{ "ticker": "MAR", "name": "Marriott International Inc", "legal_name": "MARRIOTT INTERNATIONAL INC /MD/", "cik": "0001048286", "exchange": "Nasdaq", "sic": "7011", "industry": "Hotels & Motels", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 390.71, "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": 101883996384.48, "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": 390.71, "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": 260766288.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001048286-26-000035 (260,766,288 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/mar-20260630.htm", "period_end": "2026-07-27", "accession": "0001048286-26-000035", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/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": "2026-07-27", "share_count_age_days_at_price_date": 88, "warning": null, "computed": "390.71 (price 2026-10-23) / 1 x 260,766,288 (shares at 2026-07-27) = 101,883,996,384" } }, "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": 42.8, "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": "2014", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 9, "mismatch": 0, "unverified": 22, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 26.19, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.53, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "9 of 10", "threshold": "10 of 10", "points": 13.5, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "19 of 20", "threshold": "20 of 20", "points": 14.25, "max": 15, "missing_years": [ 2021 ], "cross_check": { "verified_years": [ 2017, 2018, 2019, 2020, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2021 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "2.81 -> 9.34 (+233%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 41.8, "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": null, "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10, "note": "equity not positive: book value per share is not positive, so neither leg can pass" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 390.71, "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": 26186000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24288510, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 4226000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24340840, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 7904000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24367748, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 16455000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24419104, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": -4525000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24500665, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 808000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828019002337/", "period": "2016-12-31", "accession": "0001628280-19-002337", "fact_id": 20688162, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1459000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020002376/", "period": "2017-12-31", "accession": "0001628280-20-002376", "fact_id": 20694807, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1907000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/", "period": "2018-12-31", "accession": "0001628280-21-002433", "fact_id": 20701274, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1273000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/", "period": "2019-12-31", "accession": "0001628280-22-002666", "fact_id": 20707621, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -267000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "period": "2020-12-31", "accession": "0001628280-23-003485", "fact_id": 20714056, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1099000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2021-12-31", "accession": "0001628280-24-004372", "fact_id": 20720708, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2358000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 20727826, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 3083000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2023-12-31", "accession": "0001048286-26-000007", "fact_id": 20734801, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2375000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20741338, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2601000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24293943, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/MAR/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 8 of 20 years)", "note": "XBRL dividends-per-share facts cover 8 of the 20 years" }, { "name": "Dividends per share FY2017 (XBRL)", "value": 1.29, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020002376/", "period": "2017-12-31", "accession": "0001628280-20-002376", "fact_id": 20893861, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 1.56, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/", "period": "2018-12-31", "accession": "0001628280-21-002433", "fact_id": 20895593, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.85, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/", "period": "2019-12-31", "accession": "0001628280-22-002666", "fact_id": 20897268, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 0.48, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "period": "2020-12-31", "accession": "0001628280-23-003485", "fact_id": 20898894, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 1.0, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 20902077, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.96, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2023-12-31", "accession": "0001048286-26-000007", "fact_id": 20903720, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 2.41, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20905353, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 2.64, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24309512, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 2.54, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828017001506/", "period": "2014-12-31", "accession": "0001628280-17-001506", "fact_id": 20758895, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 3.15, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828018001756/", "period": "2015-12-31", "accession": "0001628280-18-001756", "fact_id": 20763209, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 2.73, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828019002337/", "period": "2016-12-31", "accession": "0001628280-19-002337", "fact_id": 20767304, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 10.18, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2023-12-31", "accession": "0001048286-26-000007", "fact_id": 20799613, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 8.33, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20805474, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 9.51, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24300016, "verified": "unverified", "age_days": 299 }, { "name": "equity", "value": -4525000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24500665, "verified": "unverified", "age_days": 118, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (invested capital not positive (negative working capital exceeds fixed assets))", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 73.4, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": 31.5, "unit": "%", "percentile": 78.6, "points": 39.3, "max": 50 }, { "name": "6 month return", "value": 6.5, "unit": "%", "percentile": 56.0, "points": 11.2, "max": 20 }, { "name": "Price / 52-week high", "value": 0.967, "points": 14.5, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 26.5, "unit": "%", "points": 8.4, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 390.71, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.36, "unit": "bp", "points": -5.2, "max": 0 } ], "inputs": [ { "name": "Form 4 S MARRIOTT J W JR 2026-09-25", "value": 1232315.0, "shares": 3500.0, "price": 352.09, "role": "10%", "period": "2026-09-25", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000122520826007997/" }, { "name": "Form 4 S Harrison Deborah Marriott 2026-09-25", "value": 1232315.0, "shares": 3500.0, "price": 352.09, "role": "director", "period": "2026-09-25", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000122520826007999/" }, { "name": "Form 4 S Marriott David S 2026-09-25", "value": 1232315.0, "shares": 3500.0, "price": 352.09, "role": "director", "period": "2026-09-25", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000122520826008000/" } ] }, "buffett": { "score": 77.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 41, "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": "139.5% over 5 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "9 of 10", "threshold": "all years", "points": 13.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+9.9% a year", "threshold": ">= +10%", "points": 9.9, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 0.0, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "15.3%", "threshold": ">= 20%", "points": 6.1, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.90", "threshold": ">= 1.0", "points": 8.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "2.4%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 390.71, "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": 1907000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/", "period": "2018-12-31", "accession": "0001628280-21-002433", "fact_id": 20701274, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 2225000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/", "period": "2018-12-31", "accession": "0001628280-22-002666", "fact_id": 22762381, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1273000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/", "period": "2019-12-31", "accession": "0001628280-22-002666", "fact_id": 20707621, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 703000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "period": "2019-12-31", "accession": "0001628280-23-003485", "fact_id": 22787374, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -267000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "period": "2020-12-31", "accession": "0001628280-23-003485", "fact_id": 20714056, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 430000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2020-12-31", "accession": "0001628280-24-004372", "fact_id": 22812069, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1099000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2021-12-31", "accession": "0001628280-24-004372", "fact_id": 20720708, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 1414000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2021-12-31", "accession": "0001628280-25-004818", "fact_id": 22838028, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2358000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 20727826, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 568000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2022-12-31", "accession": "0001048286-26-000007", "fact_id": 22866177, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2016", "value": 808000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828019002337/", "period": "2016-12-31", "accession": "0001628280-19-002337", "fact_id": 20688162, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1459000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020002376/", "period": "2017-12-31", "accession": "0001628280-20-002376", "fact_id": 20694807, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1907000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/", "period": "2018-12-31", "accession": "0001628280-21-002433", "fact_id": 20701274, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1273000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/", "period": "2019-12-31", "accession": "0001628280-22-002666", "fact_id": 20707621, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -267000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "period": "2020-12-31", "accession": "0001628280-23-003485", "fact_id": 20714056, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1099000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2021-12-31", "accession": "0001628280-24-004372", "fact_id": 20720708, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2358000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 20727826, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 3083000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2023-12-31", "accession": "0001048286-26-000007", "fact_id": 20734801, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2375000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20741338, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2601000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24293943, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 23000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24429284, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 1750000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2021-12-31", "accession": "0001628280-24-004372", "fact_id": 20860432, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 13857000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2021-12-31", "accession": "0001628280-24-004372", "fact_id": 20639609, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 3462000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 20866232, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 20773000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 20644782, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 3864000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2023-12-31", "accession": "0001048286-26-000007", "fact_id": 20871900, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 23713000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2023-12-31", "accession": "0001048286-26-000007", "fact_id": 20649938, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 3767000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20877175, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 25100000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20654912, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 4141000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24305239, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 26186000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24288510, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 1177000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2021-12-31", "accession": "0001628280-24-004372", "fact_id": 20957523, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 183000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2021-12-31", "accession": "0001628280-24-004372", "fact_id": 21025597, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 2363000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 20964517, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 332000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 21030017, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 3170000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2023-12-31", "accession": "0001048286-26-000007", "fact_id": 20971374, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 452000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2023-12-31", "accession": "0001628280-25-004818", "fact_id": 21034334, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 2749000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20977809, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 750000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2024-12-31", "accession": "0001628280-25-004818", "fact_id": 21038466, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 3212000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24312015, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 604000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 20276444, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 260766288.0, "kind": "current", "source": "SEC cover page 10-Q 0001048286-26-000035 (260,766,288 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/mar-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/R1.htm", "period": "2026-07-27", "accession": "0001048286-26-000035", "fact_id": 24599612, "age_days": 91, "stale": false } ] }, "lynch": { "score": 19.3, "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": 3, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": 0.0, "max": 20, "note": "earnings not positive in both years" }, { "test": "3", "name": "P/E on latest annual EPS", "value": 41.1, "threshold": "<= 25", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": null, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "equity not positive" }, { "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": "+0.4%", "threshold": ">= +10%", "points": 7.3, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 390.71, "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": 9.51, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24300016, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -0.82, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "period": "2020-12-31", "accession": "0001628280-23-003485", "fact_id": 20782868, "verified": "unverified", "age_days": 2125 }, { "name": "cash", "value": 462000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24534293, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 35.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 9, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.53, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "-0.82 -> 9.51", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": null, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "equity not positive" }, { "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": 390.71, "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": 4226000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24340840, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 7904000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-06-30", "accession": "0001048286-26-000035", "fact_id": 24367748, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 1099000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "period": "2021-12-31", "accession": "0001628280-24-004372", "fact_id": 20720708, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2358000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "period": "2022-12-31", "accession": "0001628280-25-004818", "fact_id": 20727826, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 3083000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2023-12-31", "accession": "0001048286-26-000007", "fact_id": 20734801, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2375000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20741338, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2601000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24293943, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2018, 2019, 2020, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/MAR/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 9.51, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24300016, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": -0.82, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "period": "2020-12-31", "accession": "0001628280-23-003485", "fact_id": 20782868, "verified": "unverified", "age_days": 2125 } ] }, "piotroski": { "score": 77.8, "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": "9.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "3,212M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "9.1% -> 9.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "3,212M vs 2,601M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "50.2% -> 54.4%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.40 -> 0.43", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "271M -> 261M", "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": "15.0% -> 15.8%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.96 -> 0.95", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 2601000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24293943, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 27540000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2025-12-31", "accession": "0001048286-26-000035", "fact_id": 24376795, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 3212000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24312015, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2601000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24293943, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2375000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20741338, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 27540000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2025-12-31", "accession": "0001048286-26-000035", "fact_id": 24376795, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 26182000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 21929470, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 3212000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24312015, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2601000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24293943, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 14995000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2025-12-31", "accession": "0001048286-26-000035", "fact_id": 24411611, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 13138000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 22086927, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 27540000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2025-12-31", "accession": "0001048286-26-000035", "fact_id": 24376795, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 26182000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 21929470, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 3584000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2025-12-31", "accession": "0001048286-26-000035", "fact_id": 24322594, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 3485000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 21323571, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 8398000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2025-12-31", "accession": "0001048286-26-000035", "fact_id": 24349554, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 8649000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 21596463, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-27", "value": 260766288.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2026-07-27", "accession": "0001048286-26-000035", "fact_id": 24589253, "verified": "unverified", "age_days": 91 }, { "name": "shares_out 2025-07-28", "value": 271457839.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828625000006/", "period": "2025-07-28", "accession": "0001048286-25-000006", "fact_id": 24578400, "verified": "unverified", "age_days": 455 }, { "name": "operating_income 2025-12-31", "value": 4141000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24305239, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 3767000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20877175, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 26186000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24288510, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 25100000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20654912, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 26186000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2025-12-31", "accession": "0001048286-26-000007", "fact_id": 24288510, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 25100000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 20654912, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 27540000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/", "period": "2025-12-31", "accession": "0001048286-26-000035", "fact_id": 24376795, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 26182000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "period": "2024-12-31", "accession": "0001048286-26-000007", "fact_id": 21929470, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 626000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828016011346/", "accession": "0001628280-16-011346" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 753000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828017001506/", "accession": "0001628280-17-001506" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 859000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828018001756/", "accession": "0001628280-18-001756" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 808000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828019002337/", "accession": "0001628280-19-002337" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1459000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020002376/", "accession": "0001628280-20-002376" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1907000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/", "accession": "0001628280-21-002433" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1273000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/", "accession": "0001628280-22-002666" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -267000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "accession": "0001628280-23-003485" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1099000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "accession": "0001628280-24-004372" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 2358000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "accession": "0001628280-25-004818" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 3083000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2375000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2601000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 2.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828016011346/", "accession": "0001628280-16-011346", "value_reported": 2.0, "split_factor": 1.0, "split_basis": "filed between 2016-02-05 and 2016-06-04" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2.54, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828017001506/", "accession": "0001628280-17-001506", "value_reported": 2.54, "split_factor": 1.0, "split_basis": "filed between 2017-02-07 and 2017-06-07" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 3.15, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828018001756/", "accession": "0001628280-18-001756", "value_reported": 3.15, "split_factor": 1.0, "split_basis": "filed between 2018-02-02 and 2018-06-02" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 2.73, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828019002337/", "accession": "0001628280-19-002337", "value_reported": 2.73, "split_factor": 1.0, "split_basis": "filed 2019-03-01" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 3.84, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020002376/", "accession": "0001628280-20-002376", "value_reported": 3.84, "split_factor": 1.0, "split_basis": "filed 2020-02-27" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 5.38, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/", "accession": "0001628280-21-002433", "value_reported": 5.38, "split_factor": 1.0, "split_basis": "filed 2021-02-18" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 3.8, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/", "accession": "0001628280-22-002666", "value_reported": 3.8, "split_factor": 1.0, "split_basis": "filed 2022-02-15" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -0.82, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "accession": "0001628280-23-003485", "value_reported": -0.82, "split_factor": 1.0, "split_basis": "filed 2023-02-14" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 3.34, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "accession": "0001628280-24-004372", "value_reported": 3.34, "split_factor": 1.0, "split_basis": "filed 2024-02-13" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 7.24, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "accession": "0001628280-25-004818", "value_reported": 7.24, "split_factor": 1.0, "split_basis": "filed 2025-02-11" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 10.18, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007", "value_reported": 10.18, "split_factor": 1.0, "split_basis": "filed 2026-02-10" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 8.33, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007", "value_reported": 8.33, "split_factor": 1.0, "split_basis": "filed 2026-02-10" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 9.51, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007", "value_reported": 9.51, "split_factor": 1.0, "split_basis": "filed 2026-02-10" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 12784000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828016011346/", "accession": "0001628280-16-011346" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 13796000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828017001506/", "accession": "0001628280-17-001506" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 14486000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828018001756/", "accession": "0001628280-18-001756" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 15407000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828019002337/", "accession": "0001628280-19-002337" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 20452000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828020002376/", "accession": "0001628280-20-002376" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 20758000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828021002433/", "accession": "0001628280-21-002433" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 20972000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828022002666/", "accession": "0001628280-22-002666" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 10571000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/", "accession": "0001628280-23-003485" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 13857000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828024004372/", "accession": "0001628280-24-004372" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 20773000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/", "accession": "0001628280-25-004818" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 23713000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 25100000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 26186000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "accession": "0001048286-26-000007" } ], "dividend_years": [ 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-09-25", "insider_name": "MARRIOTT J W JR", "role": "10%", "code": "S", "shares": 3500.0, "price": 352.09, "value": 1232315.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1048286/000122520826007997/" }, { "txn_date": "2026-09-25", "insider_name": "Harrison Deborah Marriott", "role": "director", "code": "S", "shares": 3500.0, "price": 352.09, "value": 1232315.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1048286/000122520826007999/" }, { "txn_date": "2026-09-25", "insider_name": "Marriott David S", "role": "director", "code": "S", "shares": 3500.0, "price": 352.09, "value": 1232315.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1048286/000122520826008000/" }, { "txn_date": "2026-05-18", "insider_name": "Roe Peggy", "role": "officer", "code": "S", "shares": 3000.0, "price": 361.56, "value": 1084680.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1048286/000122520826005490/" }, { "txn_date": "2026-05-13", "insider_name": "Mao Yibing", "role": "officer", "code": "S", "shares": 4816.0, "price": 347.72, "value": 1674619.52, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1048286/000122520826005311/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001048286", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001048286.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001048286&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001048286&type=8-K", "yahoo": "https://finance.yahoo.com/quote/MAR", "stooq": "https://stooq.com/q/d/?s=mar.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=MAR", "finviz": "https://finviz.com/quote.ashx?t=MAR", "stockanalysis": "https://stockanalysis.com/stocks/mar/", "seeking_alpha": "https://seekingalpha.com/symbol/MAR", "openinsider": "http://openinsider.com/search?q=MAR", "google_news": "https://news.google.com/rss/search?q=MAR+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/MAR.json", "markdown": "https://theclaudetrader.com/s/MAR.md", "research_packet": "https://theclaudetrader.com/r/MAR.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/MAR; 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": 255.37, "fv_low": 225.03, "fv_high": 285.7, "fv_gap_pct": -34.6, "fv_verdict": "red", "fv_methods": 2, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-03", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 225.03449583390392, "growth_used": 0.1, "fcf_avg": 2441666666.6666665, "inputs": { "fcf": { "value": 2441666666.6666665, "years": [ 2023, 2024, 2025 ], "by_year": [ 2718000000.0, 1999000000.0, 2608000000.0 ], "cfo": [ { "value": 3170000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001048286-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/" }, { "value": 2749000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001048286-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/" }, { "value": 3212000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001048286-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/" } ], "capex": [ { "value": 452000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001628280-25-004818", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/" }, { "value": 750000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001628280-25-004818", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828025004818/" }, { "value": 604000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0001048286-26-000007", "filed": "2026-02-10", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/" } ] }, "revenue_cagr_5y": { "value": 0.1989211404768092, "from": { "value": 10571000000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0001628280-23-003485", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000162828023003485/" }, "to": { "value": 26186000000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001048286-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/" } }, "shares": { "value": 260766288.0, "tag": "SEC cover page 10-Q 0001048286-26-000035 (260,766,288 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/mar-20260630.htm", "period_end": "2026-07-27", "accession": "0001048286-26-000035", "filed": "2026-08-03", "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000035/R1.htm" } } }, "earnings": { "value": 285.69691418035535, "pe_used": 30.041736506872276, "pe_raw": 30.041736506872276, "pe_basis": "SIC 70 peer median excluding itself (4 peers)", "inputs": { "eps": { "fy": 2025, "value": 9.51, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001048286-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1048286/000104828626000007/", "value_reported": 9.51, "split_factor": 1.0 } } } }, "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" } }