{ "ticker": "PNR", "name": "Pentair Plc", "legal_name": "PENTAIR plc", "cik": "0000077360", "exchange": "NYSE", "sic": "3550", "industry": "Special Industry Machinery (No Metalworking Machinery)", "state": null, "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 55.3, "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": 8827978635.0, "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": 55.3, "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": 159637950.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0000077360-26-000045 (159,637,950 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/pnr-20260630.htm", "period_end": "2026-06-30", "accession": "0000077360-26-000045", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/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": "2026-06-30", "share_count_age_days_at_price_date": 115, "warning": null, "computed": "55.3 (price 2026-10-23) / 1 x 159,637,950 (shares at 2026-06-30) = 8,827,978,635" } }, "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": 71.1, "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": 4.18, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.45, "threshold": ">= 2.0", "points": 6.8, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 3.7, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 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": "1.18 -> 3.82 (+223%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 14.5, "threshold": "<= 15", "points": 15.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 2.35, product 34.1", "threshold": "<= 1.5 or <= 22.5", "points": 4.3, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 55.3, "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": 4176000000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24290276, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 1396800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24339963, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 962700000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24366872, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 1606000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24417599, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 3749300000.0, "kind": "current", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24504425, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 522200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736019000006/", "period": "2016-12-31", "accession": "0000077360-19-000006", "fact_id": 20686293, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 666500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736020000006/", "period": "2017-12-31", "accession": "0000077360-20-000006", "fact_id": 20693057, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 347400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736021000005/", "period": "2018-12-31", "accession": "0000077360-21-000005", "fact_id": 20699611, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 355700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736022000006/", "period": "2019-12-31", "accession": "0000077360-22-000006", "fact_id": 20706041, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 358600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "period": "2020-12-31", "accession": "0000077360-23-000006", "fact_id": 20712543, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 553000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 20719225, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 480900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 20726399, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 622700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20733448, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 625400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20740057, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 653800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24292751, "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/PNR/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": 0.96, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736016000058/", "period": "2013-12-31", "accession": "0000077360-16-000058", "fact_id": 20887203, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 1.1, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736017000008/", "period": "2014-12-31", "accession": "0000077360-17-000008", "fact_id": 20889094, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 1.28, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736018000007/", "period": "2015-12-31", "accession": "0000077360-18-000007", "fact_id": 20890921, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 1.34, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736019000006/", "period": "2016-12-31", "accession": "0000077360-19-000006", "fact_id": 20892748, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 1.38, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736020000006/", "period": "2017-12-31", "accession": "0000077360-20-000006", "fact_id": 20894545, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 1.05, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736021000005/", "period": "2018-12-31", "accession": "0000077360-21-000005", "fact_id": 20896257, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 0.72, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736022000006/", "period": "2019-12-31", "accession": "0000077360-22-000006", "fact_id": 20897905, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 0.76, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "period": "2020-12-31", "accession": "0000077360-23-000006", "fact_id": 20899527, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 0.8, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 20901101, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 0.84, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 20902756, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 0.88, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20904421, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 0.92, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20906055, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 1.0, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24310175, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 1.11, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736017000008/", "period": "2014-12-31", "accession": "0000077360-17-000008", "fact_id": 20757217, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": -0.42, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736018000007/", "period": "2015-12-31", "accession": "0000077360-18-000007", "fact_id": 20761647, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 2.85, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736019000006/", "period": "2016-12-31", "accession": "0000077360-19-000006", "fact_id": 20765834, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 3.75, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20798350, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 3.74, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20804266, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 3.96, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24298898, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 159637950.0, "kind": "current", "source": "SEC cover page 10-Q 0000077360-26-000045 (159,637,950 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/pnr-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/R1.htm", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24599966, "age_days": 118, "stale": false } ] }, "magic_formula": { "score": 97.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-03-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 7.86, "unit": "%", "rank": 24, "note": "EBIT trailing twelve months; EV = market cap + debt (1,606,000,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 99.78, "unit": "%", "rank": 38, "note": "net working capital 434,100,000 used as reported" }, { "name": "Combined rank", "value": 62, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 857500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24304322, "age_days": 299 }, { "name": "operating_income_q", "value": 210000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000027/", "period": "2026-03-31", "accession": "0000077360-26-000027", "fact_id": 23917893, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 203100000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000027/", "period": "2025-03-31", "accession": "0000077360-26-000027", "fact_id": 23931119, "age_days": 574 }, { "name": "operating_income_q", "value": 166500000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 23913905, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 217700000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-06-30", "accession": "0000077360-26-000045", "fact_id": 23926828, "age_days": 483 }, { "name": "current_assets", "value": 1396800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24339963, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 962700000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24366872, "age_days": 118, "stale": false }, { "name": "cash", "value": 91800000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24533359, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 380900000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24559735, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 1606000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24428881, "age_days": 118, "stale": false }, { "name": "shares_out", "value": 159637950.0, "kind": "current", "source": "SEC cover page 10-Q 0000077360-26-000045 (159,637,950 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/pnr-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/R1.htm", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24599966, "age_days": 118, "stale": false }, { "name": "Price (close)", "value": 55.3, "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": 17.7, "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": -49.7, "unit": "%", "percentile": 1.8, "points": 0.9, "max": 50 }, { "name": "6 month return", "value": -38.6, "unit": "%", "percentile": 1.2, "points": 0.2, "max": 20 }, { "name": "Price / 52-week high", "value": 0.506, "points": 7.6, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 25.3, "unit": "%", "points": 8.9, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 55.3, "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": 90.6, "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": "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": "18.6% 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": "+3.1% a year", "threshold": ">= +10%", "points": 3.1, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 2.5, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "17.9%", "threshold": ">= 20%", "points": 8.3, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.96", "threshold": ">= 1.0", "points": 9.2, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "7.5%", "threshold": ">= 7%", "points": 15.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 55.3, "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": 347400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736021000005/", "period": "2018-12-31", "accession": "0000077360-21-000005", "fact_id": 20699611, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 1836100000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736022000006/", "period": "2018-12-31", "accession": "0000077360-22-000006", "fact_id": 22766730, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 355700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736022000006/", "period": "2019-12-31", "accession": "0000077360-22-000006", "fact_id": 20706041, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 1953900000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "period": "2019-12-31", "accession": "0000077360-23-000006", "fact_id": 22791877, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 358600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "period": "2020-12-31", "accession": "0000077360-23-000006", "fact_id": 20712543, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 2106300000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2020-12-31", "accession": "0000077360-24-000007", "fact_id": 22817143, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 553000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 20719225, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 2421900000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2021-12-31", "accession": "0000077360-25-000006", "fact_id": 22843383, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 480900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 20726399, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 2708100000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2022-12-31", "accession": "0000077360-26-000007", "fact_id": 22871208, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 622700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20733448, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 3217100000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 22898475, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 625400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20740057, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 3562900000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2024-12-31", "accession": "0000077360-26-000045", "fact_id": 22923921, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 653800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24292751, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 3869200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-12-31", "accession": "0000077360-26-000045", "fact_id": 24481465, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 522200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736019000006/", "period": "2016-12-31", "accession": "0000077360-19-000006", "fact_id": 20686293, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 666500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736020000006/", "period": "2017-12-31", "accession": "0000077360-20-000006", "fact_id": 20693057, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 347400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736021000005/", "period": "2018-12-31", "accession": "0000077360-21-000005", "fact_id": 20699611, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 355700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736022000006/", "period": "2019-12-31", "accession": "0000077360-22-000006", "fact_id": 20706041, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 358600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "period": "2020-12-31", "accession": "0000077360-23-000006", "fact_id": 20712543, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 553000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 20719225, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 480900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 20726399, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 622700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20733448, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 625400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20740057, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 653800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24292751, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 1606000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24428881, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating income FY2021", "value": 636900000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 20859255, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 3764800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 20641697, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 595300000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 20865094, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 4121800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 20646908, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 739200000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20870831, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 4104500000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20652011, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 803800000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20876173, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 4082800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20656866, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 857500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24304322, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 4176000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24290276, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 613200000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 20955995, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 60200000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 21024504, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 363300000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 20963044, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 85200000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 21028971, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 619200000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20969997, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 76000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 21033374, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 766700000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20976506, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 74400000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 21037565, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 814800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24310814, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 68800000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24316737, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 159637950.0, "kind": "current", "source": "SEC cover page 10-Q 0000077360-26-000045 (159,637,950 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/pnr-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/R1.htm", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24599966, "age_days": 118, "stale": false } ] }, "lynch": { "score": 84.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 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": 1.07, "threshold": "<= 1.0", "points": 28.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+13.1% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 14.0, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.43, "threshold": "<= 0.5", "points": 15.0, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "3 of 5", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-17.2%", "threshold": ">= +10%", "points": 2.2, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 55.3, "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": 3.96, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24298898, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 2.14, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "period": "2020-12-31", "accession": "0000077360-23-000006", "fact_id": 20781557, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 1606000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24428881, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 3749300000.0, "kind": "current", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24504425, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 91800000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24533359, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 49.3, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 11, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.45, "threshold": ">= 1.5", "points": 13.5, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 3.7, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "unit": "x", "note": "LongTermDebt (incl. current maturities)" }, { "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": "2.14 -> 3.96", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 2.35, "threshold": "<= 1.2", "points": 0.8, "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": 55.3, "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": 1396800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24339963, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 962700000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24366872, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 1606000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24428881, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 553000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "period": "2021-12-31", "accession": "0000077360-24-000007", "fact_id": 20719225, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 480900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "period": "2022-12-31", "accession": "0000077360-25-000006", "fact_id": 20726399, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 622700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2023-12-31", "accession": "0000077360-26-000007", "fact_id": 20733448, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 625400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20740057, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 653800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24292751, "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/PNR/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 3.96, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24298898, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 2.14, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "period": "2020-12-31", "accession": "0000077360-23-000006", "fact_id": 20781557, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 3749300000.0, "kind": "current", "source": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24504425, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 159637950.0, "kind": "current", "source": "SEC cover page 10-Q 0000077360-26-000045 (159,637,950 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/pnr-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/R1.htm", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24599966, "age_days": 118, "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": "9.5%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "815M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "9.7% -> 9.5%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "815M vs 654M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "25.4% -> 23.9%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.60 -> 1.61", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "164M -> 160M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "19.7% -> 20.5%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.63 -> 0.61", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 653800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24292751, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 6868800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-12-31", "accession": "0000077360-26-000045", "fact_id": 24375546, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 814800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24310814, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 653800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24292751, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 625400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20740057, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 6868800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-12-31", "accession": "0000077360-26-000045", "fact_id": 24375546, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 6446500000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 21928147, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 814800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24310814, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 653800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24292751, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 1638600000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-12-31", "accession": "0000077360-26-000045", "fact_id": 24409875, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 1638700000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 22085093, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 6868800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-12-31", "accession": "0000077360-26-000045", "fact_id": 24375546, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 6446500000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 21928147, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 1541800000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-12-31", "accession": "0000077360-26-000045", "fact_id": 24321652, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 1436100000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 21322580, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 959300000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-12-31", "accession": "0000077360-26-000045", "fact_id": 24348613, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 895100000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 21595472, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-06-30", "value": 159637950.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2026-06-30", "accession": "0000077360-26-000045", "fact_id": 24588177, "verified": "unverified", "age_days": 118 }, { "name": "shares_out 2025-06-30", "value": 163931255.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000038/", "period": "2025-06-30", "accession": "0000077360-25-000038", "fact_id": 24577249, "verified": "unverified", "age_days": 483 }, { "name": "operating_income 2025-12-31", "value": 857500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24304322, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 803800000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20876173, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 4176000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24290276, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 4082800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20656866, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 4176000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2025-12-31", "accession": "0000077360-26-000007", "fact_id": 24290276, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 4082800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 20656866, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 6868800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/", "period": "2025-12-31", "accession": "0000077360-26-000045", "fact_id": 24375546, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 6446500000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "period": "2024-12-31", "accession": "0000077360-26-000007", "fact_id": 21928147, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 536800000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736016000058/", "accession": "0000077360-16-000058" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 214900000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736017000008/", "accession": "0000077360-17-000008" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": -76400000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736018000007/", "accession": "0000077360-18-000007" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 522200000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736019000006/", "accession": "0000077360-19-000006" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 666500000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736020000006/", "accession": "0000077360-20-000006" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 347400000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736021000005/", "accession": "0000077360-21-000005" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 355700000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736022000006/", "accession": "0000077360-22-000006" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 358600000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "accession": "0000077360-23-000006" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 553000000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "accession": "0000077360-24-000007" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 480900000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "accession": "0000077360-25-000006" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 622700000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 625400000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 653800000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 2.62, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736016000058/", "accession": "0000077360-16-000058", "value_reported": 2.62, "split_factor": 1.0, "split_basis": "filed 2016-02-26" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1.11, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736017000008/", "accession": "0000077360-17-000008", "value_reported": 1.11, "split_factor": 1.0, "split_basis": "filed 2017-02-21" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": -0.42, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736018000007/", "accession": "0000077360-18-000007", "value_reported": -0.42, "split_factor": 1.0, "split_basis": "filed 2018-02-27" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 2.85, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736019000006/", "accession": "0000077360-19-000006", "value_reported": 2.85, "split_factor": 1.0, "split_basis": "filed 2019-02-19" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 3.63, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736020000006/", "accession": "0000077360-20-000006", "value_reported": 3.63, "split_factor": 1.0, "split_basis": "filed 2020-02-25" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1.96, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736021000005/", "accession": "0000077360-21-000005", "value_reported": 1.96, "split_factor": 1.0, "split_basis": "filed 2021-02-16" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 2.09, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736022000006/", "accession": "0000077360-22-000006", "value_reported": 2.09, "split_factor": 1.0, "split_basis": "filed 2022-02-22" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 2.14, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "accession": "0000077360-23-000006", "value_reported": 2.14, "split_factor": 1.0, "split_basis": "filed 2023-02-21" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 3.3, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "accession": "0000077360-24-000007", "value_reported": 3.3, "split_factor": 1.0, "split_basis": "filed 2024-02-20" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 2.9, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "accession": "0000077360-25-000006", "value_reported": 2.9, "split_factor": 1.0, "split_basis": "filed 2025-02-25" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 3.75, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007", "value_reported": 3.75, "split_factor": 1.0, "split_basis": "filed 2026-02-24" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 3.74, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007", "value_reported": 3.74, "split_factor": 1.0, "split_basis": "filed 2026-02-24" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 3.96, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007", "value_reported": 3.96, "split_factor": 1.0, "split_basis": "filed 2026-02-24" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 6999700000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736016000058/", "accession": "0000077360-16-000058" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 4666800000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736017000008/", "accession": "0000077360-17-000008" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 4616400000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736018000007/", "accession": "0000077360-18-000007" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 2780600000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736019000006/", "accession": "0000077360-19-000006" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 2845700000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736020000006/", "accession": "0000077360-20-000006" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2965100000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736021000005/", "accession": "0000077360-21-000005" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 2957200000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736022000006/", "accession": "0000077360-22-000006" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 3017800000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/", "accession": "0000077360-23-000006" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 3764800000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736024000007/", "accession": "0000077360-24-000007" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 4121800000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736025000006/", "accession": "0000077360-25-000006" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 4104500000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 4082800000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 4176000000.0, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "accession": "0000077360-26-000007" } ], "dividend_years": [ 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=0000077360", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000077360.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000077360&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000077360&type=8-K", "yahoo": "https://finance.yahoo.com/quote/PNR", "stooq": "https://stooq.com/q/d/?s=pnr.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=PNR", "finviz": "https://finviz.com/quote.ashx?t=PNR", "stockanalysis": "https://stockanalysis.com/stocks/pnr/", "seeking_alpha": "https://seekingalpha.com/symbol/PNR", "openinsider": "http://openinsider.com/search?q=PNR", "google_news": "https://news.google.com/rss/search?q=PNR+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/PNR.json", "markdown": "https://theclaudetrader.com/s/PNR.md", "research_packet": "https://theclaudetrader.com/r/PNR.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/PNR; 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": 82.77, "fv_low": 45.75, "fv_high": 136.34, "fv_gap_pct": 49.7, "fv_verdict": "green", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-28", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 82.76849324430256, "growth_used": 0.06712183699096541, "fcf_avg": 660500000.0, "inputs": { "fcf": { "value": 660500000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 543200000.0, 692300000.0, 746000000.0 ], "cfo": [ { "value": 619200000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/" }, { "value": 766700000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/" }, { "value": 814800000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/" } ], "capex": [ { "value": 76000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/" }, { "value": 74400000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/" }, { "value": 68800000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/" } ] }, "revenue_cagr_5y": { "value": 0.06712183699096541, "from": { "value": 3017800000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0000077360-23-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736023000006/" }, "to": { "value": 4176000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/" } }, "shares": { "value": 159637950.0, "tag": "SEC cover page 10-Q 0000077360-26-000045 (159,637,950 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/pnr-20260630.htm", "period_end": "2026-06-30", "accession": "0000077360-26-000045", "filed": "2026-07-28", "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/R1.htm" } } }, "earnings": { "value": 136.34455288359223, "pe_used": 34.43044264737178, "pe_raw": 34.43044264737178, "pe_basis": "SIC 35 peer median excluding itself (30 peers)", "inputs": { "eps": { "fy": 2025, "value": 3.96, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "value_reported": 3.96, "split_factor": 1.0 } } }, "graham": { "value": 45.74523646525846, "inputs": { "eps": { "fy": 2025, "value": 3.96, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000077360-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000007/", "value_reported": 3.96, "split_factor": 1.0 }, "bvps": { "value": 23.486270025391832, "equity": { "value": 3749300000.0, "tag": "SEC XBRL StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest", "period_end": "2026-06-30", "accession": "0000077360-26-000045", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/77360/000007736026000045/" }, "shares": 159637950.0 } } } }, "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" } }