{ "ticker": "LHX", "name": "L3harris Technologies, Inc.", "legal_name": "L3HARRIS TECHNOLOGIES, INC. /DE/", "cik": "0000202058", "exchange": "NYSE", "sic": "3812", "industry": "Search, Detection, Navagation, Guidance, Aeronautical Sys", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 253.97, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 47292926025.52, "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": 253.97, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 186214616.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0000202058-26-000058 (186,214,616 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/hrs-20260703.htm", "period_end": "2026-07-24", "accession": "0000202058-26-000058", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/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": "253.97 (price 2026-10-23) / 1 x 186,214,616 (shares at 2026-07-24) = 47,292,926,026" } }, "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": 36.9, "status": "partial: 1, 5", "complete": false, "missing_tests": [ "1", "5" ], "passes_all": false, "data_as_of": "2026-07-03", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2015", "history_through": "2026", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 7, "mismatch": 0, "unverified": 19, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": null, "threshold": ">= 1", "points": null, "max": 5, "note": "no recent revenue fact" }, { "test": "2a", "name": "Current ratio", "value": 1.18, "threshold": ">= 2.0", "points": 2.8, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 5.86, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 2020, 2021, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": null, "threshold": ">= +33%", "points": null, "max": 10, "missing_years": [ 2014 ] }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 33.4, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 2.38, product 79.3", "threshold": "<= 1.5 or <= 22.5", "points": 4.1, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 253.97, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 10083000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24340091, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "current_liabilities", "value": 8517000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24367000, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "lt_debt", "value": 9184000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24417668, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "equity", "value": 19882000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24499711, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "Net income FY2016", "value": 324000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205818000063/", "period": "2016-07-01", "accession": "0000202058-18-000063", "fact_id": 20686468, "verified": "unverified", "age_days": 3769 }, { "name": "Net income FY2017", "value": 699000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205821000008/", "period": "2018-06-29", "accession": "0000202058-21-000008", "fact_id": 20693223, "verified": "unverified", "age_days": 3041 }, { "name": "Net income FY2018", "value": 949000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "period": "2019-06-28", "accession": "0000202058-22-000015", "fact_id": 20699775, "verified": "unverified", "age_days": 2677 }, { "name": "Net income FY2019", "value": 1333000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "period": "2020-01-03", "accession": "0000202058-22-000015", "fact_id": 20706199, "verified": "unverified", "age_days": 2488 }, { "name": "Net income FY2020", "value": 1119000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "period": "2021-01-01", "accession": "0000202058-23-000014", "fact_id": 20712697, "verified": "unverified", "age_days": 2124 }, { "name": "Net income FY2021", "value": 1846000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 20719380, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1062000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 20726550, "verified": "unverified", "age_days": 1396 }, { "name": "Net income FY2023", "value": 1227000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20733595, "verified": "unverified", "age_days": 1032 }, { "name": "Net income FY2024", "value": 1502000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20740201, "verified": "unverified", "age_days": 661 }, { "name": "Net income FY2025", "value": 1606000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24292887, "verified": "unverified", "age_days": 297 }, { "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/LHX/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 6 of 20 years)", "note": "XBRL dividends-per-share facts cover 6 of the 20 years" }, { "name": "Dividends per share FY2020 (XBRL)", "value": 3.4, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "period": "2021-01-01", "accession": "0000202058-23-000014", "fact_id": 20899560, "verified": "verified", "age_days": 2124 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 4.08, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 20901133, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 4.48, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 20902786, "verified": "verified", "age_days": 1396 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 4.56, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20904449, "verified": "verified", "age_days": 1032 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 4.64, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20906083, "verified": "verified", "age_days": 661 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 4.8, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24310203, "verified": "verified", "age_days": 297 }, { "name": "EPS diluted FY2015", "value": 3.11, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205817000037/", "period": "2015-07-03", "accession": "0000202058-17-000037", "fact_id": 20761797, "verified": "unverified", "age_days": 4133 }, { "name": "EPS diluted FY2016", "value": 2.59, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205818000063/", "period": "2016-07-01", "accession": "0000202058-18-000063", "fact_id": 20765975, "verified": "unverified", "age_days": 3769 }, { "name": "EPS diluted FY2023", "value": 6.44, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20798484, "verified": "unverified", "age_days": 1032 }, { "name": "EPS diluted FY2024", "value": 7.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20804397, "verified": "unverified", "age_days": 661 }, { "name": "EPS diluted FY2025", "value": 8.53, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24299019, "verified": "unverified", "age_days": 297 }, { "name": "Shares outstanding", "value": 186214616.0, "kind": "current", "source": "SEC cover page 10-Q 0000202058-26-000058 (186,214,616 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/hrs-20260703.htm", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/R1.htm", "period": "2026-07-24", "accession": "0000202058-26-000058", "fact_id": 24599739, "age_days": 94, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (no fresh property, plant and equipment (PropertyPlantAndEquipmentNet) reported)", "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": 31.8, "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": -17.1, "unit": "%", "percentile": 17.3, "points": 8.7, "max": 50 }, { "name": "6 month return", "value": -22.4, "unit": "%", "percentile": 8.7, "points": 1.7, "max": 20 }, { "name": "Price / 52-week high", "value": 0.679, "points": 10.2, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 22.3, "unit": "%", "points": 11.2, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 253.97, "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": 47.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-04-03", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_short" ], "history_from": "2016", "history_through": "2026", "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": "9.7% over 8 yrs", "threshold": ">= 15%", "points": 5.9, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+11.9% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 7.9, "threshold": "<= 4", "points": 0.5, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "8.7%", "threshold": ">= 20%", "points": 0.6, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.48", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "4.6%", "threshold": ">= 7%", "points": 5.9, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 253.97, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 949000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "period": "2019-06-28", "accession": "0000202058-22-000015", "fact_id": 20699775, "verified": "unverified", "age_days": 2677 }, { "name": "Equity at FY2018 end", "value": 3363000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205820000011/", "period": "2019-06-28", "accession": "0000202058-20-000011", "fact_id": 22798641, "verified": "unverified", "age_days": 2677 }, { "name": "Net income FY2019", "value": 1333000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "period": "2020-01-03", "accession": "0000202058-22-000015", "fact_id": 20706199, "verified": "unverified", "age_days": 2488 }, { "name": "Equity at FY2019 end", "value": 22587000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205821000008/", "period": "2020-01-03", "accession": "0000202058-21-000008", "fact_id": 22785926, "verified": "unverified", "age_days": 2488 }, { "name": "Net income FY2020", "value": 1119000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "period": "2021-01-01", "accession": "0000202058-23-000014", "fact_id": 20712697, "verified": "unverified", "age_days": 2124 }, { "name": "Equity at FY2020 end", "value": 20724000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "period": "2021-01-01", "accession": "0000202058-22-000015", "fact_id": 22810685, "verified": "unverified", "age_days": 2124 }, { "name": "Net income FY2021", "value": 1846000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 20719380, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 19213000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "period": "2021-12-31", "accession": "0000202058-23-000014", "fact_id": 22836693, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1062000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 20726550, "verified": "unverified", "age_days": 1396 }, { "name": "Equity at FY2022 end", "value": 18523000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2022-12-30", "accession": "0000202058-24-000029", "fact_id": 22864905, "verified": "unverified", "age_days": 1396 }, { "name": "Net income FY2023", "value": 1227000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20733595, "verified": "unverified", "age_days": 1032 }, { "name": "Equity at FY2023 end", "value": 18765000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2023-12-29", "accession": "0000202058-25-000023", "fact_id": 22892637, "verified": "unverified", "age_days": 1032 }, { "name": "Net income FY2024", "value": 1502000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20740201, "verified": "unverified", "age_days": 661 }, { "name": "Equity at FY2024 end", "value": 19514000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 22918320, "verified": "unverified", "age_days": 661 }, { "name": "Net income FY2025", "value": 1606000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24292887, "verified": "unverified", "age_days": 297 }, { "name": "Equity at FY2025 end", "value": 19635000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-01-02", "accession": "0000202058-26-000058", "fact_id": 24476114, "verified": "unverified", "age_days": 297 }, { "name": "Net income FY2016", "value": 324000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205818000063/", "period": "2016-07-01", "accession": "0000202058-18-000063", "fact_id": 20686468, "verified": "unverified", "age_days": 3769 }, { "name": "Net income FY2017", "value": 699000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205821000008/", "period": "2018-06-29", "accession": "0000202058-21-000008", "fact_id": 20693223, "verified": "unverified", "age_days": 3041 }, { "name": "Net income FY2018", "value": 949000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "period": "2019-06-28", "accession": "0000202058-22-000015", "fact_id": 20699775, "verified": "unverified", "age_days": 2677 }, { "name": "Net income FY2019", "value": 1333000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "period": "2020-01-03", "accession": "0000202058-22-000015", "fact_id": 20706199, "verified": "unverified", "age_days": 2488 }, { "name": "Net income FY2020", "value": 1119000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "period": "2021-01-01", "accession": "0000202058-23-000014", "fact_id": 20712697, "verified": "unverified", "age_days": 2124 }, { "name": "Net income FY2021", "value": 1846000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 20719380, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1062000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 20726550, "verified": "unverified", "age_days": 1396 }, { "name": "Net income FY2023", "value": 1227000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20733595, "verified": "unverified", "age_days": 1032 }, { "name": "Net income FY2024", "value": 1502000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20740201, "verified": "unverified", "age_days": 661 }, { "name": "Net income FY2025", "value": 1606000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24292887, "verified": "unverified", "age_days": 297 }, { "name": "debt_incl_current", "value": 10999000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24430428, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "debt_short", "value": 350000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000035/", "period": "2026-04-03", "accession": "0000202058-26-000035", "fact_id": 24444449, "verified": "unverified", "age_days": 206, "stale": true }, { "name": "Operating income FY2021", "value": 2109000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 20859384, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 17814000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 20641764, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 1127000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 20865222, "verified": "unverified", "age_days": 1396 }, { "name": "Revenue FY2022", "value": 17062000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 20646975, "verified": "unverified", "age_days": 1396 }, { "name": "Operating income FY2023", "value": 1426000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20870956, "verified": "unverified", "age_days": 1032 }, { "name": "Revenue FY2023", "value": 19419000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20652078, "verified": "unverified", "age_days": 1032 }, { "name": "Operating income FY2024", "value": 1918000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20876291, "verified": "unverified", "age_days": 661 }, { "name": "Revenue FY2024", "value": 21325000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20656932, "verified": "unverified", "age_days": 661 }, { "name": "Operating cash flow FY2021", "value": 2687000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 20956152, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 342000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 21024616, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 2158000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 20963198, "verified": "unverified", "age_days": 1396 }, { "name": "Capital expenditure FY2022", "value": 252000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 21029083, "verified": "unverified", "age_days": 1396 }, { "name": "Operating cash flow FY2023", "value": 2096000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20970145, "verified": "unverified", "age_days": 1032 }, { "name": "Capital expenditure FY2023", "value": 449000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 21033481, "verified": "unverified", "age_days": 1032 }, { "name": "Operating cash flow FY2024", "value": 2559000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20976648, "verified": "unverified", "age_days": 661 }, { "name": "Capital expenditure FY2024", "value": 408000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 21037668, "verified": "unverified", "age_days": 661 }, { "name": "Operating cash flow FY2025", "value": 3106000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24310947, "verified": "unverified", "age_days": 297 }, { "name": "Capital expenditure FY2025", "value": 424000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24316831, "verified": "unverified", "age_days": 297 }, { "name": "Shares outstanding", "value": 186214616.0, "kind": "current", "source": "SEC cover page 10-Q 0000202058-26-000058 (186,214,616 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/hrs-20260703.htm", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/R1.htm", "period": "2026-07-24", "accession": "0000202058-26-000058", "fact_id": 24599739, "age_days": 94, "stale": false } ] }, "lynch": { "score": 51.3, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-04-03", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_short" ], "history_from": "2021", "history_through": "2026", "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": 2.85, "threshold": "<= 1.0", "points": 0.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+10.4% a year", "threshold": "12% to 35% a year", "points": 17.4, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 29.8, "threshold": "<= 25", "points": 6.8, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.57, "threshold": "<= 0.5", "points": 13.9, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "4 of 5", "threshold": "5 of 5", "points": 12.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-20.8%", "threshold": ">= +10%", "points": 1.2, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 253.97, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 8.53, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24299019, "verified": "unverified", "age_days": 297 }, { "name": "EPS diluted FY2020", "value": 5.19, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "period": "2021-01-01", "accession": "0000202058-23-000014", "fact_id": 20781688, "verified": "unverified", "age_days": 2124 }, { "name": "debt_incl_current", "value": 10999000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24430428, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "debt_short", "value": 350000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000035/", "period": "2026-04-03", "accession": "0000202058-26-000035", "fact_id": 24444449, "verified": "unverified", "age_days": 206, "stale": true }, { "name": "equity", "value": 19882000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24499711, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "cash", "value": 1521000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24533479, "verified": "unverified", "age_days": 115, "stale": false } ] }, "graham_enterprising": { "score": 40.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-04-03", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_short" ], "history_from": "2021", "history_through": "2026", "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": 1.18, "threshold": ">= 1.5", "points": 5.5, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 7.25, "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": "5.19 -> 8.53", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 2.38, "threshold": "<= 1.2", "points": 0.4, "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": 253.97, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 10083000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24340091, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "current_liabilities", "value": 8517000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24367000, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "debt_incl_current", "value": 10999000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24430428, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "debt_short", "value": 350000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000035/", "period": "2026-04-03", "accession": "0000202058-26-000035", "fact_id": 24444449, "verified": "unverified", "age_days": 206, "stale": true }, { "name": "Net income FY2021", "value": 1846000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "period": "2021-12-31", "accession": "0000202058-24-000029", "fact_id": 20719380, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1062000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "period": "2022-12-30", "accession": "0000202058-25-000023", "fact_id": 20726550, "verified": "unverified", "age_days": 1396 }, { "name": "Net income FY2023", "value": 1227000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2023-12-29", "accession": "0000202058-26-000015", "fact_id": 20733595, "verified": "unverified", "age_days": 1032 }, { "name": "Net income FY2024", "value": 1502000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20740201, "verified": "unverified", "age_days": 661 }, { "name": "Net income FY2025", "value": 1606000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24292887, "verified": "unverified", "age_days": 297 }, { "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/LHX/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 8.53, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24299019, "verified": "unverified", "age_days": 297 }, { "name": "EPS diluted FY2020", "value": 5.19, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "period": "2021-01-01", "accession": "0000202058-23-000014", "fact_id": 20781688, "verified": "unverified", "age_days": 2124 }, { "name": "equity", "value": 19882000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-03", "accession": "0000202058-26-000058", "fact_id": 24499711, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "Shares outstanding", "value": 186214616.0, "kind": "current", "source": "SEC cover page 10-Q 0000202058-26-000058 (186,214,616 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/hrs-20260703.htm", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/R1.htm", "period": "2026-07-24", "accession": "0000202058-26-000058", "fact_id": 24599739, "age_days": 94, "stale": false } ] }, "piotroski": { "score": 77.8, "status": "partial: 8, 9", "complete": false, "missing_tests": [ "8", "9" ], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2025", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 19, "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": "3.9%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "3,106M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "3.6% -> 3.9%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "3,106M vs 1,606M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "26.4% -> 25.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.08 -> 1.19", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "187M -> 186M", "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": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" } ], "inputs": [ { "name": "net_income 2026-01-02", "value": 1606000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24292887, "verified": "unverified", "age_days": 297 }, { "name": "total_assets 2026-01-02", "value": 41195000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-01-02", "accession": "0000202058-26-000058", "fact_id": 24375696, "verified": "unverified", "age_days": 297 }, { "name": "cfo 2026-01-02", "value": 3106000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24310947, "verified": "unverified", "age_days": 297 }, { "name": "net_income 2026-01-02", "value": 1606000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24292887, "verified": "unverified", "age_days": 297 }, { "name": "net_income 2025-01-03", "value": 1502000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 20740201, "verified": "unverified", "age_days": 661 }, { "name": "total_assets 2026-01-02", "value": 41195000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-01-02", "accession": "0000202058-26-000058", "fact_id": 24375696, "verified": "unverified", "age_days": 297 }, { "name": "total_assets 2025-01-03", "value": 42001000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 21928295, "verified": "unverified", "age_days": 661 }, { "name": "cfo 2026-01-02", "value": 3106000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24310947, "verified": "unverified", "age_days": 297 }, { "name": "net_income 2026-01-02", "value": 1606000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2026-01-02", "accession": "0000202058-26-000015", "fact_id": 24292887, "verified": "unverified", "age_days": 297 }, { "name": "lt_debt 2026-01-02", "value": 10443000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-01-02", "accession": "0000202058-26-000058", "fact_id": 24409951, "verified": "unverified", "age_days": 297 }, { "name": "lt_debt 2025-01-03", "value": 11081000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 22085171, "verified": "unverified", "age_days": 661 }, { "name": "total_assets 2026-01-02", "value": 41195000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-01-02", "accession": "0000202058-26-000058", "fact_id": 24375696, "verified": "unverified", "age_days": 297 }, { "name": "total_assets 2025-01-03", "value": 42001000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 21928295, "verified": "unverified", "age_days": 661 }, { "name": "current_assets 2026-01-02", "value": 8593000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-01-02", "accession": "0000202058-26-000058", "fact_id": 24321782, "verified": "unverified", "age_days": 297 }, { "name": "current_assets 2025-01-03", "value": 8218000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 21322708, "verified": "unverified", "age_days": 661 }, { "name": "current_liabilities 2026-01-02", "value": 7226000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-01-02", "accession": "0000202058-26-000058", "fact_id": 24348743, "verified": "unverified", "age_days": 297 }, { "name": "current_liabilities 2025-01-03", "value": 7633000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "period": "2025-01-03", "accession": "0000202058-26-000015", "fact_id": 21595600, "verified": "unverified", "age_days": 661 }, { "name": "shares_out 2026-07-24", "value": 186214616.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/", "period": "2026-07-24", "accession": "0000202058-26-000058", "fact_id": 24588313, "verified": "unverified", "age_days": 94 }, { "name": "shares_out 2025-07-18", "value": 187094798.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000151/", "period": "2025-07-18", "accession": "0000202058-25-000151", "fact_id": 24577378, "verified": "unverified", "age_days": 465 } ] } }, "net_income_by_fy": [ { "fy": 2014, "period_end": "2014-06-27", "sec_frame": "CY2013", "value": 535000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205816000022/", "accession": "0000202058-16-000022" }, { "fy": 2015, "period_end": "2015-07-03", "sec_frame": "CY2015", "value": 334000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205816000022/", "accession": "0000202058-16-000022" }, { "fy": 2016, "period_end": "2016-07-01", "sec_frame": "CY2016", "value": 324000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205818000063/", "accession": "0000202058-18-000063" }, { "fy": 2018, "period_end": "2018-06-29", "sec_frame": "CY2017", "value": 699000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205821000008/", "accession": "0000202058-21-000008" }, { "fy": 2019, "period_end": "2019-06-28", "sec_frame": "CY2018", "value": 949000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "accession": "0000202058-22-000015" }, { "fy": 2019, "period_end": "2020-01-03", "sec_frame": "CY2019", "value": 1333000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "accession": "0000202058-22-000015" }, { "fy": 2020, "period_end": "2021-01-01", "sec_frame": "CY2020", "value": 1119000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "accession": "0000202058-23-000014" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1846000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "accession": "0000202058-24-000029" }, { "fy": 2022, "period_end": "2022-12-30", "sec_frame": "CY2022", "value": 1062000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "accession": "0000202058-25-000023" }, { "fy": 2023, "period_end": "2023-12-29", "sec_frame": "CY2023", "value": 1227000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "accession": "0000202058-26-000015" }, { "fy": 2024, "period_end": "2025-01-03", "sec_frame": "CY2024", "value": 1502000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "accession": "0000202058-26-000015" }, { "fy": 2025, "period_end": "2026-01-02", "sec_frame": "CY2025", "value": 1606000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "accession": "0000202058-26-000015" } ], "eps_diluted_by_fy": [ { "fy": 2014, "period_end": "2014-06-27", "sec_frame": "CY2013", "value": 4.95, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205816000022/", "accession": "0000202058-16-000022", "value_reported": 4.95, "split_factor": 1.0, "split_basis": "filed between 2016-01-01 and 2016-12-31" }, { "fy": 2015, "period_end": "2015-07-03", "sec_frame": "CY2015", "value": 3.11, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205817000037/", "accession": "0000202058-17-000037", "value_reported": 3.11, "split_factor": 1.0, "split_basis": "filed between 2017-06-30 and 2017-10-28" }, { "fy": 2016, "period_end": "2016-07-01", "sec_frame": "CY2016", "value": 2.59, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205818000063/", "accession": "0000202058-18-000063", "value_reported": 2.59, "split_factor": 1.0, "split_basis": "filed 2018-08-27" }, { "fy": 2018, "period_end": "2018-06-29", "sec_frame": "CY2017", "value": 5.76, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205821000008/", "accession": "0000202058-21-000008", "value_reported": 5.76, "split_factor": 1.0, "split_basis": "filed 2021-03-01" }, { "fy": 2019, "period_end": "2019-06-28", "sec_frame": "CY2018", "value": 7.86, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "accession": "0000202058-22-000015", "value_reported": 7.86, "split_factor": 1.0, "split_basis": "filed 2022-02-25" }, { "fy": 2019, "period_end": "2020-01-03", "sec_frame": "CY2019", "value": 7.89, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "accession": "0000202058-22-000015", "value_reported": 7.89, "split_factor": 1.0, "split_basis": "filed 2022-02-25" }, { "fy": 2020, "period_end": "2021-01-01", "sec_frame": "CY2020", "value": 5.19, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "accession": "0000202058-23-000014", "value_reported": 5.19, "split_factor": 1.0, "split_basis": "filed 2023-02-24" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 9.09, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "accession": "0000202058-24-000029", "value_reported": 9.09, "split_factor": 1.0, "split_basis": "filed 2024-02-20" }, { "fy": 2022, "period_end": "2022-12-30", "sec_frame": "CY2022", "value": 5.49, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "accession": "0000202058-25-000023", "value_reported": 5.49, "split_factor": 1.0, "split_basis": "filed 2025-02-14" }, { "fy": 2023, "period_end": "2023-12-29", "sec_frame": "CY2023", "value": 6.44, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "accession": "0000202058-26-000015", "value_reported": 6.44, "split_factor": 1.0, "split_basis": "filed 2026-02-12" }, { "fy": 2024, "period_end": "2025-01-03", "sec_frame": "CY2024", "value": 7.87, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "accession": "0000202058-26-000015", "value_reported": 7.87, "split_factor": 1.0, "split_basis": "filed 2026-02-12" }, { "fy": 2025, "period_end": "2026-01-02", "sec_frame": "CY2025", "value": 8.53, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "accession": "0000202058-26-000015", "value_reported": 8.53, "split_factor": 1.0, "split_basis": "filed 2026-02-12" } ], "revenue_by_fy": [ { "fy": 2014, "period_end": "2014-06-27", "sec_frame": "CY2013", "value": 5012000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205816000022/", "accession": "0000202058-16-000022" }, { "fy": 2015, "period_end": "2015-07-03", "sec_frame": "CY2015", "value": 3885000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205817000037/", "accession": "0000202058-17-000037" }, { "fy": 2016, "period_end": "2016-07-01", "sec_frame": "CY2016", "value": 5992000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205818000063/", "accession": "0000202058-18-000063" }, { "fy": 2018, "period_end": "2018-06-29", "sec_frame": "CY2017", "value": 6182000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205818000063/", "accession": "0000202058-18-000063" }, { "fy": 2019, "period_end": "2019-06-28", "sec_frame": "CY2018", "value": 6801000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "accession": "0000202058-22-000015" }, { "fy": 2019, "period_end": "2020-01-03", "sec_frame": "CY2019", "value": 12856000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/", "accession": "0000202058-22-000015" }, { "fy": 2020, "period_end": "2021-01-01", "sec_frame": "CY2020", "value": 18194000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205823000014/", "accession": "0000202058-23-000014" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 17814000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205824000029/", "accession": "0000202058-24-000029" }, { "fy": 2022, "period_end": "2022-12-30", "sec_frame": "CY2022", "value": 17062000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205825000023/", "accession": "0000202058-25-000023" }, { "fy": 2023, "period_end": "2023-12-29", "sec_frame": "CY2023", "value": 19419000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "accession": "0000202058-26-000015" }, { "fy": 2024, "period_end": "2025-01-03", "sec_frame": "CY2024", "value": 21325000000.0, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "accession": "0000202058-26-000015" } ], "dividend_years": [ 1982, 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-05-05", "insider_name": "Rakita Melanie", "role": "Pres", "code": "S", "shares": 2180.0, "price": 310.45, "value": 676781.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/202058/000197161726000008/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000202058", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000202058.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000202058&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000202058&type=8-K", "yahoo": "https://finance.yahoo.com/quote/LHX", "stooq": "https://stooq.com/q/d/?s=lhx.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=LHX", "finviz": "https://finviz.com/quote.ashx?t=LHX", "stockanalysis": "https://stockanalysis.com/stocks/lhx/", "seeking_alpha": "https://seekingalpha.com/symbol/LHX", "openinsider": "http://openinsider.com/search?q=LHX", "google_news": "https://news.google.com/rss/search?q=LHX+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/LHX.json", "markdown": "https://theclaudetrader.com/s/LHX.md", "research_packet": "https://theclaudetrader.com/r/LHX.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/LHX; 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": 278.78, "fv_low": 143.15, "fv_high": 298.55, "fv_gap_pct": 9.8, "fv_verdict": "amber", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-30", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 278.7752106900046, "growth_used": 0.1, "fcf_avg": 2160000000.0, "inputs": { "fcf": { "value": 2160000000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 1647000000.0, 2151000000.0, 2682000000.0 ], "cfo": [ { "value": 2096000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-29", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/" }, { "value": 2559000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-01-03", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/" }, { "value": 3106000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2026-01-02", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/" } ], "capex": [ { "value": 449000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-29", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/" }, { "value": 408000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-01-03", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/" }, { "value": 424000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2026-01-02", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/" } ] }, "revenue_cagr_5y": { "value": 0.10651329188844394, "from": { "value": 12856000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-01-03", "accession": "0000202058-22-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205822000015/" }, "to": { "value": 21325000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-01-03", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/" } }, "shares": { "value": 186214616.0, "tag": "SEC cover page 10-Q 0000202058-26-000058 (186,214,616 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/hrs-20260703.htm", "period_end": "2026-07-24", "accession": "0000202058-26-000058", "filed": "2026-07-30", "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/R1.htm" } } }, "earnings": { "value": 298.54999999999995, "pe_used": 35.0, "pe_raw": 36.319669913419915, "pe_basis": "SIC 38 peer median excluding itself (38 peers)", "inputs": { "eps": { "fy": 2025, "value": 8.53, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2026-01-02", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "value_reported": 8.53, "split_factor": 1.0 } } }, "graham": { "value": 143.14920039459855, "inputs": { "eps": { "fy": 2025, "value": 8.53, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2026-01-02", "accession": "0000202058-26-000015", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000015/", "value_reported": 8.53, "split_factor": 1.0 }, "bvps": { "value": 106.76927744490261, "equity": { "value": 19882000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-07-03", "accession": "0000202058-26-000058", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/202058/000020205826000058/" }, "shares": 186214616.0 } } } }, "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" } }