{ "ticker": "NSC", "name": "Norfolk Southern Corp", "legal_name": "NORFOLK SOUTHERN CORP", "cik": "0000702165", "exchange": "NYSE", "sic": "4011", "industry": "Railroads, Line-Haul Operating", "state": "VA", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 329.99, "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": 74121260213.14, "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": 329.99, "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": 224616686.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001628280-26-066836 (224,616,686 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/nsc-20260930.htm", "period_end": "2026-09-30", "accession": "0001628280-26-066836", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/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": "2026-09-30", "share_count_age_days_at_price_date": 23, "warning": null, "computed": "329.99 (price 2026-10-23) / 1 x 224,616,686 (shares at 2026-09-30) = 74,121,260,213" } }, "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": 45.0, "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": 12.18, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.83, "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": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "5.70 -> 10.78 (+89%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 30.6, "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 4.56, product 139.6", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 329.99, "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": 12180000000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24290379, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 2801000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24340154, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 3370000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24367063, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 15967000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24419028, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 16253000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24499790, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 1668000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216519000012/", "period": "2016-12-31", "accession": "0000702165-19-000012", "fact_id": 20692389, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 5404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000011/", "period": "2017-12-31", "accession": "0000702165-20-000011", "fact_id": 20693362, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 2666000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/", "period": "2018-12-31", "accession": "0000702165-21-000006", "fact_id": 20699906, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 2722000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/", "period": "2019-12-31", "accession": "0000702165-22-000007", "fact_id": 20706318, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2013000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "period": "2020-12-31", "accession": "0000702165-23-000010", "fact_id": 20712811, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 3005000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 20719486, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 3270000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 20726652, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1827000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20733694, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2622000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20740293, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2873000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24292975, "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/NSC/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": 2.04, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216516000162/", "period": "2013-12-31", "accession": "0000702165-16-000162", "fact_id": 20886144, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 2.22, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216517000018/", "period": "2014-12-31", "accession": "0000702165-17-000018", "fact_id": 20887985, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 2.36, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216518000011/", "period": "2015-12-31", "accession": "0000702165-18-000011", "fact_id": 20889827, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 2.36, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216519000012/", "period": "2016-12-31", "accession": "0000702165-19-000012", "fact_id": 20891641, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 2.44, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000011/", "period": "2017-12-31", "accession": "0000702165-20-000011", "fact_id": 20893422, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 3.04, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/", "period": "2018-12-31", "accession": "0000702165-21-000006", "fact_id": 20895180, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 3.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/", "period": "2019-12-31", "accession": "0000702165-22-000007", "fact_id": 20896885, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 3.76, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "period": "2020-12-31", "accession": "0000702165-23-000010", "fact_id": 20898536, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 4.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 20900140, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 4.96, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 20901726, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 5.4, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20903374, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 5.4, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20905021, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 5.4, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24309191, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 6.39, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216517000018/", "period": "2014-12-31", "accession": "0000702165-17-000018", "fact_id": 20757521, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 5.1, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216518000011/", "period": "2015-12-31", "accession": "0000702165-18-000011", "fact_id": 20761927, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 5.62, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216519000012/", "period": "2016-12-31", "accession": "0000702165-19-000012", "fact_id": 20766089, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 8.02, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20798577, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 11.57, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20804484, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 12.75, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24299103, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 224616686.0, "kind": "current", "source": "SEC cover page 10-Q 0001628280-26-066836 (224,616,686 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/nsc-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/R1.htm", "period": "2026-09-30", "accession": "0001628280-26-066836", "fact_id": 24599661, "age_days": 26, "stale": false } ] }, "magic_formula": { "score": 21.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-03-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 4.59, "unit": "%", "rank": 94, "note": "EBIT trailing twelve months; EV = market cap + debt (15,967,000,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 11.34, "unit": "%", "rank": 175, "note": "net working capital -569,000,000 used as reported" }, { "name": "Combined rank", "value": 269, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 4356000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24304493, "age_days": 299 }, { "name": "operating_income_q", "value": 877000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026027051/", "period": "2026-03-31", "accession": "0001628280-26-027051", "fact_id": 23918050, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 1146000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026027051/", "period": "2025-03-31", "accession": "0001628280-26-027051", "fact_id": 23931283, "age_days": 574 }, { "name": "operating_income_q", "value": 1124000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 23914068, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 1175000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-06-30", "accession": "0001628280-26-049326", "fact_id": 23926998, "age_days": 483 }, { "name": "operating_income_q", "value": 1150000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q3)", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/", "period": "2026-09-30", "accession": "0001628280-26-066836", "fact_id": 23913541, "age_days": 26, "stale": false }, { "name": "operating_income_q", "value": 1098000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q3)", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/", "period": "2025-09-30", "accession": "0001628280-26-066836", "fact_id": 23922928, "age_days": 391 }, { "name": "current_assets", "value": 2801000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24340154, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 3370000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24367063, "age_days": 118, "stale": false }, { "name": "cash", "value": 1069000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24533545, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 36626000000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24559915, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 15967000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 3840268, "age_days": 118, "stale": false }, { "name": "shares_out", "value": 224616686.0, "kind": "current", "source": "SEC cover page 10-Q 0001628280-26-066836 (224,616,686 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/nsc-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/R1.htm", "period": "2026-09-30", "accession": "0001628280-26-066836", "fact_id": 24599661, "age_days": 26, "stale": false }, { "name": "Price (close)", "value": 329.99, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebt (incl. current maturities)" } ] }, "momentum": { "score": 67.0, "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": "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": 12.9, "unit": "%", "percentile": 58.7, "points": 29.3, "max": 50 }, { "name": "6 month return", "value": 3.5, "unit": "%", "percentile": 50.4, "points": 10.1, "max": 20 }, { "name": "Price / 52-week high", "value": 0.935, "points": 14.0, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 17.8, "unit": "%", "points": 13.6, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 329.99, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [] }, "buffett": { "score": 59.8, "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": 47, "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": "18.5% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "-4.0% a year", "threshold": ">= +10%", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 6.5, "threshold": "<= 4", "points": 5.5, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "34.1%", "threshold": ">= 20%", "points": 10.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.72", "threshold": ">= 1.0", "points": 4.3, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "2.1%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 329.99, "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": 2666000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/", "period": "2018-12-31", "accession": "0000702165-21-000006", "fact_id": 20699906, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 15362000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/", "period": "2018-12-31", "accession": "0000702165-22-000007", "fact_id": 22760979, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 2722000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/", "period": "2019-12-31", "accession": "0000702165-22-000007", "fact_id": 20706318, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 15184000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "period": "2019-12-31", "accession": "0000702165-23-000010", "fact_id": 22786046, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2013000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "period": "2020-12-31", "accession": "0000702165-23-000010", "fact_id": 20712811, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 14791000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2020-12-31", "accession": "0000702165-24-000005", "fact_id": 22810799, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 3005000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 20719486, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 13641000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2021-12-31", "accession": "0000702165-25-000008", "fact_id": 22836795, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 3270000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 20726652, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 12733000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2022-12-31", "accession": "0001628280-26-006268", "fact_id": 22865004, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1827000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20733694, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 12781000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 22892733, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2622000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20740293, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 14306000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/", "period": "2024-12-31", "accession": "0001628280-26-066836", "fact_id": 22918408, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2873000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24292975, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 15547000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-12-31", "accession": "0001628280-26-049326", "fact_id": 24476199, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 1668000000.0, "kind": "history", "source": "SEC XBRL ProfitLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216519000012/", "period": "2016-12-31", "accession": "0000702165-19-000012", "fact_id": 20692389, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 5404000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000011/", "period": "2017-12-31", "accession": "0000702165-20-000011", "fact_id": 20693362, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 2666000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/", "period": "2018-12-31", "accession": "0000702165-21-000006", "fact_id": 20699906, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 2722000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/", "period": "2019-12-31", "accession": "0000702165-22-000007", "fact_id": 20706318, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 2013000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "period": "2020-12-31", "accession": "0000702165-23-000010", "fact_id": 20712811, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 3005000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 20719486, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 3270000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 20726652, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1827000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20733694, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2622000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20740293, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2873000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24292975, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 15967000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 3840268, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 4447000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 20859461, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 11142000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 20641805, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 4809000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 20865296, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 12745000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 20647018, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 2851000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20871030, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 12156000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20652121, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 4071000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20876357, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 12123000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20656971, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 4356000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24304493, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 12180000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24290379, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 4255000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 20956255, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 1470000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 21024696, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 4222000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 20963300, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 1948000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 21029158, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 3179000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20970243, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 2327000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 21033554, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 4052000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20976740, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 2381000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 21037736, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 4361000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24311035, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 2204000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24316897, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 224616686.0, "kind": "current", "source": "SEC cover page 10-Q 0001628280-26-066836 (224,616,686 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/nsc-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/R1.htm", "period": "2026-09-30", "accession": "0001628280-26-066836", "fact_id": 24599661, "age_days": 26, "stale": false } ] }, "lynch": { "score": 47.6, "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": 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": 2.53, "threshold": "<= 1.0", "points": 0.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+10.2% a year", "threshold": "12% to 35% a year", "points": 17.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 25.9, "threshold": "<= 25", "points": 9.4, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.98, "threshold": "<= 0.5", "points": 7.8, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "4 of 5", "threshold": "5 of 5", "points": 12.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-20.1%", "threshold": ">= +10%", "points": 1.4, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 329.99, "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": 12.75, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24299103, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 7.84, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "period": "2020-12-31", "accession": "0000702165-23-000010", "fact_id": 20781787, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 15967000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 3840268, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 16253000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24499790, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 1069000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24533545, "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": 10, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 0.83, "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": "7.84 -> 12.75", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 4.56, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 329.99, "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": 2801000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24340154, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 3370000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24367063, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 3005000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "period": "2021-12-31", "accession": "0000702165-24-000005", "fact_id": 20719486, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 3270000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "period": "2022-12-31", "accession": "0000702165-25-000008", "fact_id": 20726652, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 1827000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2023-12-31", "accession": "0001628280-26-006268", "fact_id": 20733694, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2622000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20740293, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2873000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24292975, "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/NSC/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 12.75, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24299103, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 7.84, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "period": "2020-12-31", "accession": "0000702165-23-000010", "fact_id": 20781787, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 16253000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2026-06-30", "accession": "0001628280-26-049326", "fact_id": 24499790, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 224616686.0, "kind": "current", "source": "SEC cover page 10-Q 0001628280-26-066836 (224,616,686 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/nsc-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/R1.htm", "period": "2026-09-30", "accession": "0001628280-26-066836", "fact_id": 24599661, "age_days": 26, "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": "6.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "4,361M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "6.0% -> 6.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "4,361M vs 2,873M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "38.1% -> 36.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.90 -> 0.85", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "224M -> 225M", "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": "33.6% -> 35.8%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.28 -> 0.27", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 2873000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24292975, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 45236000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-12-31", "accession": "0001628280-26-049326", "fact_id": 24375784, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 4361000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24311035, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2873000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24292975, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2622000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20740293, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 45236000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-12-31", "accession": "0001628280-26-049326", "fact_id": 24375784, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 43682000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 21928388, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 4361000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24311035, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2873000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24292975, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 16480000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-12-31", "accession": "0001628280-26-049326", "fact_id": 24411522, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 16651000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 22086836, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 45236000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-12-31", "accession": "0001628280-26-049326", "fact_id": 24375784, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 43682000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 21928388, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 3198000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-12-31", "accession": "0001628280-26-049326", "fact_id": 24321849, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 3188000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 21322778, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 3775000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-12-31", "accession": "0001628280-26-049326", "fact_id": 24348810, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 3545000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 21595670, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-09-30", "value": 224616686.0, "kind": "history", "source": "SEC cover page 10-Q 0001628280-26-066836 (224,616,686 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/nsc-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/R1.htm", "period": "2026-09-30", "accession": "0001628280-26-066836", "fact_id": 24599661, "verified": "unverified", "age_days": 26 }, { "name": "shares_out 2025-09-30", "value": 224386617.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828025046128/", "period": "2025-09-30", "accession": "0001628280-25-046128", "fact_id": 24572487, "verified": "unverified", "age_days": 391 }, { "name": "operating_income 2025-12-31", "value": 4356000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24304493, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 4071000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20876357, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 12180000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24290379, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 12123000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20656971, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 12180000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2025-12-31", "accession": "0001628280-26-006268", "fact_id": 24290379, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 12123000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 20656971, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 45236000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/", "period": "2025-12-31", "accession": "0001628280-26-049326", "fact_id": 24375784, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 43682000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "period": "2024-12-31", "accession": "0001628280-26-006268", "fact_id": 21928388, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1910000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216516000162/", "accession": "0000702165-16-000162" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2000000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216517000018/", "accession": "0000702165-17-000018" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1556000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216518000011/", "accession": "0000702165-18-000011" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1668000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216519000012/", "accession": "0000702165-19-000012" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 5404000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000011/", "accession": "0000702165-20-000011" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2666000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/", "accession": "0000702165-21-000006" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 2722000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/", "accession": "0000702165-22-000007" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 2013000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "accession": "0000702165-23-000010" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 3005000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "accession": "0000702165-24-000005" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 3270000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "accession": "0000702165-25-000008" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 1827000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2622000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2873000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 6.04, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216516000162/", "accession": "0000702165-16-000162", "value_reported": 6.04, "split_factor": 1.0, "split_basis": "filed between 2016-01-31 and 2016-05-30" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 6.39, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216517000018/", "accession": "0000702165-17-000018", "value_reported": 6.39, "split_factor": 1.0, "split_basis": "filed between 2017-01-31 and 2017-05-31" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 5.1, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216518000011/", "accession": "0000702165-18-000011", "value_reported": 5.1, "split_factor": 1.0, "split_basis": "filed between 2018-01-31 and 2018-05-31" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 5.62, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216519000012/", "accession": "0000702165-19-000012", "value_reported": 5.62, "split_factor": 1.0, "split_basis": "filed between 2019-01-31 and 2019-05-31" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 18.61, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216520000011/", "accession": "0000702165-20-000011", "value_reported": 18.61, "split_factor": 1.0, "split_basis": "filed between 2020-01-31 and 2020-05-30" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 9.51, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/", "accession": "0000702165-21-000006", "value_reported": 9.51, "split_factor": 1.0, "split_basis": "filed 2021-02-04" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 10.25, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/", "accession": "0000702165-22-000007", "value_reported": 10.25, "split_factor": 1.0, "split_basis": "filed 2022-02-04" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 7.84, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "accession": "0000702165-23-000010", "value_reported": 7.84, "split_factor": 1.0, "split_basis": "filed 2023-02-03" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 12.11, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "accession": "0000702165-24-000005", "value_reported": 12.11, "split_factor": 1.0, "split_basis": "filed 2024-02-05" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 13.88, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "accession": "0000702165-25-000008", "value_reported": 13.88, "split_factor": 1.0, "split_basis": "filed 2025-02-10" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 8.02, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268", "value_reported": 8.02, "split_factor": 1.0, "split_basis": "filed 2026-02-09" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 11.57, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268", "value_reported": 11.57, "split_factor": 1.0, "split_basis": "filed 2026-02-09" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 12.75, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268", "value_reported": 12.75, "split_factor": 1.0, "split_basis": "filed 2026-02-09" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 11245000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216516000162/", "accession": "0000702165-16-000162" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 11624000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216517000018/", "accession": "0000702165-17-000018" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 10511000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216518000011/", "accession": "0000702165-18-000011" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 9888000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216518000011/", "accession": "0000702165-18-000011" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 10551000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216518000011/", "accession": "0000702165-18-000011" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 11458000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216521000006/", "accession": "0000702165-21-000006" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 11296000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216522000007/", "accession": "0000702165-22-000007" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 9789000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/", "accession": "0000702165-23-000010" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 11142000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216524000005/", "accession": "0000702165-24-000005" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 12745000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216525000008/", "accession": "0000702165-25-000008" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 12156000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 12123000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 12180000000.0, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "accession": "0001628280-26-006268" } ], "dividend_years": [ 1982, 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000702165", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000702165.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000702165&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000702165&type=8-K", "yahoo": "https://finance.yahoo.com/quote/NSC", "stooq": "https://stooq.com/q/d/?s=nsc.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=NSC", "finviz": "https://finviz.com/quote.ashx?t=NSC", "stockanalysis": "https://stockanalysis.com/stocks/nsc/", "seeking_alpha": "https://seekingalpha.com/symbol/NSC", "openinsider": "http://openinsider.com/search?q=NSC", "google_news": "https://news.google.com/rss/search?q=NSC+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/NSC.json", "markdown": "https://theclaudetrader.com/s/NSC.md", "research_packet": "https://theclaudetrader.com/r/NSC.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/NSC; 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": 144.08, "fv_low": 122.44, "fv_high": 346.5, "fv_gap_pct": -56.3, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-10-22", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 122.43772516086204, "growth_used": 0.044676419652051935, "fcf_avg": 1560000000.0, "inputs": { "fcf": { "value": 1560000000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 852000000.0, 1671000000.0, 2157000000.0 ], "cfo": [ { "value": 3179000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/" }, { "value": 4052000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/" }, { "value": 4361000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/" } ], "capex": [ { "value": 2327000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/" }, { "value": 2381000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/" }, { "value": 2204000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/" } ] }, "revenue_cagr_5y": { "value": 0.044676419652051935, "from": { "value": 9789000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0000702165-23-000010", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000070216523000010/" }, "to": { "value": 12180000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/" } }, "shares": { "value": 224616686.0, "tag": "SEC cover page 10-Q 0001628280-26-066836 (224,616,686 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/nsc-20260930.htm", "period_end": "2026-09-30", "accession": "0001628280-26-066836", "filed": "2026-10-22", "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026066836/R1.htm" } } }, "earnings": { "value": 346.498003992016, "pe_used": 27.17631403858949, "pe_raw": 27.17631403858949, "pe_basis": "grid median (fewer than 3 SIC peers)", "inputs": { "eps": { "fy": 2025, "value": 12.75, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "value_reported": 12.75, "split_factor": 1.0 } } }, "graham": { "value": 144.07615553316734, "inputs": { "eps": { "fy": 2025, "value": 12.75, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001628280-26-006268", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026006268/", "value_reported": 12.75, "split_factor": 1.0 }, "bvps": { "value": 72.35882734019145, "equity": { "value": 16253000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001628280-26-049326", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/702165/000162828026049326/" }, "shares": 224616686.0 } } } }, "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" } }