{ "ticker": "NI", "name": "Nisource Inc.", "legal_name": "NISOURCE INC.", "cik": "0001111711", "exchange": "NYSE", "sic": "4931", "industry": "Electric & Other Services Combined", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": true, "snapshot_date": "2026-10-26", "price": { "value": 43.28, "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": 20755361128.0, "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": 43.28, "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": 479560100.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001111711-26-000088 (479,560,100 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/nix-20260630.htm", "period_end": "2026-07-29", "accession": "0001111711-26-000088", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/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": "2026-07-29", "share_count_age_days_at_price_date": 86, "warning": null, "computed": "43.28 (price 2026-10-23) / 1 x 479,560,100 (shares at 2026-07-29) = 20,755,361,128" } }, "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": 77.5, "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": 6.52, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2", "name": "Debt <= 2x equity (utility rule)", "value": 1.63, "unit": null, "threshold": "<= 2.0", "points": 30.0, "max": 30, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "8 of 10", "threshold": "10 of 10", "points": 12.0, "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": "1.20 -> 1.68 (+41%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 25.7, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 2.17, product 55.7", "threshold": "<= 1.5 or <= 22.5", "points": 5.5, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 43.28, "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": 6522800000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24290857, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 2199400000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24341010, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 4414500000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24367917, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 15612600000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24419118, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 9574600000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24500866, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 331500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "period": "2016-12-31", "accession": "0001111711-19-000008", "fact_id": 20688583, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 128500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "period": "2017-12-31", "accession": "0001111711-19-000008", "fact_id": 20695204, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": -50600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171121000010/", "period": "2018-12-31", "accession": "0001111711-21-000010", "fact_id": 20701637, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 383100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171122000007/", "period": "2019-12-31", "accession": "0001111711-22-000007", "fact_id": 20707956, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -17600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171123000006/", "period": "2020-12-31", "accession": "0001111711-23-000006", "fact_id": 20714382, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 584900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 20721012, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 804100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 20728113, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 714300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20735060, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 760400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20741573, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 929500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24294166, "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/NI/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": 0.98, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171116000049/", "period": "2013-12-31", "accession": "0001111711-16-000049", "fact_id": 20886703, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 1.02, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171117000037/", "period": "2014-12-31", "accession": "0001111711-17-000037", "fact_id": 20888543, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 1.02, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171118000008/", "period": "2015-12-31", "accession": "0001111711-18-000008", "fact_id": 20890367, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.64, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "period": "2016-12-31", "accession": "0001111711-19-000008", "fact_id": 20892175, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.7, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171120000013/", "period": "2017-12-31", "accession": "0001111711-20-000013", "fact_id": 20893947, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 0.78, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171121000010/", "period": "2018-12-31", "accession": "0001111711-21-000010", "fact_id": 20895675, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 0.8, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171122000007/", "period": "2019-12-31", "accession": "0001111711-22-000007", "fact_id": 20897344, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 0.84, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171123000006/", "period": "2020-12-31", "accession": "0001111711-23-000006", "fact_id": 20898969, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 0.88, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 20900541, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 0.94, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 20902149, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.0, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20903787, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 1.06, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20905417, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 1.12, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24309577, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 1.67, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171117000037/", "period": "2014-12-31", "accession": "0001111711-17-000037", "fact_id": 20759225, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 0.9, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171118000008/", "period": "2015-12-31", "accession": "0001111711-18-000008", "fact_id": 20763508, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 1.02, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "period": "2016-12-31", "accession": "0001111711-19-000008", "fact_id": 20767585, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 1.48, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20799850, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 1.62, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20805700, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 1.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24300226, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 479560100.0, "kind": "current", "source": "SEC cover page 10-Q 0001111711-26-000088 (479,560,100 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/nix-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/R1.htm", "period": "2026-07-29", "accession": "0001111711-26-000088", "fact_id": 24599874, "age_days": 89, "stale": false } ] }, "magic_formula": { "score": null, "status": "not scored", "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": 44.9, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "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": -8.1, "unit": "%", "percentile": 28.2, "points": 14.1, "max": 50 }, { "name": "6 month return", "value": -9.2, "unit": "%", "percentile": 22.8, "points": 4.6, "max": 20 }, { "name": "Price / 52-week high", "value": 0.888, "points": 13.3, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 19.0, "unit": "%", "points": 12.9, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 43.28, "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": 0.77, "unit": "bp", "points": -6.4, "max": 0 } ], "inputs": [ { "name": "Form 4 S BIRMINGHAM MELODY 2026-08-14", "value": 1590388.808, "shares": 37509.17, "price": 42.4, "role": "Pres", "period": "2026-08-14", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000089/" } ] }, "buffett": { "score": 32.0, "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": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 48, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "6.4% over 8 yrs", "threshold": ">= 15%", "points": 0.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "8 of 10", "threshold": "all years", "points": 12.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+28.8% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 20.3, "threshold": "<= 4", "points": 0.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "24.7%", "threshold": ">= 20%", "points": 10.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "-0.89", "threshold": ">= 1.0", "points": 0.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "-3.2%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 43.28, "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": -50600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171121000010/", "period": "2018-12-31", "accession": "0001111711-21-000010", "fact_id": 20701637, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 5750900000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171120000047/", "period": "2018-12-31", "accession": "0001111711-20-000047", "fact_id": 22762749, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 383100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171122000007/", "period": "2019-12-31", "accession": "0001111711-22-000007", "fact_id": 20707956, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 5986700000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171121000010/", "period": "2019-12-31", "accession": "0001111711-21-000010", "fact_id": 22787721, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -17600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171123000006/", "period": "2020-12-31", "accession": "0001111711-23-000006", "fact_id": 20714382, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 5752200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171122000007/", "period": "2020-12-31", "accession": "0001111711-22-000007", "fact_id": 22812399, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 584900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 20721012, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 6947300000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171123000006/", "period": "2021-12-31", "accession": "0001111711-23-000006", "fact_id": 22838334, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 804100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 20728113, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 7575400000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2022-12-31", "accession": "0001111711-24-000011", "fact_id": 22866466, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 714300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20735060, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 8269600000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2023-12-31", "accession": "0001111711-25-000008", "fact_id": 22894089, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 760400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20741573, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 8684200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 22919662, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 929500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24294166, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 9450100000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2025-12-31", "accession": "0001111711-26-000088", "fact_id": 24477374, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 331500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "period": "2016-12-31", "accession": "0001111711-19-000008", "fact_id": 20688583, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 128500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "period": "2017-12-31", "accession": "0001111711-19-000008", "fact_id": 20695204, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": -50600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171121000010/", "period": "2018-12-31", "accession": "0001111711-21-000010", "fact_id": 20701637, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 383100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171122000007/", "period": "2019-12-31", "accession": "0001111711-22-000007", "fact_id": 20707956, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": -17600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171123000006/", "period": "2020-12-31", "accession": "0001111711-23-000006", "fact_id": 20714382, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 584900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 20721012, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 804100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 20728113, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 714300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20735060, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 760400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20741573, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 929500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24294166, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 15612600000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 3840322, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 692000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24444021, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 1006900000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 20860705, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 4731300000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 20642399, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 1265800000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 20866489, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 5738600000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 20647597, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 1295500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20872130, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 5347800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20652662, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 1455500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20877385, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 5282900000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20657481, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 1835300000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24305438, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 6522800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24290857, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 1217900000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 20957841, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 1838000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 21025827, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 1409400000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 20964817, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 2203100000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 21030235, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 1935100000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20971641, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 2645800000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 21034536, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 1781500000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20978053, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 2614000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 21038650, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 2362300000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24312244, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 2782300000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24317730, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 479560100.0, "kind": "current", "source": "SEC cover page 10-Q 0001111711-26-000088 (479,560,100 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/nix-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/R1.htm", "period": "2026-07-29", "accession": "0001111711-26-000088", "fact_id": 24599874, "age_days": 89, "stale": false } ] }, "lynch": { "score": 10.0, "status": "partial: 1, 2, 5", "complete": false, "missing_tests": [ "1", "2", "5" ], "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": "2025", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "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": null, "max": 30, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": null, "threshold": "12% to 35% a year", "points": null, "max": 20, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "3", "name": "P/E on latest annual EPS", "value": 22.2, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 1.7, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": null, "threshold": "5 of 5", "points": null, "max": 15, "note": "needs six consecutive fiscal years of diluted EPS" }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-78.2%", "threshold": ">= +10%", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 43.28, "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": 1.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24300226, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 15612600000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 3840322, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 692000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24444021, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 9574600000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24500866, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 70000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24534463, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 28.9, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "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": "2021", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 8, "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": 0.5, "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": null, "threshold": "higher", "points": null, "max": 10, "note": "needs diluted EPS for the last fiscal year and five years earlier" }, { "test": "6", "name": "Price / book value per share", "value": 2.17, "threshold": "<= 1.2", "points": 3.9, "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": 43.28, "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": 2199400000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24341010, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 4414500000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24367917, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 584900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "period": "2021-12-31", "accession": "0001111711-24-000011", "fact_id": 20721012, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 804100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "period": "2022-12-31", "accession": "0001111711-25-000008", "fact_id": 20728113, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 714300000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2023-12-31", "accession": "0001111711-26-000027", "fact_id": 20735060, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 760400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20741573, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 929500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24294166, "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/NI/history?filter=div", "period": null }, { "name": "equity", "value": 9574600000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-06-30", "accession": "0001111711-26-000088", "fact_id": 24500866, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 479560100.0, "kind": "current", "source": "SEC cover page 10-Q 0001111711-26-000088 (479,560,100 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/nix-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/R1.htm", "period": "2026-07-29", "accession": "0001111711-26-000088", "fact_id": 24599874, "age_days": 89, "stale": false } ] }, "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": "2.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "2,362M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "2.4% -> 2.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "2,362M vs 930M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "38.0% -> 43.1%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.51 -> 0.69", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "471M -> 480M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "27.6% -> 28.1%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.17 -> 0.18", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 929500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24294166, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 35858700000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2025-12-31", "accession": "0001111711-26-000088", "fact_id": 24377031, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 2362300000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24312244, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 929500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24294166, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 760400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20741573, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 35858700000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2025-12-31", "accession": "0001111711-26-000088", "fact_id": 24377031, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 31788100000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 21929719, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 2362300000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24312244, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 929500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24294166, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 15457800000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2025-12-31", "accession": "0001111711-26-000088", "fact_id": 24411631, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 12074500000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 22086948, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 35858700000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2025-12-31", "accession": "0001111711-26-000088", "fact_id": 24377031, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 31788100000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 21929719, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 2377200000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2025-12-31", "accession": "0001111711-26-000088", "fact_id": 24322786, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 2080200000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 21323773, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 3457400000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2025-12-31", "accession": "0001111711-26-000088", "fact_id": 24349747, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 4113400000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 21596664, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-29", "value": 479560100.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2026-07-29", "accession": "0001111711-26-000088", "fact_id": 24589440, "verified": "unverified", "age_days": 89 }, { "name": "shares_out 2025-07-30", "value": 470855009.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000036/", "period": "2025-07-30", "accession": "0001111711-25-000036", "fact_id": 24578607, "verified": "unverified", "age_days": 453 }, { "name": "operating_income 2025-12-31", "value": 1835300000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24305438, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 1455500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20877385, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 6522800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24290857, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 5282900000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20657481, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 6522800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2025-12-31", "accession": "0001111711-26-000027", "fact_id": 24290857, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 5282900000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 20657481, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 35858700000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/", "period": "2025-12-31", "accession": "0001111711-26-000088", "fact_id": 24377031, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 31788100000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "period": "2024-12-31", "accession": "0001111711-26-000027", "fact_id": 21929719, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 532100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171116000049/", "accession": "0001111711-16-000049" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 530000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171117000037/", "accession": "0001111711-17-000037" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 286500000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171118000008/", "accession": "0001111711-18-000008" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 331500000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "accession": "0001111711-19-000008" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 128500000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "accession": "0001111711-19-000008" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": -50600000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171121000010/", "accession": "0001111711-21-000010" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 383100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171122000007/", "accession": "0001111711-22-000007" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -17600000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171123000006/", "accession": "0001111711-23-000006" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 584900000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "accession": "0001111711-24-000011" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 804100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "accession": "0001111711-25-000008" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 714300000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 760400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 929500000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1.7, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171116000049/", "accession": "0001111711-16-000049", "value_reported": 1.7, "split_factor": 1.0, "split_basis": "filed 2016-02-18" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1.67, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171117000037/", "accession": "0001111711-17-000037", "value_reported": 1.67, "split_factor": 1.0, "split_basis": "filed 2017-05-08" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 0.9, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171118000008/", "accession": "0001111711-18-000008", "value_reported": 0.9, "split_factor": 1.0, "split_basis": "filed 2018-02-20" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1.02, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171119000008/", "accession": "0001111711-19-000008", "value_reported": 1.02, "split_factor": 1.0, "split_basis": "filed 2019-02-20" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 0.39, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171120000013/", "accession": "0001111711-20-000013", "value_reported": 0.39, "split_factor": 1.0, "split_basis": "filed 2020-02-28" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": -0.18, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171121000010/", "accession": "0001111711-21-000010", "value_reported": -0.18, "split_factor": 1.0, "split_basis": "filed 2021-02-17" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 0.87, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171122000007/", "accession": "0001111711-22-000007", "value_reported": 0.87, "split_factor": 1.0, "split_basis": "filed 2022-02-23" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": -0.19, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171123000006/", "accession": "0001111711-23-000006", "value_reported": -0.19, "split_factor": 1.0, "split_basis": "filed 2023-02-22" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1.27, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "accession": "0001111711-24-000011", "value_reported": 1.27, "split_factor": 1.0, "split_basis": "filed 2024-02-21" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 1.7, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "accession": "0001111711-25-000008", "value_reported": 1.7, "split_factor": 1.0, "split_basis": "filed 2025-02-12" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1.48, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027", "value_reported": 1.48, "split_factor": 1.0, "split_basis": "filed 2026-02-11" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 1.62, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027", "value_reported": 1.62, "split_factor": 1.0, "split_basis": "filed 2026-02-11" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 1.95, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027", "value_reported": 1.95, "split_factor": 1.0, "split_basis": "filed 2026-02-11" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 4625400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171116000049/", "accession": "0001111711-16-000049" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 5272400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171117000037/", "accession": "0001111711-17-000037" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 4651800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171118000008/", "accession": "0001111711-18-000008" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 4492500000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171118000008/", "accession": "0001111711-18-000008" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 4874600000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171118000008/", "accession": "0001111711-18-000008" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 4991100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171121000010/", "accession": "0001111711-21-000010" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 5053400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171122000007/", "accession": "0001111711-22-000007" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 4473200000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171123000006/", "accession": "0001111711-23-000006" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 4731300000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171124000011/", "accession": "0001111711-24-000011" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 5738600000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171125000008/", "accession": "0001111711-25-000008" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 5347800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 5282900000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 6522800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "accession": "0001111711-26-000027" } ], "dividend_years": [ 1984, 1985, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-08-14", "insider_name": "BIRMINGHAM MELODY", "role": "Pres", "code": "S", "shares": 37509.17, "price": 42.4, "value": 1590388.808, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000089/" }, { "txn_date": "2026-05-22", "insider_name": "Berman Melanie B.", "role": "officer", "code": "S", "shares": 15000.0, "price": 47.68, "value": 715200.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000074/" }, { "txn_date": "2026-05-21", "insider_name": "Yates Lloyd M", "role": "CEO", "code": "S", "shares": 19905.0, "price": 47.73, "value": 950065.6499999999, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000073/" }, { "txn_date": "2026-05-20", "insider_name": "BIRMINGHAM MELODY", "role": "Pres", "code": "S", "shares": 2500.0, "price": 47.43, "value": 118575.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000071/" }, { "txn_date": "2026-05-14", "insider_name": "BIRMINGHAM MELODY", "role": "Pres", "code": "S", "shares": 10000.0, "price": 47.19, "value": 471900.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000071/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001111711", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001111711.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001111711&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001111711&type=8-K", "yahoo": "https://finance.yahoo.com/quote/NI", "stooq": "https://stooq.com/q/d/?s=ni.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=NI", "finviz": "https://finviz.com/quote.ashx?t=NI", "stockanalysis": "https://stockanalysis.com/stocks/ni/", "seeking_alpha": "https://seekingalpha.com/symbol/NI", "openinsider": "http://openinsider.com/search?q=NI", "google_news": "https://news.google.com/rss/search?q=NI+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/NI.json", "markdown": "https://theclaudetrader.com/s/NI.md", "research_packet": "https://theclaudetrader.com/r/NI.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/NI; 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": 37.27, "fv_low": 29.6, "fv_high": 44.94, "fv_gap_pct": -13.9, "fv_verdict": "red", "fv_methods": 2, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-06-30", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "earnings": { "value": 44.93604973222681, "pe_used": 23.04412806780862, "pe_raw": 23.04412806780862, "pe_basis": "SIC 49 peer median excluding itself (36 peers)", "inputs": { "eps": { "fy": 2025, "value": 1.95, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001111711-26-000027", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "value_reported": 1.95, "split_factor": 1.0 } } }, "graham": { "value": 29.596977572243794, "inputs": { "eps": { "fy": 2025, "value": 1.95, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001111711-26-000027", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000027/", "value_reported": 1.95, "split_factor": 1.0 }, "bvps": { "value": 19.96538077292085, "equity": { "value": 9574600000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001111711-26-000088", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1111711/000111171126000088/" }, "shares": 479560100.0 } } } }, "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" } }