{ "ticker": "ECL", "name": "Ecolab Inc.", "legal_name": "ECOLAB INC.", "cik": "0000031462", "exchange": "NYSE", "sic": "2840", "industry": "Soap, Detergents, Cleang Preparations, Perfumes, Cosmetics", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 288.53, "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": 80883211823.59, "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": 288.53, "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": 280328603.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001628280-26-053886 (280,328,603 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/ecl-20260630.htm", "period_end": "2026-06-30", "accession": "0001628280-26-053886", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/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": "2026-06-30", "share_count_age_days_at_price_date": 115, "warning": null, "computed": "288.53 (price 2026-10-23) / 1 x 280,328,603 (shares at 2026-06-30) = 80,883,211,824" } }, "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": 56.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "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": 16.08, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.84, "threshold": ">= 2.0", "points": 12.6, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 2.37, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "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": "3.80 -> 6.48 (+71%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 44.5, "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 8.04, product 358.2", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 288.53, "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": 16081200000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24290196, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 11019800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24339817, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 5986600000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24366727, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 11905100000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24418970, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 10055500000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24499408, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 1246500000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837019001379/", "period": "2016-12-31", "accession": "0001558370-19-001379", "fact_id": 20692361, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1518600000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837020011283/", "period": "2017-12-31", "accession": "0001558370-20-011283", "fact_id": 20698936, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1440300000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837021001916/", "period": "2018-12-31", "accession": "0001558370-21-001916", "fact_id": 20705375, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1576200000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837022002059/", "period": "2019-12-31", "accession": "0001558370-22-002059", "fact_id": 20711877, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -1185500000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "period": "2020-12-31", "accession": "0001558370-23-001969", "fact_id": 20718578, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1129900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 20719025, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1091700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 20726206, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1372300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20733261, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2112400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20739878, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2075600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24292579, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/ECL/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": 0.965, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837016003581/", "period": "2013-12-31", "accession": "0001558370-16-003581", "fact_id": 20885892, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 1.155, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837017000944/", "period": "2014-12-31", "accession": "0001558370-17-000944", "fact_id": 20887741, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 1.34, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837018000999/", "period": "2015-12-31", "accession": "0001558370-18-000999", "fact_id": 20889599, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 1.42, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837019001379/", "period": "2016-12-31", "accession": "0001558370-19-001379", "fact_id": 20891415, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 1.52, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837020011283/", "period": "2017-12-31", "accession": "0001558370-20-011283", "fact_id": 20893192, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 1.69, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837021001916/", "period": "2018-12-31", "accession": "0001558370-21-001916", "fact_id": 20894967, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.85, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837022002059/", "period": "2019-12-31", "accession": "0001558370-22-002059", "fact_id": 20896678, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 1.89, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "period": "2020-12-31", "accession": "0001558370-23-001969", "fact_id": 20898339, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 1.95, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 20899947, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 2.06, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 20901520, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 2.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20903167, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 2.36, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20904818, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 2.68, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24308998, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 3.93, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837017000944/", "period": "2014-12-31", "accession": "0001558370-17-000944", "fact_id": 20757006, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 3.32, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837018000999/", "period": "2015-12-31", "accession": "0001558370-18-000999", "fact_id": 20761444, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 4.14, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837019001379/", "period": "2016-12-31", "accession": "0001558370-19-001379", "fact_id": 20765637, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 4.79, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20798175, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 7.37, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20804094, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 7.28, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24298733, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 280328603.0, "kind": "current", "source": "SEC cover page 10-Q 0001628280-26-053886 (280,328,603 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/ecl-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/R1.htm", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24599642, "age_days": 118, "stale": false } ] }, "magic_formula": { "score": 19.8, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2025-09-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q", "debt_short" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 3.25, "unit": "%", "rank": 143, "note": "EBIT trailing twelve months; EV = market cap + debt (11,909,900,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 30.09, "unit": "%", "rank": 133, "note": "net working capital 5,033,200,000 used as reported" }, { "name": "Combined rank", "value": 276, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 2737600000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24304186, "age_days": 299 }, { "name": "operating_income_q", "value": 622000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926056737/", "period": "2026-03-31", "accession": "0001104659-26-056737", "fact_id": 23917775, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 555300000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926056737/", "period": "2025-03-31", "accession": "0001104659-26-056737", "fact_id": 23930994, "age_days": 574 }, { "name": "operating_income_q", "value": 757900000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 23913784, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 710100000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-06-30", "accession": "0001628280-26-053886", "fact_id": 23926695, "age_days": 483 }, { "name": "current_assets", "value": 11019800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24339817, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 5986600000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24366727, "age_days": 118, "stale": false }, { "name": "cash", "value": 5135300000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24533220, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 4445800000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24559599, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 11905100000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 3840229, "age_days": 118, "stale": false }, { "name": "debt_short", "value": 4800000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465925104386/", "period": "2025-09-30", "accession": "0001104659-25-104386", "fact_id": 24441897, "age_days": 391, "stale": true }, { "name": "shares_out", "value": 280328603.0, "kind": "current", "source": "SEC cover page 10-Q 0001628280-26-053886 (280,328,603 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/ecl-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/R1.htm", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24599642, "age_days": 118, "stale": false }, { "name": "Price (close)", "value": 288.53, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebt (incl. current maturities) + short-term borrowings" } ] }, "momentum": { "score": 61.6, "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": 1.7, "unit": "%", "percentile": 43.3, "points": 21.7, "max": 50 }, { "name": "6 month return", "value": 6.9, "unit": "%", "percentile": 56.9, "points": 11.4, "max": 20 }, { "name": "Price / 52-week high", "value": 0.943, "points": 14.1, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 16.5, "unit": "%", "points": 14.4, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 288.53, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 31.9, "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": 0.13, "unit": "bp", "points": 19.0, "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": 0.35, "points": 3.5, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.89, "unit": "bp", "points": -6.9, "max": 0 } ], "inputs": [ { "name": "Form 4 P Green Eric Mark 2026-09-11", "value": 932074.6, "shares": 3370.0, "price": 276.58, "role": "director", "period": "2026-09-11", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026061859/" }, { "name": "Form 4 P Green Eric Mark 2026-09-11", "value": 88732.8, "shares": 320.0, "price": 277.29, "role": "director", "period": "2026-09-11", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026061859/" }, { "name": "Form 4 S Beck Christophe 2026-08-18", "value": 5003860.68, "shares": 17862.0, "price": 280.14, "role": "CEO", "period": "2026-08-18", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000003146226000002/" }, { "name": "Form 4 S Cook Gregory B 2026-08-11", "value": 1302308.4646, "shares": 4567.42, "price": 285.13, "role": "COO", "period": "2026-08-11", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026055786/" }, { "name": "Form 4 S Kirkland Scott D 2026-07-30", "value": 929754.72, "shares": 3357.0, "price": 276.96, "role": "CFO", "period": "2026-07-30", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026051448/" } ] }, "buffett": { "score": 59.3, "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": [ "debt_short" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 48, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "13.8% over 8 yrs", "threshold": ">= 15%", "points": 20.6, "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": "+4.1% a year", "threshold": ">= +10%", "points": 4.1, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 6.4, "threshold": "<= 4", "points": 5.9, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "14.3%", "threshold": ">= 20%", "points": 5.2, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.01", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "2.2%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 288.53, "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": 1440300000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837021001916/", "period": "2018-12-31", "accession": "0001558370-21-001916", "fact_id": 20705375, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 8003200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837020011283/", "period": "2018-12-31", "accession": "0001558370-20-011283", "fact_id": 22760468, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1576200000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837022002059/", "period": "2019-12-31", "accession": "0001558370-22-002059", "fact_id": 20711877, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 8685300000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837021001916/", "period": "2019-12-31", "accession": "0001558370-21-001916", "fact_id": 22785563, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -1185500000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "period": "2020-12-31", "accession": "0001558370-23-001969", "fact_id": 20718578, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 6166500000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837022002059/", "period": "2020-12-31", "accession": "0001558370-22-002059", "fact_id": 22810335, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1129900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 20719025, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 7224200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "period": "2021-12-31", "accession": "0001558370-23-001969", "fact_id": 22836351, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1091700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 20726206, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 7236100000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2022-12-31", "accession": "0001558370-24-001581", "fact_id": 22864566, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1372300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20733261, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 8044700000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2023-12-31", "accession": "0001558370-25-001263", "fact_id": 22892313, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2112400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20739878, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 8757300000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 22918000, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2075600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24292579, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 9770800000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-12-31", "accession": "0001628280-26-053886", "fact_id": 24475797, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 1246500000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837019001379/", "period": "2016-12-31", "accession": "0001558370-19-001379", "fact_id": 20692361, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1518600000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837020011283/", "period": "2017-12-31", "accession": "0001558370-20-011283", "fact_id": 20698936, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1440300000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837021001916/", "period": "2018-12-31", "accession": "0001558370-21-001916", "fact_id": 20705375, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1576200000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837022002059/", "period": "2019-12-31", "accession": "0001558370-22-002059", "fact_id": 20711877, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -1185500000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "period": "2020-12-31", "accession": "0001558370-23-001969", "fact_id": 20718578, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1129900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 20719025, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1091700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 20726206, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1372300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20733261, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2112400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20739878, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2075600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24292579, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 11905100000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 3840229, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 4800000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465925104386/", "period": "2025-09-30", "accession": "0001104659-25-104386", "fact_id": 24441897, "verified": "unverified", "age_days": 391, "stale": true }, { "name": "Operating income FY2021", "value": 1598600000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 20859097, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 12733100000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 20641622, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 1562500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 20864940, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 14187800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 20646834, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 1992300000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20870684, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 15320200000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20651934, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 2802400000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20876031, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 15741400000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20656788, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 2737600000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24304186, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 16081200000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24290196, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 2061900000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 20955792, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 643000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 21024360, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 1788400000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 20962849, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 712800000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 21028829, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 2411800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20969809, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 774800000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 21033240, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 2813900000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20976323, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 994500000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 21037438, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 2952600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24310639, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 1048300000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24316616, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 280328603.0, "kind": "current", "source": "SEC cover page 10-Q 0001628280-26-053886 (280,328,603 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/ecl-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/R1.htm", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24599642, "age_days": 118, "stale": false } ] }, "lynch": { "score": 18.6, "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": [ "debt_short" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": 0.0, "max": 20, "note": "earnings not positive in both years" }, { "test": "3", "name": "P/E on latest annual EPS", "value": 39.6, "threshold": "<= 25", "points": 0.2, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 1.18, "threshold": "<= 0.5", "points": 4.7, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "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": "-8.4%", "threshold": ">= +10%", "points": 4.7, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 288.53, "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": 7.28, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24298733, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -4.15, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "period": "2020-12-31", "accession": "0001558370-23-001969", "fact_id": 20781372, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 11905100000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 3840229, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 4800000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465925104386/", "period": "2025-09-30", "accession": "0001104659-25-104386", "fact_id": 24441897, "verified": "unverified", "age_days": 391, "stale": true }, { "name": "equity", "value": 10055500000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24499408, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 5135300000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24533220, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 50.0, "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": [ "debt_short" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 12, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.84, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 2.37, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "unit": "x", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "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": "-4.15 -> 7.28", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 8.04, "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": 288.53, "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": 11019800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24339817, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 5986600000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24366727, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 11905100000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 3840229, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 4800000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465925104386/", "period": "2025-09-30", "accession": "0001104659-25-104386", "fact_id": 24441897, "verified": "unverified", "age_days": 391, "stale": true }, { "name": "Net income FY2021", "value": 1129900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "period": "2021-12-31", "accession": "0001558370-24-001581", "fact_id": 20719025, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1091700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "period": "2022-12-31", "accession": "0001558370-25-001263", "fact_id": 20726206, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1372300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2023-12-31", "accession": "0001104659-26-018357", "fact_id": 20733261, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2112400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20739878, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2075600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24292579, "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/ECL/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 7.28, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24298733, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -4.15, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "period": "2020-12-31", "accession": "0001558370-23-001969", "fact_id": 20781372, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 10055500000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24499408, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 280328603.0, "kind": "current", "source": "SEC cover page 10-Q 0001628280-26-053886 (280,328,603 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/ecl-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/R1.htm", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24599642, "age_days": 118, "stale": false } ] }, "piotroski": { "score": 55.6, "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": "8.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "2,953M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "9.4% -> 8.4%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "2,953M vs 2,076M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "31.0% -> 29.8%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.26 -> 1.08", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "284M -> 280M", "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": "17.8% -> 17.0%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.70 -> 0.65", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 2075600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24292579, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 24696300000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-12-31", "accession": "0001628280-26-053886", "fact_id": 24375357, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 2952600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24310639, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2075600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24292579, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2112400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20739878, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 24696300000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-12-31", "accession": "0001628280-26-053886", "fact_id": 24375357, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 22387800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 21927961, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 2952600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24310639, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2075600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24292579, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 7365900000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-12-31", "accession": "0001628280-26-053886", "fact_id": 24411460, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 6949200000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 22086777, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 24696300000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-12-31", "accession": "0001628280-26-053886", "fact_id": 24375357, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 22387800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 21927961, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 5955600000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-12-31", "accession": "0001628280-26-053886", "fact_id": 24321499, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 6025700000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 21322428, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 5534700000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-12-31", "accession": "0001628280-26-053886", "fact_id": 24348461, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 4792800000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 21595321, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-06-30", "value": 280328603.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2026-06-30", "accession": "0001628280-26-053886", "fact_id": 24588019, "verified": "unverified", "age_days": 118 }, { "name": "shares_out 2025-06-30", "value": 283624912.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025010768/", "period": "2025-06-30", "accession": "0001558370-25-010768", "fact_id": 24577090, "verified": "unverified", "age_days": 483 }, { "name": "operating_income 2025-12-31", "value": 2737600000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24304186, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 2802400000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20876031, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 16081200000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24290196, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 15741400000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20656788, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 16081200000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2025-12-31", "accession": "0001104659-26-018357", "fact_id": 24290196, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 15741400000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 20656788, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 24696300000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/", "period": "2025-12-31", "accession": "0001628280-26-053886", "fact_id": 24375357, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 22387800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "period": "2024-12-31", "accession": "0001104659-26-018357", "fact_id": 21927961, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 973600000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837016003581/", "accession": "0001558370-16-003581" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1222200000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837017000944/", "accession": "0001558370-17-000944" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1017200000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837018000999/", "accession": "0001558370-18-000999" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1246500000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837019001379/", "accession": "0001558370-19-001379" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1518600000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837020011283/", "accession": "0001558370-20-011283" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1440300000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837021001916/", "accession": "0001558370-21-001916" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1576200000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837022002059/", "accession": "0001558370-22-002059" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -1185500000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "accession": "0001558370-23-001969" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1129900000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "accession": "0001558370-24-001581" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 1091700000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "accession": "0001558370-25-001263" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1372300000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2112400000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2075600000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 3.16, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837016003581/", "accession": "0001558370-16-003581", "value_reported": 3.16, "split_factor": 1.0, "split_basis": "filed between 2016-01-29 and 2016-05-28" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 3.93, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837017000944/", "accession": "0001558370-17-000944", "value_reported": 3.93, "split_factor": 1.0, "split_basis": "filed between 2017-01-31 and 2017-05-31" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 3.32, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837018000999/", "accession": "0001558370-18-000999", "value_reported": 3.32, "split_factor": 1.0, "split_basis": "filed between 2018-01-31 and 2018-05-31" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 4.14, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837019001379/", "accession": "0001558370-19-001379", "value_reported": 4.14, "split_factor": 1.0, "split_basis": "filed between 2019-01-31 and 2019-05-31" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 5.12, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837020011283/", "accession": "0001558370-20-011283", "value_reported": 5.12, "split_factor": 1.0, "split_basis": "filed 2020-09-25" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 4.88, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837021001916/", "accession": "0001558370-21-001916", "value_reported": 4.88, "split_factor": 1.0, "split_basis": "filed 2021-02-26" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 5.33, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837022002059/", "accession": "0001558370-22-002059", "value_reported": 5.33, "split_factor": 1.0, "split_basis": "filed 2022-02-25" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -4.15, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "accession": "0001558370-23-001969", "value_reported": -4.15, "split_factor": 1.0, "split_basis": "filed 2023-02-24" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 3.91, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "accession": "0001558370-24-001581", "value_reported": 3.91, "split_factor": 1.0, "split_basis": "filed 2024-02-23" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 3.81, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "accession": "0001558370-25-001263", "value_reported": 3.81, "split_factor": 1.0, "split_basis": "filed 2025-02-21" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 4.79, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357", "value_reported": 4.79, "split_factor": 1.0, "split_basis": "filed 2026-02-23" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 7.37, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357", "value_reported": 7.37, "split_factor": 1.0, "split_basis": "filed 2026-02-23" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 7.28, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357", "value_reported": 7.28, "split_factor": 1.0, "split_basis": "filed 2026-02-23" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 13253400000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837016003581/", "accession": "0001558370-16-003581" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 14280500000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837017000944/", "accession": "0001558370-17-000944" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 13545100000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837018000999/", "accession": "0001558370-18-000999" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 13151800000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837019001379/", "accession": "0001558370-19-001379" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 11531100000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837020011283/", "accession": "0001558370-20-011283" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 12222100000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837021001916/", "accession": "0001558370-21-001916" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 12562000000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837022002059/", "accession": "0001558370-22-002059" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 11790200000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/", "accession": "0001558370-23-001969" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 12733100000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837024001581/", "accession": "0001558370-24-001581" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 14187800000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837025001263/", "accession": "0001558370-25-001263" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 15320200000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 15741400000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 16081200000.0, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "accession": "0001104659-26-018357" } ], "dividend_years": [ 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-09-11", "insider_name": "Green Eric Mark", "role": "director", "code": "P", "shares": 3370.0, "price": 276.58, "value": 932074.6, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026061859/" }, { "txn_date": "2026-09-11", "insider_name": "Green Eric Mark", "role": "director", "code": "P", "shares": 320.0, "price": 277.29, "value": 88732.8, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026061859/" }, { "txn_date": "2026-08-18", "insider_name": "Beck Christophe", "role": "CEO", "code": "S", "shares": 17862.0, "price": 280.14, "value": 5003860.68, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000003146226000002/" }, { "txn_date": "2026-08-11", "insider_name": "Cook Gregory B", "role": "COO", "code": "S", "shares": 4567.42, "price": 285.13, "value": 1302308.4646, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026055786/" }, { "txn_date": "2026-07-30", "insider_name": "Kirkland Scott D", "role": "CFO", "code": "S", "shares": 3357.0, "price": 276.96, "value": 929754.72, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026051448/" }, { "txn_date": "2026-06-11", "insider_name": "Clark Benjamin M.", "role": "officer", "code": "P", "shares": 1000.0, "price": 263.83, "value": 263830.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000208298426000002/" }, { "txn_date": "2026-06-10", "insider_name": "Doukeris Michel D", "role": "director", "code": "P", "shares": 7750.0, "price": 258.0, "value": 1999500.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000205885726000008/" }, { "txn_date": "2026-06-09", "insider_name": "Brown Darrell R", "role": "COO", "code": "S", "shares": 10000.0, "price": 260.89, "value": 2608900.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000172728726000007/" }, { "txn_date": "2026-05-27", "insider_name": "Vautrinot Suzanne M", "role": "director", "code": "S", "shares": 1004.0, "price": 264.98, "value": 266039.92000000004, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000158979126000011/" }, { "txn_date": "2026-05-13", "insider_name": "MacLennan David", "role": "director", "code": "P", "shares": 1000.0, "price": 250.65, "value": 250650.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000149853526000008/" }, { "txn_date": "2026-05-04", "insider_name": "MacLennan David", "role": "director", "code": "P", "shares": 800.0, "price": 256.91, "value": 205528.00000000003, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/31462/000149853526000006/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000031462", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000031462.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000031462&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000031462&type=8-K", "yahoo": "https://finance.yahoo.com/quote/ECL", "stooq": "https://stooq.com/q/d/?s=ecl.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=ECL", "finviz": "https://finviz.com/quote.ashx?t=ECL", "stockanalysis": "https://stockanalysis.com/stocks/ecl/", "seeking_alpha": "https://seekingalpha.com/symbol/ECL", "openinsider": "http://openinsider.com/search?q=ECL", "google_news": "https://news.google.com/rss/search?q=ECL+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/ECL.json", "markdown": "https://theclaudetrader.com/s/ECL.md", "research_packet": "https://theclaudetrader.com/r/ECL.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/ECL; 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": 125.33, "fv_low": 76.65, "fv_high": 187.46, "fv_gap_pct": -56.6, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-06", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 125.3301573359641, "growth_used": 0.0640436792245791, "fcf_avg": 1786900000.0, "inputs": { "fcf": { "value": 1786900000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 1637000000.0, 1819400000.0, 1904300000.0 ], "cfo": [ { "value": 2411800000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/" }, { "value": 2813900000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/" }, { "value": 2952600000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/" } ], "capex": [ { "value": 774800000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/" }, { "value": 994500000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/" }, { "value": 1048300000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/" } ] }, "revenue_cagr_5y": { "value": 0.0640436792245791, "from": { "value": 11790200000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0001558370-23-001969", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000155837023001969/" }, "to": { "value": 16081200000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/" } }, "shares": { "value": 280328603.0, "tag": "SEC cover page 10-Q 0001628280-26-053886 (280,328,603 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/ecl-20260630.htm", "period_end": "2026-06-30", "accession": "0001628280-26-053886", "filed": "2026-08-06", "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/R1.htm" } } }, "earnings": { "value": 187.46, "pe_used": 25.75, "pe_raw": 25.75, "pe_basis": "SIC 28 peer median excluding itself (25 peers)", "inputs": { "eps": { "fy": 2025, "value": 7.28, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "value_reported": 7.28, "split_factor": 1.0 } } }, "graham": { "value": 76.65228002859614, "inputs": { "eps": { "fy": 2025, "value": 7.28, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001104659-26-018357", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000110465926018357/", "value_reported": 7.28, "split_factor": 1.0 }, "bvps": { "value": 35.87040313542318, "equity": { "value": 10055500000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001628280-26-053886", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/31462/000162828026053886/" }, "shares": 280328603.0 } } } }, "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" } }