{ "ticker": "LII", "name": "Lennox International Inc", "legal_name": "LENNOX INTERNATIONAL INC", "cik": "0001069202", "exchange": "NYSE", "sic": "3585", "industry": "Air-Cond & Warm Air Heatg Equip & Comm & Indl Refrig Equip", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 376.01, "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": 12995159406.75, "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": 376.01, "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": 34560675.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001069202-26-000087 (34,560,675 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/lii-20260630.htm", "period_end": "2026-07-22", "accession": "0001069202-26-000087", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/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": "2026-07-22", "share_count_age_days_at_price_date": 93, "warning": null, "computed": "376.01 (price 2026-10-23) / 1 x 34,560,675 (shares at 2026-07-22) = 12,995,159,407" } }, "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": 72.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 14, "mismatch": 0, "unverified": 21, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 5.2, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.57, "threshold": ">= 2.0", "points": 8.5, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 1.4, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 9.0, "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": [ 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": "4.88 -> 20.68 (+324%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 18.2, "threshold": "<= 15", "points": 10.2, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 10.02, product 182.2", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 376.01, "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": 5195300000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24288536, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 2257800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24340896, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 1438800000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24367804, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 1149200000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24419113, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 1297200000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24500732, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 277800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920219000008/", "period": "2016-12-31", "accession": "0001069202-19-000008", "fact_id": 20688294, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 305700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920220000004/", "period": "2017-12-31", "accession": "0001069202-20-000004", "fact_id": 20694928, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 359000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920221000007/", "period": "2018-12-31", "accession": "0001069202-21-000007", "fact_id": 20701386, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 408700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828022002664/", "period": "2019-12-31", "accession": "0001628280-22-002664", "fact_id": 20707731, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 356300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/", "period": "2020-12-31", "accession": "0001628280-23-004257", "fact_id": 20714159, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 464000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "period": "2021-12-31", "accession": "0001628280-24-004446", "fact_id": 20720805, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 497100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "period": "2022-12-31", "accession": "0001628280-25-004859", "fact_id": 20727922, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 591200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 20734887, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 811100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20741417, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 805800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24294013, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/LII/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": 0.92, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920216000014/", "period": "2013-12-31", "accession": "0001069202-16-000014", "fact_id": 20886655, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 1.14, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920217000003/", "period": "2014-12-31", "accession": "0001069202-17-000003", "fact_id": 20888494, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 1.38, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920218000004/", "period": "2015-12-31", "accession": "0001069202-18-000004", "fact_id": 20890318, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 1.65, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920219000008/", "period": "2016-12-31", "accession": "0001069202-19-000008", "fact_id": 20892124, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 1.96, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920220000004/", "period": "2017-12-31", "accession": "0001069202-20-000004", "fact_id": 20893901, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 2.43, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920221000007/", "period": "2018-12-31", "accession": "0001069202-21-000007", "fact_id": 20895633, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 2.95, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920221000007/", "period": "2019-12-31", "accession": "0001069202-21-000007", "fact_id": 20897305, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 3.08, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/", "period": "2020-12-31", "accession": "0001628280-23-004257", "fact_id": 20898928, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 3.53, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "period": "2021-12-31", "accession": "0001628280-24-004446", "fact_id": 20900502, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 4.1, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "period": "2022-12-31", "accession": "0001628280-25-004859", "fact_id": 20902110, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 4.36, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 20903753, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 4.55, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20905383, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 5.05, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24309540, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 4.23, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920217000003/", "period": "2014-12-31", "accession": "0001069202-17-000003", "fact_id": 20759006, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 4.09, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920218000004/", "period": "2015-12-31", "accession": "0001069202-18-000004", "fact_id": 20763315, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 6.32, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920219000008/", "period": "2016-12-31", "accession": "0001069202-19-000008", "fact_id": 20767404, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 16.58, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 20799693, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 22.66, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20805550, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 22.79, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24300083, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 34560675.0, "kind": "current", "source": "SEC cover page 10-Q 0001069202-26-000087 (34,560,675 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/lii-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/R1.htm", "period": "2026-07-22", "accession": "0001069202-26-000087", "fact_id": 24599941, "age_days": 96, "stale": false } ] }, "magic_formula": { "score": 87.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-03-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 7.19, "unit": "%", "rank": 32, "note": "EBIT trailing twelve months; EV = market cap + debt (1,561,200,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 59.49, "unit": "%", "rank": 67, "note": "net working capital 819,000,000 used as reported" }, { "name": "Combined rank", "value": 99, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 1041500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24305300, "age_days": 299 }, { "name": "operating_income_q", "value": 163500000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000054/", "period": "2026-03-31", "accession": "0001069202-26-000054", "fact_id": 23918777, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 168000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000054/", "period": "2025-03-31", "accession": "0001069202-26-000054", "fact_id": 23932072, "age_days": 574 }, { "name": "operating_income_q", "value": 355000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 23914755, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 349000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2025-06-30", "accession": "0001069202-26-000087", "fact_id": 23927770, "age_days": 483 }, { "name": "current_assets", "value": 2257800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24340896, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 1438800000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24367804, "age_days": 118, "stale": false }, { "name": "cash", "value": 51500000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24534354, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 934200000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24560664, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 1149200000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 3840317, "age_days": 118, "stale": false }, { "name": "debt_short", "value": 412000000.0, "kind": "current", "source": "SEC XBRL CommercialPaper", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24444340, "age_days": 118, "stale": false }, { "name": "shares_out", "value": 34560675.0, "kind": "current", "source": "SEC cover page 10-Q 0001069202-26-000087 (34,560,675 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/lii-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/R1.htm", "period": "2026-07-22", "accession": "0001069202-26-000087", "fact_id": 24599941, "age_days": 96, "stale": false }, { "name": "Price (close)", "value": 376.01, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebt (incl. current maturities) + short-term borrowings" } ] }, "momentum": { "score": 25.3, "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": -24.2, "unit": "%", "percentile": 12.5, "points": 6.2, "max": 50 }, { "name": "6 month return", "value": -23.4, "unit": "%", "percentile": 7.5, "points": 1.5, "max": 20 }, { "name": "Price / 52-week high", "value": 0.659, "points": 9.9, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 27.8, "unit": "%", "points": 7.7, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 376.01, "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": 60.2, "status": "partial: 1", "complete": false, "missing_tests": [ "1" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 32, "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": "3 years with positive equity", "threshold": ">= 15%", "points": null, "max": 25, "note": "needs at least 5 years of net income and positive equity" }, { "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": "+12.9% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 2.1, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "16.7%", "threshold": ">= 20%", "points": 7.2, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.79", "threshold": ">= 1.0", "points": 5.9, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "4.9%", "threshold": ">= 7%", "points": 7.1, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 376.01, "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 FY2016", "value": 277800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920219000008/", "period": "2016-12-31", "accession": "0001069202-19-000008", "fact_id": 20688294, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 305700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920220000004/", "period": "2017-12-31", "accession": "0001069202-20-000004", "fact_id": 20694928, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 359000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920221000007/", "period": "2018-12-31", "accession": "0001069202-21-000007", "fact_id": 20701386, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 408700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828022002664/", "period": "2019-12-31", "accession": "0001628280-22-002664", "fact_id": 20707731, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 356300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/", "period": "2020-12-31", "accession": "0001628280-23-004257", "fact_id": 20714159, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 464000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "period": "2021-12-31", "accession": "0001628280-24-004446", "fact_id": 20720805, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 497100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "period": "2022-12-31", "accession": "0001628280-25-004859", "fact_id": 20727922, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 591200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 20734887, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 811100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20741417, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 805800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24294013, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 1149200000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 3840317, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 412000000.0, "kind": "current", "source": "SEC XBRL CommercialPaper", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24444340, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 590300000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "period": "2021-12-31", "accession": "0001628280-24-004446", "fact_id": 20860519, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 4194100000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "period": "2021-12-31", "accession": "0001628280-24-004446", "fact_id": 20639648, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 656200000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "period": "2022-12-31", "accession": "0001628280-25-004859", "fact_id": 20866317, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 4718400000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "period": "2022-12-31", "accession": "0001628280-25-004859", "fact_id": 20644821, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 791500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 20871974, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 4981900000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 20649972, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 1040400000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20877243, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 5341300000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20654945, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 1041500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24305300, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 5195300000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24288536, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 515500000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "period": "2021-12-31", "accession": "0001628280-24-004446", "fact_id": 20957625, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 106800000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "period": "2021-12-31", "accession": "0001628280-24-004446", "fact_id": 21025675, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 302300000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "period": "2022-12-31", "accession": "0001628280-25-004859", "fact_id": 20964617, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 101100000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "period": "2022-12-31", "accession": "0001628280-25-004859", "fact_id": 21030094, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 736200000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 20971462, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 250200000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 21034404, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 945700000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20977889, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 163600000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 21038529, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 757600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24312086, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 118800000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24317614, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 34560675.0, "kind": "current", "source": "SEC cover page 10-Q 0001069202-26-000087 (34,560,675 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/lii-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/R1.htm", "period": "2026-07-22", "accession": "0001069202-26-000087", "fact_id": 24599941, "age_days": 96, "stale": false } ] }, "lynch": { "score": 83.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 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": 0.83, "threshold": "<= 1.0", "points": 30.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+19.8% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 16.5, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 1.2, "threshold": "<= 0.5", "points": 4.4, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "5 of 5", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-11.6%", "threshold": ">= +10%", "points": 3.8, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 376.01, "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": 22.79, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24300083, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 9.24, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/", "period": "2020-12-31", "accession": "0001628280-23-004257", "fact_id": 20782955, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 1149200000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 3840317, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 412000000.0, "kind": "current", "source": "SEC XBRL CommercialPaper", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24444340, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 1297200000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24500732, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 51500000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24534354, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 54.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 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": 1.57, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 1.91, "threshold": "<= 1.1x", "points": 4.0, "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": "9.24 -> 22.79", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 10.02, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 376.01, "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": 2257800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24340896, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 1438800000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24367804, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 1149200000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 3840317, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 412000000.0, "kind": "current", "source": "SEC XBRL CommercialPaper", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24444340, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 464000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "period": "2021-12-31", "accession": "0001628280-24-004446", "fact_id": 20720805, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 497100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "period": "2022-12-31", "accession": "0001628280-25-004859", "fact_id": 20727922, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 591200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2023-12-31", "accession": "0001069202-26-000028", "fact_id": 20734887, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 811100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20741417, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 805800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24294013, "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/LII/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 22.79, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24300083, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 9.24, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/", "period": "2020-12-31", "accession": "0001628280-23-004257", "fact_id": 20782955, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 1297200000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-06-30", "accession": "0001069202-26-000087", "fact_id": 24500732, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 34560675.0, "kind": "current", "source": "SEC cover page 10-Q 0001069202-26-000087 (34,560,675 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/lii-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/R1.htm", "period": "2026-07-22", "accession": "0001069202-26-000087", "fact_id": 24599941, "age_days": 96, "stale": false } ] }, "piotroski": { "score": 55.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "19.7%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "758M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "22.4% -> 19.7%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "758M vs 806M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "23.0% -> 28.0%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.55 -> 1.60", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "35M -> 35M", "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": "19.5% -> 20.0%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "1.48 -> 1.27", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 805800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24294013, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 4081800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2025-12-31", "accession": "0001069202-26-000087", "fact_id": 24376870, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 757600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24312086, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 805800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24294013, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 811100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20741417, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 4081800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2025-12-31", "accession": "0001069202-26-000087", "fact_id": 24376870, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 3620000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 21929552, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 757600000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24312086, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 805800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001069202-26-000046)", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24294013, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 1144100000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2025-12-31", "accession": "0001069202-26-000087", "fact_id": 24411622, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 833100000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 22086939, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 4081800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2025-12-31", "accession": "0001069202-26-000087", "fact_id": 24376870, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 3620000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 21929552, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 1903800000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2025-12-31", "accession": "0001069202-26-000087", "fact_id": 24322654, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 2032400000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 21323637, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 1191800000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2025-12-31", "accession": "0001069202-26-000087", "fact_id": 24349614, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 1313300000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 21596529, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-22", "value": 34560675.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2026-07-22", "accession": "0001069202-26-000087", "fact_id": 24589314, "verified": "unverified", "age_days": 96 }, { "name": "shares_out 2025-07-14", "value": 35124281.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920225000032/", "period": "2025-07-14", "accession": "0001069202-25-000032", "fact_id": 24578467, "verified": "unverified", "age_days": 469 }, { "name": "operating_income 2025-12-31", "value": 1041500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24305300, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 1040400000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20877243, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 5195300000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24288536, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 5341300000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20654945, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 5195300000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2025-12-31", "accession": "0001069202-26-000028", "fact_id": 24288536, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 5341300000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 20654945, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 4081800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/", "period": "2025-12-31", "accession": "0001069202-26-000087", "fact_id": 24376870, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 3620000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "period": "2024-12-31", "accession": "0001069202-26-000028", "fact_id": 21929552, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 171800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920216000014/", "accession": "0001069202-16-000014" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 205800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920217000003/", "accession": "0001069202-17-000003" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 186600000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920218000004/", "accession": "0001069202-18-000004" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 277800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920219000008/", "accession": "0001069202-19-000008" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 305700000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920220000004/", "accession": "0001069202-20-000004" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 359000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920221000007/", "accession": "0001069202-21-000007" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 408700000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828022002664/", "accession": "0001628280-22-002664" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 356300000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/", "accession": "0001628280-23-004257" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 464000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "accession": "0001628280-24-004446" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 497100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "accession": "0001628280-25-004859" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 591200000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 811100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 805800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 3.39, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920216000014/", "accession": "0001069202-16-000014", "value_reported": 3.39, "split_factor": 1.0, "split_basis": null }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 4.23, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920217000003/", "accession": "0001069202-17-000003", "value_reported": 4.23, "split_factor": 1.0, "split_basis": null }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 4.09, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920218000004/", "accession": "0001069202-18-000004", "value_reported": 4.09, "split_factor": 1.0, "split_basis": null }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 6.32, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920219000008/", "accession": "0001069202-19-000008", "value_reported": 6.32, "split_factor": 1.0, "split_basis": null }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 7.14, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920220000004/", "accession": "0001069202-20-000004", "value_reported": 7.14, "split_factor": 1.0, "split_basis": null }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 8.74, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920221000007/", "accession": "0001069202-21-000007", "value_reported": 8.74, "split_factor": 1.0, "split_basis": null }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 10.38, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828022002664/", "accession": "0001628280-22-002664", "value_reported": 10.38, "split_factor": 1.0, "split_basis": null }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 9.24, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/", "accession": "0001628280-23-004257", "value_reported": 9.24, "split_factor": 1.0, "split_basis": null }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 12.39, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "accession": "0001628280-24-004446", "value_reported": 12.39, "split_factor": 1.0, "split_basis": null }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 13.88, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "accession": "0001628280-25-004859", "value_reported": 13.88, "split_factor": 1.0, "split_basis": null }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 16.58, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028", "value_reported": 16.58, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 22.66, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028", "value_reported": 22.66, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 22.79, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028", "value_reported": 22.79, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 3199100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920216000014/", "accession": "0001069202-16-000014" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 3367400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920217000003/", "accession": "0001069202-17-000003" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 3467400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920218000004/", "accession": "0001069202-18-000004" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 3641600000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920219000008/", "accession": "0001069202-19-000008" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 3839600000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920220000004/", "accession": "0001069202-20-000004" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3883900000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920221000007/", "accession": "0001069202-21-000007" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 3807200000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828022002664/", "accession": "0001628280-22-002664" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 3634100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/", "accession": "0001628280-23-004257" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 4194100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828024004446/", "accession": "0001628280-24-004446" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 4718400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828025004859/", "accession": "0001628280-25-004859" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 4981900000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 5341300000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 5195300000.0, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "accession": "0001069202-26-000028" } ], "dividend_years": [ 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": "2026-05-06", "insider_name": "Kosel Chris", "role": "officer", "code": "S", "shares": 971.0, "price": 544.8, "value": 529000.7999999999, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000056/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001069202", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001069202.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001069202&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001069202&type=8-K", "yahoo": "https://finance.yahoo.com/quote/LII", "stooq": "https://stooq.com/q/d/?s=lii.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=LII", "finviz": "https://finviz.com/quote.ashx?t=LII", "stockanalysis": "https://stockanalysis.com/stocks/lii/", "seeking_alpha": "https://seekingalpha.com/symbol/LII", "openinsider": "http://openinsider.com/search?q=LII", "google_news": "https://news.google.com/rss/search?q=LII+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/LII.json", "markdown": "https://theclaudetrader.com/s/LII.md", "research_packet": "https://theclaudetrader.com/r/LII.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/LII; 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": 382.59, "fv_low": 138.73, "fv_high": 784.67, "fv_gap_pct": 1.7, "fv_verdict": "amber", "fv_methods": 3, "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": 382.5853760519007, "growth_used": 0.07409513973577586, "fcf_avg": 635633333.3333334, "inputs": { "fcf": { "value": 635633333.3333334, "years": [ 2023, 2024, 2025 ], "by_year": [ 486000000.0, 782100000.0, 638800000.0 ], "cfo": [ { "value": 736200000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/" }, { "value": 945700000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/" }, { "value": 757600000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/" } ], "capex": [ { "value": 250200000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/" }, { "value": 163600000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/" }, { "value": 118800000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/" } ] }, "revenue_cagr_5y": { "value": 0.07409513973577586, "from": { "value": 3634100000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0001628280-23-004257", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000162828023004257/" }, "to": { "value": 5195300000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/" } }, "shares": { "value": 34560675.0, "tag": "SEC cover page 10-Q 0001069202-26-000087 (34,560,675 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/lii-20260630.htm", "period_end": "2026-07-22", "accession": "0001069202-26-000087", "filed": "2026-07-29", "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/R1.htm" } } }, "earnings": { "value": 784.6697879336027, "pe_used": 34.43044264737178, "pe_raw": 34.43044264737178, "pe_basis": "SIC 35 peer median excluding itself (30 peers)", "inputs": { "eps": { "fy": 2025, "value": 22.79, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "value_reported": 22.79, "split_factor": 1.0 } } }, "graham": { "value": 138.73172412778268, "inputs": { "eps": { "fy": 2025, "value": 22.79, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001069202-26-000028", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000028/", "value_reported": 22.79, "split_factor": 1.0 }, "bvps": { "value": 37.5339891364969, "equity": { "value": 1297200000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001069202-26-000087", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1069202/000106920226000087/" }, "shares": 34560675.0 } } } }, "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" } }