", "age_days": 3313 }, { "name": "Net income FY2018", "value": 1658405000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085920000050/", "period": "2018-09-30", "accession": "0001140859-20-000050", "fact_id": 20701771, "verified": "unverified", "age_days": 2948 }, { "name": "Net income FY2019", "value": 855365000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/", "period": "2019-09-30", "accession": "0001140859-21-000058", "fact_id": 20708081, "verified": "unverified", "age_days": 2583 }, { "name": "Net income FY2020", "value": -3408716000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "period": "2020-09-30", "accession": "0001140859-22-000098", "fact_id": 20714503, "verified": "unverified", "age_days": 2217 }, { "name": "Net income FY2021", "value": 1539932000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 20721135, "verified": "unverified", "age_days": 1852 }, { "name": "Net income FY2022", "value": 1698820000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2022-09-30", "accession": "0001140859-24-000177", "fact_id": 20728230, "verified": "unverified", "age_days": 1487 }, { "name": "Net income FY2023", "value": 1745293000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20735166, "verified": "unverified", "age_days": 1122 }, { "name": "Net income FY2024", "value": 1509120000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20741675, "verified": "unverified", "age_days": 756 }, { "name": "Net income FY2025", "value": 1554169000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24294255, "verified": "unverified", "age_days": 391 }, { "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/COR/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": 0.84, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000104746915008939/", "period": "2013-09-30", "accession": "0001047469-15-008939", "fact_id": 20887482, "verified": "verified", "age_days": 4774 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.94, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085916000022/", "period": "2014-09-30", "accession": "0001140859-16-000022", "fact_id": 20889359, "verified": "verified", "age_days": 4409 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 1.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085917000047/", "period": "2015-09-30", "accession": "0001140859-17-000047", "fact_id": 20891178, "verified": "verified", "age_days": 4044 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 1.36, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085918000053/", "period": "2016-09-30", "accession": "0001140859-18-000053", "fact_id": 20892980, "verified": "verified", "age_days": 3678 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 1.46, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085919000040/", "period": "2017-09-30", "accession": "0001140859-19-000040", "fact_id": 20894761, "verified": "verified", "age_days": 3313 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 1.52, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085920000050/", "period": "2018-09-30", "accession": "0001140859-20-000050", "fact_id": 20896482, "verified": "verified", "age_days": 2948 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/", "period": "2019-09-30", "accession": "0001140859-21-000058", "fact_id": 20898130, "verified": "verified", "age_days": 2583 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 1.66, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "period": "2020-09-30", "accession": "0001140859-22-000098", "fact_id": 20899746, "verified": "verified", "age_days": 2217 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 1.76, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 20901313, "verified": "verified", "age_days": 1852 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 1.84, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2022-09-30", "accession": "0001140859-24-000177", "fact_id": 20902177, "verified": "verified", "age_days": 1487 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.94, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20903815, "verified": "verified", "age_days": 1122 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 2.04, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20905444, "verified": "verified", "age_days": 756 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 2.2, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24309602, "verified": "verified", "age_days": 391 }, { "name": "EPS diluted FY2014", "value": 1.16, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085916000022/", "period": "2014-09-30", "accession": "0001140859-16-000022", "fact_id": 20759334, "verified": "unverified", "age_days": 4409 }, { "name": "EPS diluted FY2015", "value": -0.63, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085917000047/", "period": "2015-09-30", "accession": "0001140859-17-000047", "fact_id": 20763604, "verified": "unverified", "age_days": 4044 }, { "name": "EPS diluted FY2016", "value": 6.32, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085918000053/", "period": "2016-09-30", "accession": "0001140859-18-000053", "fact_id": 20767679, "verified": "unverified", "age_days": 3678 }, { "name": "EPS diluted FY2023", "value": 8.53, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20799951, "verified": "unverified", "age_days": 1122 }, { "name": "EPS diluted FY2024", "value": 7.53, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20805797, "verified": "unverified", "age_days": 756 }, { "name": "EPS diluted FY2025", "value": 7.96, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24300311, "verified": "unverified", "age_days": 391 }, { "name": "Shares outstanding", "value": 190827165.0, "kind": "current", "source": "SEC cover page 10-Q 0001140859-26-000034 (190,827,165 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/cor-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/R1.htm", "period": "2026-07-31", "accession": "0001140859-26-000034", "fact_id": 24599680, "age_days": 87, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (invested capital not positive (negative working capital exceeds fixed assets))", "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": 49.4, "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": -4.2, "unit": "%", "percentile": 32.7, "points": 16.3, "max": 50 }, { "name": "6 month return", "value": 6.7, "unit": "%", "percentile": 56.7, "points": 11.3, "max": 20 }, { "name": "Price / 52-week high", "value": 0.889, "points": 13.3, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 26.2, "unit": "%", "points": 8.4, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 331.0, "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": "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": 0.0, "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": 0.64, "unit": "bp", "points": -6.3, "max": 0 } ], "inputs": [ { "name": "Form 4 S GREENBERG LON R 2026-09-16", "value": 411264.0, "shares": 1280.0, "price": 321.3, "role": "director", "period": "2026-09-16", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000123423426000004/" }, { "name": "Form 4 S Campbell Elizabeth S 2026-08-24", "value": 3662708.3364, "shares": 11300.47, "price": 324.12, "role": "Pres", "period": "2026-08-24", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000188264126000008/" }, { "name": "excluded 2026-10-01 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-09-01 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 63.9, "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": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 43, "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": "241.1% over 6 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "9 of 10", "threshold": "all years", "points": 13.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+4.9% a year", "threshold": ">= +10%", "points": 4.9, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 7.3, "threshold": "<= 4", "points": 2.6, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "0.9%", "threshold": ">= 20%", "points": 0.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.75", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "5.1%", "threshold": ">= 7%", "points": 7.9, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 331.0, "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": 1658405000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085920000050/", "period": "2018-09-30", "accession": "0001140859-20-000050", "fact_id": 20701771, "verified": "unverified", "age_days": 2948 }, { "name": "Equity at FY2018 end", "value": 2932824000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085919000040/", "period": "2018-09-30", "accession": "0001140859-19-000040", "fact_id": 22769550, "verified": "unverified", "age_days": 2948 }, { "name": "Net income FY2019", "value": 855365000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/", "period": "2019-09-30", "accession": "0001140859-21-000058", "fact_id": 20708081, "verified": "unverified", "age_days": 2583 }, { "name": "Equity at FY2019 end", "value": 2878917000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085920000050/", "period": "2019-09-30", "accession": "0001140859-20-000050", "fact_id": 22794575, "verified": "unverified", "age_days": 2583 }, { "name": "Net income FY2021", "value": 1539932000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 20721135, "verified": "unverified", "age_days": 1852 }, { "name": "Equity at FY2021 end", "value": 223354000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "period": "2021-09-30", "accession": "0001140859-22-000098", "fact_id": 22845864, "verified": "unverified", "age_days": 1852 }, { "name": "Net income FY2023", "value": 1745293000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20735166, "verified": "unverified", "age_days": 1122 }, { "name": "Equity at FY2023 end", "value": 522003000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2023-09-30", "accession": "0001140859-24-000177", "fact_id": 22900747, "verified": "unverified", "age_days": 1122 }, { "name": "Net income FY2024", "value": 1509120000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20741675, "verified": "unverified", "age_days": 756 }, { "name": "Equity at FY2024 end", "value": 645938000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 22926065, "verified": "unverified", "age_days": 756 }, { "name": "Net income FY2025", "value": 1554169000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24294255, "verified": "unverified", "age_days": 391 }, { "name": "Equity at FY2025 end", "value": 1508019000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2025-09-30", "accession": "0001140859-26-000034", "fact_id": 24483458, "verified": "unverified", "age_days": 391 }, { "name": "Net income FY2016", "value": 1427929000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085918000053/", "period": "2016-09-30", "accession": "0001140859-18-000053", "fact_id": 20688735, "verified": "unverified", "age_days": 3678 }, { "name": "Net income FY2017", "value": 364484000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085919000040/", "period": "2017-09-30", "accession": "0001140859-19-000040", "fact_id": 20695349, "verified": "unverified", "age_days": 3313 }, { "name": "Net income FY2018", "value": 1658405000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085920000050/", "period": "2018-09-30", "accession": "0001140859-20-000050", "fact_id": 20701771, "verified": "unverified", "age_days": 2948 }, { "name": "Net income FY2019", "value": 855365000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/", "period": "2019-09-30", "accession": "0001140859-21-000058", "fact_id": 20708081, "verified": "unverified", "age_days": 2583 }, { "name": "Net income FY2020", "value": -3408716000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "period": "2020-09-30", "accession": "0001140859-22-000098", "fact_id": 20714503, "verified": "unverified", "age_days": 2217 }, { "name": "Net income FY2021", "value": 1539932000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 20721135, "verified": "unverified", "age_days": 1852 }, { "name": "Net income FY2022", "value": 1698820000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2022-09-30", "accession": "0001140859-24-000177", "fact_id": 20728230, "verified": "unverified", "age_days": 1487 }, { "name": "Net income FY2023", "value": 1745293000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20735166, "verified": "unverified", "age_days": 1122 }, { "name": "Net income FY2024", "value": 1509120000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20741675, "verified": "unverified", "age_days": 756 }, { "name": "Net income FY2025", "value": 1554169000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24294255, "verified": "unverified", "age_days": 391 }, { "name": "debt_incl_current", "value": 11723241000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24429360, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 2354197000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 20860812, "verified": "unverified", "age_days": 1852 }, { "name": "Revenue FY2021", "value": 213988843000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 20639798, "verified": "unverified", "age_days": 1852 }, { "name": "Operating income FY2022", "value": 2366378000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2022-09-30", "accession": "0001140859-24-000177", "fact_id": 20866590, "verified": "unverified", "age_days": 1487 }, { "name": "Revenue FY2022", "value": 238587006000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2022-09-30", "accession": "0001140859-24-000177", "fact_id": 20644962, "verified": "unverified", "age_days": 1487 }, { "name": "Operating income FY2023", "value": 2340731000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20872221, "verified": "unverified", "age_days": 1122 }, { "name": "Revenue FY2023", "value": 262173411000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20650102, "verified": "unverified", "age_days": 1122 }, { "name": "Operating income FY2024", "value": 2175249000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20877473, "verified": "unverified", "age_days": 756 }, { "name": "Revenue FY2024", "value": 293958599000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20655066, "verified": "unverified", "age_days": 756 }, { "name": "Operating income FY2025", "value": 2628601000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24305514, "verified": "unverified", "age_days": 391 }, { "name": "Revenue FY2025", "value": 321332819000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24288646, "verified": "unverified", "age_days": 391 }, { "name": "Operating cash flow FY2021", "value": 2666586000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 20957969, "verified": "unverified", "age_days": 1852 }, { "name": "Capital expenditure FY2021", "value": 438217000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 21025915, "verified": "unverified", "age_days": 1852 }, { "name": "Operating cash flow FY2022", "value": 2703088000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2022-09-30", "accession": "0001140859-24-000177", "fact_id": 20964936, "verified": "unverified", "age_days": 1487 }, { "name": "Capital expenditure FY2022", "value": 496318000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2022-09-30", "accession": "0001140859-24-000177", "fact_id": 21030322, "verified": "unverified", "age_days": 1487 }, { "name": "Operating cash flow FY2023", "value": 3911334000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20971748, "verified": "unverified", "age_days": 1122 }, { "name": "Capital expenditure FY2023", "value": 458359000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 21034612, "verified": "unverified", "age_days": 1122 }, { "name": "Operating cash flow FY2024", "value": 3484685000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20978155, "verified": "unverified", "age_days": 756 }, { "name": "Capital expenditure FY2024", "value": 487173000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 21038721, "verified": "unverified", "age_days": 756 }, { "name": "Operating cash flow FY2025", "value": 3875120000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24312333, "verified": "unverified", "age_days": 391 }, { "name": "Capital expenditure FY2025", "value": 667981000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24317793, "verified": "unverified", "age_days": 391 }, { "name": "Shares outstanding", "value": 190827165.0, "kind": "current", "source": "SEC cover page 10-Q 0001140859-26-000034 (190,827,165 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/cor-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/R1.htm", "period": "2026-07-31", "accession": "0001140859-26-000034", "fact_id": 24599680, "age_days": 87, "stale": false } ] }, "lynch": { "score": 15.1, "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": 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": 41.6, "threshold": "<= 25", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 3.84, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "4 of 5", "threshold": "5 of 5", "points": 12.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-14.1%", "threshold": ">= +10%", "points": 3.1, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 331.0, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 7.96, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24300311, "verified": "unverified", "age_days": 391 }, { "name": "EPS diluted FY2020", "value": -16.65, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "period": "2020-09-30", "accession": "0001140859-22-000098", "fact_id": 20783221, "verified": "unverified", "age_days": 2217 }, { "name": "debt_incl_current", "value": 11723241000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24429360, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 3050958000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24500943, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 2815291000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24534526, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 35.0, "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": 10, "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": 0.93, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "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": "-16.65 -> 7.96", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 20.7, "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": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 331.0, "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": 55335137000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24341079, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 59197103000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24367986, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 1539932000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "period": "2021-09-30", "accession": "0001140859-23-000197", "fact_id": 20721135, "verified": "unverified", "age_days": 1852 }, { "name": "Net income FY2022", "value": 1698820000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "period": "2022-09-30", "accession": "0001140859-24-000177", "fact_id": 20728230, "verified": "unverified", "age_days": 1487 }, { "name": "Net income FY2023", "value": 1745293000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2023-09-30", "accession": "0001140859-26-000012", "fact_id": 20735166, "verified": "unverified", "age_days": 1122 }, { "name": "Net income FY2024", "value": 1509120000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20741675, "verified": "unverified", "age_days": 756 }, { "name": "Net income FY2025", "value": 1554169000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24294255, "verified": "unverified", "age_days": 391 }, { "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/COR/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 7.96, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24300311, "verified": "unverified", "age_days": 391 }, { "name": "EPS diluted FY2020", "value": -16.65, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "period": "2020-09-30", "accession": "0001140859-22-000098", "fact_id": 20783221, "verified": "unverified", "age_days": 2217 }, { "name": "equity", "value": 3050958000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-06-30", "accession": "0001140859-26-000034", "fact_id": 24500943, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 190827165.0, "kind": "current", "source": "SEC cover page 10-Q 0001140859-26-000034 (190,827,165 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/cor-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/R1.htm", "period": "2026-07-31", "accession": "0001140859-26-000034", "fact_id": 24599680, "age_days": 87, "stale": false } ] }, "piotroski": { "score": 66.7, "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": "2.0%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "3,875M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "2.2% -> 2.0%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "3,875M vs 1,554M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "5.7% -> 9.8%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.88 -> 0.90", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "194M -> 191M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "0.7% -> 0.8%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "4.38 -> 4.20", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-09-30", "value": 1554169000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24294255, "verified": "unverified", "age_days": 391 }, { "name": "total_assets 2025-09-30", "value": 76590112000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2025-09-30", "accession": "0001140859-26-000034", "fact_id": 24383265, "verified": "unverified", "age_days": 391 }, { "name": "cfo 2025-09-30", "value": 3875120000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24312333, "verified": "unverified", "age_days": 391 }, { "name": "net_income 2025-09-30", "value": 1554169000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24294255, "verified": "unverified", "age_days": 391 }, { "name": "net_income 2024-09-30", "value": 1509120000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20741675, "verified": "unverified", "age_days": 756 }, { "name": "total_assets 2025-09-30", "value": 76590112000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2025-09-30", "accession": "0001140859-26-000034", "fact_id": 24383265, "verified": "unverified", "age_days": 391 }, { "name": "total_assets 2024-09-30", "value": 67101667000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 21936087, "verified": "unverified", "age_days": 756 }, { "name": "cfo 2025-09-30", "value": 3875120000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24312333, "verified": "unverified", "age_days": 391 }, { "name": "net_income 2025-09-30", "value": 1554169000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24294255, "verified": "unverified", "age_days": 391 }, { "name": "lt_debt 2025-09-30", "value": 7542988000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2025-09-30", "accession": "0001140859-26-000034", "fact_id": 24412442, "verified": "unverified", "age_days": 391 }, { "name": "lt_debt 2024-09-30", "value": 3811745000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 22087802, "verified": "unverified", "age_days": 756 }, { "name": "total_assets 2025-09-30", "value": 76590112000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2025-09-30", "accession": "0001140859-26-000034", "fact_id": 24383265, "verified": "unverified", "age_days": 391 }, { "name": "total_assets 2024-09-30", "value": 67101667000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 21936087, "verified": "unverified", "age_days": 756 }, { "name": "current_assets 2025-09-30", "value": 52239073000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2025-09-30", "accession": "0001140859-26-000034", "fact_id": 24327707, "verified": "unverified", "age_days": 391 }, { "name": "current_assets 2024-09-30", "value": 47717813000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 21328817, "verified": "unverified", "age_days": 756 }, { "name": "current_liabilities 2025-09-30", "value": 57820539000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2025-09-30", "accession": "0001140859-26-000034", "fact_id": 24354662, "verified": "unverified", "age_days": 391 }, { "name": "current_liabilities 2024-09-30", "value": 54277053000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 21601708, "verified": "unverified", "age_days": 756 }, { "name": "shares_out 2026-07-31", "value": 190827165.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2026-07-31", "accession": "0001140859-26-000034", "fact_id": 24589518, "verified": "unverified", "age_days": 87 }, { "name": "shares_out 2025-07-31", "value": 193877881.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000122/", "period": "2025-07-31", "accession": "0001140859-25-000122", "fact_id": 24578693, "verified": "unverified", "age_days": 452 }, { "name": "operating_income 2025-09-30", "value": 2628601000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24305514, "verified": "unverified", "age_days": 391 }, { "name": "operating_income 2024-09-30", "value": 2175249000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20877473, "verified": "unverified", "age_days": 756 }, { "name": "revenue 2025-09-30", "value": 321332819000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24288646, "verified": "unverified", "age_days": 391 }, { "name": "revenue 2024-09-30", "value": 293958599000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20655066, "verified": "unverified", "age_days": 756 }, { "name": "revenue 2025-09-30", "value": 321332819000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2025-09-30", "accession": "0001140859-26-000012", "fact_id": 24288646, "verified": "unverified", "age_days": 391 }, { "name": "revenue 2024-09-30", "value": 293958599000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 20655066, "verified": "unverified", "age_days": 756 }, { "name": "total_assets 2025-09-30", "value": 76590112000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/", "period": "2025-09-30", "accession": "0001140859-26-000034", "fact_id": 24383265, "verified": "unverified", "age_days": 391 }, { "name": "total_assets 2024-09-30", "value": 67101667000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "period": "2024-09-30", "accession": "0001140859-26-000012", "fact_id": 21936087, "verified": "unverified", "age_days": 756 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-09-30", "sec_frame": "CY2013", "value": 433707000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000104746915008939/", "accession": "0001047469-15-008939" }, { "fy": 2014, "period_end": "2014-09-30", "sec_frame": "CY2014", "value": 274230000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085916000022/", "accession": "0001140859-16-000022" }, { "fy": 2015, "period_end": "2015-09-30", "sec_frame": "CY2015", "value": -138165000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085917000047/", "accession": "0001140859-17-000047" }, { "fy": 2016, "period_end": "2016-09-30", "sec_frame": "CY2016", "value": 1427929000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085918000053/", "accession": "0001140859-18-000053" }, { "fy": 2017, "period_end": "2017-09-30", "sec_frame": "CY2017", "value": 364484000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085919000040/", "accession": "0001140859-19-000040" }, { "fy": 2018, "period_end": "2018-09-30", "sec_frame": "CY2018", "value": 1658405000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085920000050/", "accession": "0001140859-20-000050" }, { "fy": 2019, "period_end": "2019-09-30", "sec_frame": "CY2019", "value": 855365000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/", "accession": "0001140859-21-000058" }, { "fy": 2020, "period_end": "2020-09-30", "sec_frame": "CY2020", "value": -3408716000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "accession": "0001140859-22-000098" }, { "fy": 2021, "period_end": "2021-09-30", "sec_frame": "CY2021", "value": 1539932000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "accession": "0001140859-23-000197" }, { "fy": 2022, "period_end": "2022-09-30", "sec_frame": "CY2022", "value": 1698820000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "accession": "0001140859-24-000177" }, { "fy": 2023, "period_end": "2023-09-30", "sec_frame": "CY2023", "value": 1745293000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012" }, { "fy": 2024, "period_end": "2024-09-30", "sec_frame": "CY2024", "value": 1509120000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012" }, { "fy": 2025, "period_end": "2025-09-30", "sec_frame": "CY2025", "value": 1554169000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-09-30", "sec_frame": "CY2013", "value": 1.84, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000104746915008939/", "accession": "0001047469-15-008939", "value_reported": 1.84, "split_factor": 1.0, "split_basis": "filed between 2015-10-31 and 2015-12-31" }, { "fy": 2014, "period_end": "2014-09-30", "sec_frame": "CY2014", "value": 1.16, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085916000022/", "accession": "0001140859-16-000022", "value_reported": 1.16, "split_factor": 1.0, "split_basis": "filed between 2016-10-31 and 2016-12-31" }, { "fy": 2015, "period_end": "2015-09-30", "sec_frame": "CY2015", "value": -0.63, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085917000047/", "accession": "0001140859-17-000047", "value_reported": -0.63, "split_factor": 1.0, "split_basis": "filed between 2017-10-31 and 2017-12-31" }, { "fy": 2016, "period_end": "2016-09-30", "sec_frame": "CY2016", "value": 6.32, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085918000053/", "accession": "0001140859-18-000053", "value_reported": 6.32, "split_factor": 1.0, "split_basis": "filed 2018-11-20" }, { "fy": 2017, "period_end": "2017-09-30", "sec_frame": "CY2017", "value": 1.64, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085919000040/", "accession": "0001140859-19-000040", "value_reported": 1.64, "split_factor": 1.0, "split_basis": "filed 2019-11-19" }, { "fy": 2018, "period_end": "2018-09-30", "sec_frame": "CY2018", "value": 7.53, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085920000050/", "accession": "0001140859-20-000050", "value_reported": 7.53, "split_factor": 1.0, "split_basis": "filed 2020-11-19" }, { "fy": 2019, "period_end": "2019-09-30", "sec_frame": "CY2019", "value": 4.04, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/", "accession": "0001140859-21-000058", "value_reported": 4.04, "split_factor": 1.0, "split_basis": "filed 2021-11-23" }, { "fy": 2020, "period_end": "2020-09-30", "sec_frame": "CY2020", "value": -16.65, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "accession": "0001140859-22-000098", "value_reported": -16.65, "split_factor": 1.0, "split_basis": "filed 2022-11-22" }, { "fy": 2021, "period_end": "2021-09-30", "sec_frame": "CY2021", "value": 7.39, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "accession": "0001140859-23-000197", "value_reported": 7.39, "split_factor": 1.0, "split_basis": "filed 2023-11-21" }, { "fy": 2022, "period_end": "2022-09-30", "sec_frame": "CY2022", "value": 8.04, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "accession": "0001140859-24-000177", "value_reported": 8.04, "split_factor": 1.0, "split_basis": "filed 2024-11-26" }, { "fy": 2023, "period_end": "2023-09-30", "sec_frame": "CY2023", "value": 8.53, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012", "value_reported": 8.53, "split_factor": 1.0, "split_basis": "filed 2026-02-10" }, { "fy": 2024, "period_end": "2024-09-30", "sec_frame": "CY2024", "value": 7.53, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012", "value_reported": 7.53, "split_factor": 1.0, "split_basis": "filed 2026-02-10" }, { "fy": 2025, "period_end": "2025-09-30", "sec_frame": "CY2025", "value": 7.96, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012", "value_reported": 7.96, "split_factor": 1.0, "split_basis": "filed 2026-02-10" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-09-30", "sec_frame": "CY2013", "value": 87959167000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000104746915008939/", "accession": "0001047469-15-008939" }, { "fy": 2014, "period_end": "2014-09-30", "sec_frame": "CY2014", "value": 119569127000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085916000022/", "accession": "0001140859-16-000022" }, { "fy": 2015, "period_end": "2015-09-30", "sec_frame": "CY2015", "value": 135961803000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085917000047/", "accession": "0001140859-17-000047" }, { "fy": 2016, "period_end": "2016-09-30", "sec_frame": "CY2016", "value": 146849686000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085918000053/", "accession": "0001140859-18-000053" }, { "fy": 2017, "period_end": "2017-09-30", "sec_frame": "CY2017", "value": 153143826000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085919000040/", "accession": "0001140859-19-000040" }, { "fy": 2018, "period_end": "2018-09-30", "sec_frame": "CY2018", "value": 167939635000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085920000050/", "accession": "0001140859-20-000050" }, { "fy": 2019, "period_end": "2019-09-30", "sec_frame": "CY2019", "value": 179589121000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/", "accession": "0001140859-21-000058" }, { "fy": 2020, "period_end": "2020-09-30", "sec_frame": "CY2020", "value": 189893926000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/", "accession": "0001140859-22-000098" }, { "fy": 2021, "period_end": "2021-09-30", "sec_frame": "CY2021", "value": 213988843000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/", "accession": "0001140859-23-000197" }, { "fy": 2022, "period_end": "2022-09-30", "sec_frame": "CY2022", "value": 238587006000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/", "accession": "0001140859-24-000177" }, { "fy": 2023, "period_end": "2023-09-30", "sec_frame": "CY2023", "value": 262173411000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012" }, { "fy": 2024, "period_end": "2024-09-30", "sec_frame": "CY2024", "value": 293958599000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012" }, { "fy": 2025, "period_end": "2025-09-30", "sec_frame": "CY2025", "value": 321332819000.0, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "accession": "0001140859-26-000012" } ], "dividend_years": [ 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": [ { "txn_date": "2026-10-01", "insider_name": "Krikorian Lazarus", "role": "officer", "code": "S", "shares": 986.0, "price": 303.18, "value": 298935.48, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1140859/000162753426000006/#live" }, { "txn_date": "2026-09-16", "insider_name": "GREENBERG LON R", "role": "director", "code": "S", "shares": 1280.0, "price": 321.3, "value": 411264.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1140859/000123423426000004/" }, { "txn_date": "2026-09-01", "insider_name": "Krikorian Lazarus", "role": "officer", "code": "S", "shares": 985.0, "price": 325.97, "value": 321080.45, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1140859/000162753426000004/" }, { "txn_date": "2026-08-24", "insider_name": "Campbell Elizabeth S", "role": "Pres", "code": "S", "shares": 11300.47, "price": 324.12, "value": 3662708.3364, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1140859/000188264126000008/" }, { "txn_date": "2026-06-22", "insider_name": "Tyler Lauren M", "role": "director", "code": "P", "shares": 550.0, "price": 270.23, "value": 148626.5, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1140859/000176574426000006/" }, { "txn_date": "2026-06-18", "insider_name": "DURCAN DERMOT MARK", "role": "director", "code": "P", "shares": 4000.0, "price": 274.19, "value": 1096760.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1140859/000120235826000006/" }, { "txn_date": "2026-05-28", "insider_name": "DURCAN DERMOT MARK", "role": "director", "code": "P", "shares": 4000.0, "price": 266.26, "value": 1065040.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1140859/000120235826000004/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001140859", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001140859.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001140859&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001140859&type=8-K", "yahoo": "https://finance.yahoo.com/quote/COR", "stooq": "https://stooq.com/q/d/?s=cor.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=COR", "finviz": "https://finviz.com/quote.ashx?t=COR", "stockanalysis": "https://stockanalysis.com/stocks/cor/", "seeking_alpha": "https://seekingalpha.com/symbol/COR", "openinsider": "http://openinsider.com/search?q=COR", "google_news": "https://news.google.com/rss/search?q=COR+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/COR.json", "markdown": "https://theclaudetrader.com/s/COR.md", "research_packet": "https://theclaudetrader.com/r/COR.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/COR; 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": 192.26, "fv_low": 53.51, "fv_high": 405.44, "fv_gap_pct": -41.9, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-05", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 405.43673636793363, "growth_used": 0.1, "fcf_avg": 3219208666.6666665, "inputs": { "fcf": { "value": 3219208666.6666665, "years": [ 2023, 2024, 2025 ], "by_year": [ 3452975000.0, 2997512000.0, 3207139000.0 ], "cfo": [ { "value": 3911334000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/" }, { "value": 3484685000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/" }, { "value": 3875120000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/" } ], "capex": [ { "value": 458359000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/" }, { "value": 487173000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/" }, { "value": 667981000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/" } ] }, "revenue_cagr_5y": { "value": 0.11093539055828328, "from": { "value": 189893926000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-09-30", "accession": "0001140859-22-000098", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/" }, "to": { "value": 321332819000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/" } }, "shares": { "value": 190827165.0, "tag": "SEC cover page 10-Q 0001140859-26-000034 (190,827,165 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/cor-20260630.htm", "period_end": "2026-07-31", "accession": "0001140859-26-000034", "filed": "2026-08-05", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/R1.htm" } } }, "earnings": { "value": 192.2640094880929, "pe_used": 24.153770036192576, "pe_raw": 24.153770036192576, "pe_basis": "SIC 51 peer median excluding itself (4 peers)", "inputs": { "eps": { "fy": 2025, "value": 7.96, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "value_reported": 7.96, "split_factor": 1.0 } } }, "graham": { "value": 53.5113377659197, "inputs": { "eps": { "fy": 2025, "value": 7.96, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-09-30", "accession": "0001140859-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000012/", "value_reported": 7.96, "split_factor": 1.0 }, "bvps": { "value": 15.988069623106332, "equity": { "value": 3050958000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001140859-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/" }, "shares": 190827165.0 } } } }, "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" } }