{ "ticker": "F", "name": "Ford Motor Co", "legal_name": "FORD MOTOR CO", "cik": "0000037996", "exchange": "NYSE", "sic": "3711", "industry": "Motor Vehicles & Passenger Car Bodies", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 11.6, "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": 46256109737.2, "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": 11.6, "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": 3987595667.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0000037996-26-000156 (sum of classes (Common Stock, par value $0.01 per share 3,916,743,591 x 1; Class B Stock 70,852,076 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/f-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/f-20260630.htm", "period_end": "2026-07-24", "accession": "0000037996-26-000156", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/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": "2026-07-24", "share_count_age_days_at_price_date": 91, "warning": null, "computed": "11.6 (price 2026-10-23) / 1 x 3,987,595,667 (shares at 2026-07-24) = 46,256,109,737" } }, "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": 38.0, "status": "partial: 2b", "complete": false, "missing_tests": [ "2b" ], "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": 22, "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": 187.27, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.09, "threshold": ">= 2.0", "points": 1.3, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 14.84, "unit": "LTD / WC", "threshold": "<= 1.0", "points": null, "max": 15, "note": "no debt tag reported; using total liabilities minus current liabilities as an upper bound; bound does not settle the test" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "7 of 10", "threshold": "10 of 10", "points": 10.5, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "15 of 20", "threshold": "20 of 20", "points": 11.25, "max": 15, "missing_years": [ 2007, 2008, 2009, 2010, 2011 ], "cross_check": { "verified_years": [ 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "1.10 -> 0.16 (-85%)", "threshold": ">= +33%", "points": 0.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 72.5, "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 1.30, product 93.9", "threshold": "<= 1.5 or <= 22.5", "points": 10.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 11.6, "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": 187267000000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24290210, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "liabilities", "value": 249776000000.0, "kind": "current", "source": "SEC XBRL Liabilities", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2026-06-30", "accession": "0000037996-26-000156", "fact_id": 24465849, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 107933000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2026-06-30", "accession": "0000037996-26-000156", "fact_id": 24366743, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_assets", "value": 117491000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2026-06-30", "accession": "0000037996-26-000156", "fact_id": 24339833, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 107933000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2026-06-30", "accession": "0000037996-26-000156", "fact_id": 24366743, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 35719000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2026-06-30", "accession": "0000037996-26-000156", "fact_id": 24499435, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 4600000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799619000012/", "period": "2016-12-31", "accession": "0000037996-19-000012", "fact_id": 20692362, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 7757000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799620000010/", "period": "2017-12-31", "accession": "0000037996-20-000010", "fact_id": 20698937, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 3695000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799621000012/", "period": "2018-12-31", "accession": "0000037996-21-000012", "fact_id": 20705377, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 84000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799622000013/", "period": "2019-12-31", "accession": "0000037996-22-000013", "fact_id": 20711879, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -1276000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "period": "2020-12-31", "accession": "0000037996-23-000012", "fact_id": 20718580, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 17937000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20719054, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -1981000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20726234, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 4347000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2023-12-31", "accession": "0000037996-25-000013", "fact_id": 20733289, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 5879000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2024-12-31", "accession": "0000037996-25-000013", "fact_id": 20739906, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -8162000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298155, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 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/F/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": 0.4, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799616000092/", "period": "2013-12-31", "accession": "0000037996-16-000092", "fact_id": 20885912, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.5, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799617000013/", "period": "2014-12-31", "accession": "0000037996-17-000013", "fact_id": 20887759, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 0.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799618000015/", "period": "2015-12-31", "accession": "0000037996-18-000015", "fact_id": 20889614, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.85, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799619000012/", "period": "2016-12-31", "accession": "0000037996-19-000012", "fact_id": 20891430, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.65, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799620000010/", "period": "2017-12-31", "accession": "0000037996-20-000010", "fact_id": 20893207, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 0.73, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799621000012/", "period": "2018-12-31", "accession": "0000037996-21-000012", "fact_id": 20894981, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 0.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799622000013/", "period": "2019-12-31", "accession": "0000037996-22-000013", "fact_id": 20896694, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 0.15, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "period": "2020-12-31", "accession": "0000037996-23-000012", "fact_id": 20898353, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 0.1, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20899961, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 0.5, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20901539, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.25, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2023-12-31", "accession": "0000037996-26-000015", "fact_id": 20903185, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 0.78, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 20904836, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 0.75, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24309016, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 0.31, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799617000013/", "period": "2014-12-31", "accession": "0000037996-17-000013", "fact_id": 20757042, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 1.84, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799618000015/", "period": "2015-12-31", "accession": "0000037996-18-000015", "fact_id": 20761478, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 1.15, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799619000012/", "period": "2016-12-31", "accession": "0000037996-19-000012", "fact_id": 20765670, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 1.08, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2023-12-31", "accession": "0000037996-26-000015", "fact_id": 20798204, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 1.46, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 20804123, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": -2.06, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298762, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 3987595667.0, "kind": "current", "source": "SEC cover page 10-Q 0000037996-26-000156 (sum of classes (Common Stock, par value $0.01 per share 3,916,743,591 x 1; Class B Stock 70,852,076 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/f-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/f-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/R1.htm", "period": "2026-07-24", "accession": "0000037996-26-000156", "fact_id": 24599726, "age_days": 94, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (debt unknown: no debt concept reported in the last 18 months)", "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": 50.3, "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": 9.8, "unit": "%", "percentile": 55.2, "points": 27.6, "max": 50 }, { "name": "6 month return", "value": -4.9, "unit": "%", "percentile": 30.6, "points": 6.1, "max": 20 }, { "name": "Price / 52-week high", "value": 0.672, "points": 10.1, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 29.8, "unit": "%", "points": 6.5, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 11.6, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [] }, "buffett": { "score": 35.5, "status": "partial: 4", "complete": false, "missing_tests": [ "4" ], "passes_all": false, "data_as_of": "2026-07-24", "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": 46, "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": "4.9% over 8 yrs", "threshold": ">= 15%", "points": 0.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "7 of 10", "threshold": "all years", "points": 10.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "-25.4% a year", "threshold": ">= +10%", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": null, "threshold": "<= 4", "points": null, "max": 15, "note": "debt unknown: no debt concept reported in the last 18 months" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "1.7%", "threshold": ">= 20%", "points": 0.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.97", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "18.7%", "threshold": ">= 7%", "points": 15.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 11.6, "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": 3695000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799621000012/", "period": "2018-12-31", "accession": "0000037996-21-000012", "fact_id": 20705377, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 35932000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799620000010/", "period": "2018-12-31", "accession": "0000037996-20-000010", "fact_id": 22760503, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 84000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799622000013/", "period": "2019-12-31", "accession": "0000037996-22-000013", "fact_id": 20711879, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 33185000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799621000012/", "period": "2019-12-31", "accession": "0000037996-21-000012", "fact_id": 22785596, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -1276000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "period": "2020-12-31", "accession": "0000037996-23-000012", "fact_id": 20718580, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 30690000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2020-12-31", "accession": "0000037996-24-000009", "fact_id": 22810367, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 17937000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20719054, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 48519000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2021-12-31", "accession": "0000037996-25-000013", "fact_id": 22836381, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -1981000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20726234, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 43242000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 22864595, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 4347000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2023-12-31", "accession": "0000037996-25-000013", "fact_id": 20733289, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 42773000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000147/", "period": "2023-12-31", "accession": "0000037996-25-000147", "fact_id": 22892342, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 5879000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2024-12-31", "accession": "0000037996-25-000013", "fact_id": 20739906, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 44835000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 22918029, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -8162000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298155, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 35952000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2025-12-31", "accession": "0000037996-26-000156", "fact_id": 24475827, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 4600000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799619000012/", "period": "2016-12-31", "accession": "0000037996-19-000012", "fact_id": 20692362, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 7757000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799620000010/", "period": "2017-12-31", "accession": "0000037996-20-000010", "fact_id": 20698937, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 3695000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799621000012/", "period": "2018-12-31", "accession": "0000037996-21-000012", "fact_id": 20705377, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 84000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799622000013/", "period": "2019-12-31", "accession": "0000037996-22-000013", "fact_id": 20711879, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -1276000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "period": "2020-12-31", "accession": "0000037996-23-000012", "fact_id": 20718580, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 17937000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20719054, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -1981000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20726234, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 4347000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2023-12-31", "accession": "0000037996-25-000013", "fact_id": 20733289, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 5879000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2024-12-31", "accession": "0000037996-25-000013", "fact_id": 20739906, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -8162000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298155, "verified": "unverified", "age_days": 299 }, { "name": "Operating income FY2021", "value": 4523000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20859113, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 136341000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20638870, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 6276000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20864956, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 158057000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20644069, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 5458000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2023-12-31", "accession": "0000037996-26-000015", "fact_id": 20870700, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 176191000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2023-12-31", "accession": "0000037996-25-000013", "fact_id": 20649280, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 5219000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 20876047, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 184992000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2024-12-31", "accession": "0000037996-25-000013", "fact_id": 20654302, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": -9169000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24304202, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 187267000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24290210, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 15787000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20955821, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 6227000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20275686, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 6853000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20962877, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 6866000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20275687, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 14918000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2023-12-31", "accession": "0000037996-26-000015", "fact_id": 20969837, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 8236000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2023-12-31", "accession": "0000037996-26-000015", "fact_id": 20275688, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 15423000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 20976351, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 8684000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 20275689, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 21282000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24310667, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 8815000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 20275690, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 3987595667.0, "kind": "current", "source": "SEC cover page 10-Q 0000037996-26-000156 (sum of classes (Common Stock, par value $0.01 per share 3,916,743,591 x 1; Class B Stock 70,852,076 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/f-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/f-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/R1.htm", "period": "2026-07-24", "accession": "0000037996-26-000156", "fact_id": 24599726, "age_days": 94, "stale": false } ] }, "lynch": { "score": 9.0, "status": "partial: 4, 6", "complete": false, "missing_tests": [ "4", "6" ], "passes_all": false, "data_as_of": null, "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": 2, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": 0.0, "max": 20, "note": "earnings not positive in both years" }, { "test": "3", "name": "P/E on latest annual EPS", "value": null, "threshold": "<= 25", "points": 0.0, "max": 10, "note": "latest EPS not positive" }, { "test": "4", "name": "Borrowings / equity", "value": null, "threshold": "<= 0.5", "points": null, "max": 15, "note": "debt unknown: no debt concept reported in the last 18 months" }, { "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": null, "threshold": ">= +10%", "points": null, "max": 10, "note": "needs market cap, cash and debt" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 11.6, "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": -2.06, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298762, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -0.32, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "period": "2020-12-31", "accession": "0000037996-23-000012", "fact_id": 20781403, "verified": "unverified", "age_days": 2125 } ] }, "graham_enterprising": { "score": 40.1, "status": "partial: 2", "complete": false, "missing_tests": [ "2" ], "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": 1.09, "threshold": ">= 1.5", "points": 2.7, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": null, "max": 15, "note": "debt unknown: no debt concept reported in the last 18 months" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "3 of 5 profitable", "threshold": "5 of 5", "points": 9.0, "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": "-0.32 -> -2.06", "threshold": "higher", "points": 0.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 1.3, "threshold": "<= 1.2", "points": 18.4, "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": 11.6, "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": 117491000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2026-06-30", "accession": "0000037996-26-000156", "fact_id": 24339833, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 107933000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2026-06-30", "accession": "0000037996-26-000156", "fact_id": 24366743, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 17937000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "period": "2021-12-31", "accession": "0000037996-24-000009", "fact_id": 20719054, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": -1981000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2022-12-31", "accession": "0000037996-25-000013", "fact_id": 20726234, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 4347000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2023-12-31", "accession": "0000037996-25-000013", "fact_id": 20733289, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 5879000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2024-12-31", "accession": "0000037996-25-000013", "fact_id": 20739906, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": -8162000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298155, "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/F/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": -2.06, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298762, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -0.32, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "period": "2020-12-31", "accession": "0000037996-23-000012", "fact_id": 20781403, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 35719000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2026-06-30", "accession": "0000037996-26-000156", "fact_id": 24499435, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 3987595667.0, "kind": "current", "source": "SEC cover page 10-Q 0000037996-26-000156 (sum of classes (Common Stock, par value $0.01 per share 3,916,743,591 x 1; Class B Stock 70,852,076 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/f-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/f-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/R1.htm", "period": "2026-07-24", "accession": "0000037996-26-000156", "fact_id": 24599726, "age_days": 94, "stale": false } ] }, "piotroski": { "score": 22.2, "status": "partial: 5, 7", "complete": false, "missing_tests": [ "5", "7" ], "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": "2025", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 21, "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": "-2.8%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "21,282M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "2.1% -> -2.8%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "21,282M vs -8,162M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "6", "name": "Current ratio improved", "value": "1.16 -> 1.07", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "2.8% -> -4.9%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.65 -> 0.65", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": -8162000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298155, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 289160000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2025-12-31", "accession": "0000037996-26-000156", "fact_id": 24375387, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 21282000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24310667, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": -8162000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298155, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 5879000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2024-12-31", "accession": "0000037996-25-000013", "fact_id": 20739906, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 289160000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2025-12-31", "accession": "0000037996-26-000156", "fact_id": 24375387, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 285196000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 21927990, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 21282000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24310667, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": -8162000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24298155, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2025-12-31", "value": 123487000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2025-12-31", "accession": "0000037996-26-000156", "fact_id": 24321517, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 124474000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 21322445, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 114890000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2025-12-31", "accession": "0000037996-26-000156", "fact_id": 24348479, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 106859000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 21595338, "verified": "unverified", "age_days": 664 }, { "name": "operating_income 2025-12-31", "value": -9169000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24304202, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 5219000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 20876047, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 187267000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24290210, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 184992000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2024-12-31", "accession": "0000037996-25-000013", "fact_id": 20654302, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 187267000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2025-12-31", "accession": "0000037996-26-000015", "fact_id": 24290210, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 184992000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "period": "2024-12-31", "accession": "0000037996-25-000013", "fact_id": 20654302, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 289160000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/", "period": "2025-12-31", "accession": "0000037996-26-000156", "fact_id": 24375387, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 285196000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "period": "2024-12-31", "accession": "0000037996-26-000015", "fact_id": 21927990, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 11953000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799616000092/", "accession": "0000037996-16-000092" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1231000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799616000092/", "accession": "0000037996-16-000092" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 7373000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799616000092/", "accession": "0000037996-16-000092" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 4600000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799619000012/", "accession": "0000037996-19-000012" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 7757000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799620000010/", "accession": "0000037996-20-000010" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3695000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799621000012/", "accession": "0000037996-21-000012" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 84000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799622000013/", "accession": "0000037996-22-000013" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -1276000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "accession": "0000037996-23-000012" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 17937000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "accession": "0000037996-24-000009" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": -1981000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "accession": "0000037996-25-000013" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 4347000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "accession": "0000037996-25-000013" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 5879000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "accession": "0000037996-25-000013" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": -8162000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "accession": "0000037996-26-000015" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 2.94, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799616000092/", "accession": "0000037996-16-000092", "value_reported": 2.94, "split_factor": 1.0, "split_basis": "filed between 2016-01-01 and 2016-04-29" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 0.31, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799617000013/", "accession": "0000037996-17-000013", "value_reported": 0.31, "split_factor": 1.0, "split_basis": "filed between 2017-01-01 and 2017-12-31" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1.84, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799618000015/", "accession": "0000037996-18-000015", "value_reported": 1.84, "split_factor": 1.0, "split_basis": "filed between 2018-01-01 and 2018-12-31" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1.15, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799619000012/", "accession": "0000037996-19-000012", "value_reported": 1.15, "split_factor": 1.0, "split_basis": "filed between 2019-01-01 and 2019-12-31" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1.93, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799620000010/", "accession": "0000037996-20-000010", "value_reported": 1.93, "split_factor": 1.0, "split_basis": "filed 2020-02-05" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 0.92, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799621000012/", "accession": "0000037996-21-000012", "value_reported": 0.92, "split_factor": 1.0, "split_basis": "filed 2021-02-05" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 0.01, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799622000013/", "accession": "0000037996-22-000013", "value_reported": 0.01, "split_factor": 1.0, "split_basis": "filed 2022-02-04" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -0.32, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "accession": "0000037996-23-000012", "value_reported": -0.32, "split_factor": 1.0, "split_basis": "filed 2023-02-03" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 4.45, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "accession": "0000037996-24-000009", "value_reported": 4.45, "split_factor": 1.0, "split_basis": "filed 2024-02-07" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": -0.49, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "accession": "0000037996-25-000013", "value_reported": -0.49, "split_factor": 1.0, "split_basis": "filed 2025-02-06" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1.08, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "accession": "0000037996-26-000015", "value_reported": 1.08, "split_factor": 1.0, "split_basis": "filed 2026-02-11" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 1.46, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "accession": "0000037996-26-000015", "value_reported": 1.46, "split_factor": 1.0, "split_basis": "filed 2026-02-11" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": -2.06, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "accession": "0000037996-26-000015", "value_reported": -2.06, "split_factor": 1.0, "split_basis": "filed 2026-02-11" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 146917000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799616000092/", "accession": "0000037996-16-000092" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 144077000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799617000013/", "accession": "0000037996-17-000013" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 149558000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799618000015/", "accession": "0000037996-18-000015" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 151800000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799619000012/", "accession": "0000037996-19-000012" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 156776000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799620000010/", "accession": "0000037996-20-000010" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 160338000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799621000012/", "accession": "0000037996-21-000012" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 155900000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799622000013/", "accession": "0000037996-22-000013" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 127144000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/", "accession": "0000037996-23-000012" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 136341000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799624000009/", "accession": "0000037996-24-000009" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 158057000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "accession": "0000037996-25-000013" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 176191000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "accession": "0000037996-25-000013" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 184992000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799625000013/", "accession": "0000037996-25-000013" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 187267000000.0, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/", "accession": "0000037996-26-000015" } ], "dividend_years": [ 1972, 1973, 1974, 1975, 1976, 1977, 1978, 1979, 1980, 1981, 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-06-23", "insider_name": "THORNTON JOHN L", "role": "director", "code": "P", "shares": 10600.0, "price": 14.05, "value": 148930.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000149/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000037996", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000037996.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000037996&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000037996&type=8-K", "yahoo": "https://finance.yahoo.com/quote/F", "stooq": "https://stooq.com/q/d/?s=f.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=F", "finviz": "https://finviz.com/quote.ashx?t=F", "stockanalysis": "https://stockanalysis.com/stocks/f/", "seeking_alpha": "https://seekingalpha.com/symbol/F", "openinsider": "http://openinsider.com/search?q=F", "google_news": "https://news.google.com/rss/search?q=F+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/F.json", "markdown": "https://theclaudetrader.com/s/F.md", "research_packet": "https://theclaudetrader.com/r/F.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": { "url": "https://theclaudetrader.com/d/F.md", "written": "2026-10-24", "note": "librarian agent dossier: cited facts only, no opinions" }, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/F; 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": 46.66, "fv_low": 46.66, "fv_high": 46.66, "fv_gap_pct": 302.3, "fv_verdict": "green", "fv_methods": 1, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-29", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 46.663498858317965, "growth_used": 0.08052066341481323, "fcf_avg": 8629333333.333334, "inputs": { "fcf": { "value": 8629333333.333334, "years": [ 2023, 2024, 2025 ], "by_year": [ 6682000000.0, 6739000000.0, 12467000000.0 ], "cfo": [ { "value": 14918000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0000037996-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/" }, { "value": 15423000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0000037996-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/" }, { "value": 21282000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0000037996-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/" } ], "capex": [ { "value": 8236000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0000037996-26-000015", "filed": "2026-02-11", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/" }, { "value": 8684000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0000037996-26-000015", "filed": "2026-02-11", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/" }, { "value": 8815000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0000037996-26-000015", "filed": "2026-02-11", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/" } ] }, "revenue_cagr_5y": { "value": 0.08052066341481323, "from": { "value": 127144000000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0000037996-23-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799623000012/" }, "to": { "value": 187267000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0000037996-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/" } }, "shares": { "value": 3987595667.0, "tag": "SEC cover page 10-Q 0000037996-26-000156 (sum of classes (Common Stock, par value $0.01 per share 3,916,743,591 x 1; Class B Stock 70,852,076 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/37996/000003799626000015/f-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/f-20260630.htm", "period_end": "2026-07-24", "accession": "0000037996-26-000156", "filed": "2026-07-29", "url": "https://www.sec.gov/Archives/edgar/data/37996/000003799626000156/R1.htm" } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }