{ "ticker": "XYL", "name": "Xylem Inc.", "legal_name": "Xylem Inc.", "cik": "0001524472", "exchange": "NYSE", "sic": "3561", "industry": "Pumps & Pumping Equipment", "state": "IN", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 108.74, "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": 25389355936.879997, "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": 108.74, "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": 233486812.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001524472-26-000110 (233,486,812 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/xyl-20260630.htm", "period_end": "2026-07-24", "accession": "0001524472-26-000110", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-07-24", "share_count_age_days_at_price_date": 91, "warning": null, "computed": "108.74 (price 2026-10-23) / 1 x 233,486,812 (shares at 2026-07-24) = 25,389,355,937" } }, "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": 62.8, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "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": 9.04, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.61, "threshold": ">= 2.0", "points": 9.2, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 1.43, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 8.5, "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": "15 of 20", "threshold": "20 of 20", "points": 11.25, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2010 ], "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": "1.72 -> 3.45 (+101%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 31.5, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 2.44, product 76.7", "threshold": "<= 1.5 or <= 22.5", "points": 3.8, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 108.74, "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": 9035000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24289067, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 4394000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24341833, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2724000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24368738, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 2395000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24418338, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 10421000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24501861, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 260000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447219000009/", "period": "2016-12-31", "accession": "0001524472-19-000009", "fact_id": 20690759, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 331000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447220000006/", "period": "2017-12-31", "accession": "0001524472-20-000006", "fact_id": 20697201, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 549000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447221000008/", "period": "2018-12-31", "accession": "0001524472-21-000008", "fact_id": 20703487, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 401000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447222000009/", "period": "2019-12-31", "accession": "0001524472-22-000009", "fact_id": 20709677, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 254000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "period": "2020-12-31", "accession": "0001524472-23-000009", "fact_id": 20716069, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 427000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20722647, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 355000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20729637, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 609000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20736437, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 890000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20742840, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24295304, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 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/XYL/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": 0.004656, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447216000027/", "period": "2013-12-31", "accession": "0001524472-16-000027", "fact_id": 20887045, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.00512, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447217000008/", "period": "2014-12-31", "accession": "0001524472-17-000008", "fact_id": 20888892, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 0.5632, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447218000006/", "period": "2015-12-31", "accession": "0001524472-18-000006", "fact_id": 20890694, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.6196, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447219000009/", "period": "2016-12-31", "accession": "0001524472-19-000009", "fact_id": 20892495, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.72, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447220000006/", "period": "2017-12-31", "accession": "0001524472-20-000006", "fact_id": 20894266, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 0.84, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447221000008/", "period": "2018-12-31", "accession": "0001524472-21-000008", "fact_id": 20895961, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 0.96, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447222000009/", "period": "2019-12-31", "accession": "0001524472-22-000009", "fact_id": 20897604, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 1.04, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "period": "2020-12-31", "accession": "0001524472-23-000009", "fact_id": 20899222, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 1.12, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20900793, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 1.2, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20902413, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.32, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20904052, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 1.44, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20905674, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 1.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24309817, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 1.83, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447217000008/", "period": "2014-12-31", "accession": "0001524472-17-000008", "fact_id": 20760545, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 1.87, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447218000006/", "period": "2015-12-31", "accession": "0001524472-18-000006", "fact_id": 20764708, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 1.45, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447219000009/", "period": "2016-12-31", "accession": "0001524472-19-000009", "fact_id": 20768661, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 2.79, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20801091, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 3.65, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20806864, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 3.92, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24301259, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 233486812.0, "kind": "current", "source": "SEC cover page 10-Q 0001524472-26-000110 (233,486,812 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/xyl-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/R1.htm", "period": "2026-07-24", "accession": "0001524472-26-000110", "fact_id": 24599841, "age_days": 94, "stale": false } ] }, "magic_formula": { "score": 53.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q", "debt_short" ], "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": 4.79, "unit": "%", "rank": 85, "note": "EBIT trailing twelve months; EV = market cap + debt (3,481,000,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 46.56, "unit": "%", "rank": 90, "note": "net working capital 1,670,000,000 used as reported" }, { "name": "Combined rank", "value": 175, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 1223000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24306373, "age_days": 299 }, { "name": "operating_income_q", "value": 244000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000068/", "period": "2026-03-31", "accession": "0001524472-26-000068", "fact_id": 23919729, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 231000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000068/", "period": "2025-03-31", "accession": "0001524472-26-000068", "fact_id": 23933129, "age_days": 574 }, { "name": "operating_income_q", "value": 390000000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 23915663, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 305000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-06-30", "accession": "0001524472-26-000110", "fact_id": 23928802, "age_days": 483 }, { "name": "current_assets", "value": 4394000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24341833, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2724000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24368738, "age_days": 118, "stale": false }, { "name": "cash", "value": 1276000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24535317, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 1167000000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24561509, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 2947000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24429660, "age_days": 118, "stale": false }, { "name": "debt_short", "value": 534000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24441488, "age_days": 299, "stale": true }, { "name": "shares_out", "value": 233486812.0, "kind": "current", "source": "SEC cover page 10-Q 0001524472-26-000110 (233,486,812 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/xyl-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/R1.htm", "period": "2026-07-24", "accession": "0001524472-26-000110", "fact_id": 24599841, "age_days": 94, "stale": false }, { "name": "Price (close)", "value": 108.74, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebt (incl. current maturities) + short-term borrowings" } ] }, "momentum": { "score": 30.4, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -25.4, "unit": "%", "percentile": 10.5, "points": 5.2, "max": 50 }, { "name": "6 month return", "value": -10.0, "unit": "%", "percentile": 21.6, "points": 4.3, "max": 20 }, { "name": "Price / 52-week high", "value": 0.721, "points": 10.8, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 23.7, "unit": "%", "points": 10.0, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 108.74, "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": 62.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_short" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 48, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "11.0% over 8 yrs", "threshold": ">= 15%", "points": 10.7, "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": "+11.6% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 4.3, "threshold": "<= 4", "points": 14.1, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "11.3%", "threshold": ">= 20%", "points": 2.8, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.97", "threshold": ">= 1.0", "points": 9.4, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "3.2%", "threshold": ">= 7%", "points": 0.7, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 108.74, "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": 549000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447221000008/", "period": "2018-12-31", "accession": "0001524472-21-000008", "fact_id": 20703487, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 2768000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447220000006/", "period": "2018-12-31", "accession": "0001524472-20-000006", "fact_id": 22764592, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 401000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447222000009/", "period": "2019-12-31", "accession": "0001524472-22-000009", "fact_id": 20709677, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 2957000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447221000008/", "period": "2019-12-31", "accession": "0001524472-21-000008", "fact_id": 22789451, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 254000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "period": "2020-12-31", "accession": "0001524472-23-000009", "fact_id": 20716069, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 2968000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447222000009/", "period": "2020-12-31", "accession": "0001524472-22-000009", "fact_id": 22814060, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 427000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20722647, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 3218000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "period": "2021-12-31", "accession": "0001524472-23-000009", "fact_id": 22839926, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 355000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20729637, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 3494000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2022-12-31", "accession": "0001524472-24-000006", "fact_id": 22867949, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 609000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20736437, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 10166000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2023-12-31", "accession": "0001524472-25-000013", "fact_id": 22895425, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 890000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20742840, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 10642000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 22920886, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24295304, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 11480000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-12-31", "accession": "0001524472-26-000110", "fact_id": 24478485, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 260000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447219000009/", "period": "2016-12-31", "accession": "0001524472-19-000009", "fact_id": 20690759, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 331000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447220000006/", "period": "2017-12-31", "accession": "0001524472-20-000006", "fact_id": 20697201, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 549000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447221000008/", "period": "2018-12-31", "accession": "0001524472-21-000008", "fact_id": 20703487, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 401000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447222000009/", "period": "2019-12-31", "accession": "0001524472-22-000009", "fact_id": 20709677, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 254000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "period": "2020-12-31", "accession": "0001524472-23-000009", "fact_id": 20716069, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 427000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20722647, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 355000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20729637, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 609000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20736437, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 890000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20742840, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24295304, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 2947000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24429660, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 534000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24441488, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "Operating income FY2021", "value": 585000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20862069, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 5195000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20640461, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 622000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20867758, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 5522000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20645578, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 652000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20873276, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 7364000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20650646, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 1009000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20878426, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 8562000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20655550, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 1223000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24306373, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 9035000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24289067, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 538000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20959513, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 208000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20276673, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 596000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20966375, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 208000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20276674, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 837000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20973053, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 271000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20276675, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 1263000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20979351, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 321000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20276676, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 1241000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24313407, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 331000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 20276677, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 233486812.0, "kind": "current", "source": "SEC cover page 10-Q 0001524472-26-000110 (233,486,812 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/xyl-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/R1.htm", "period": "2026-07-24", "accession": "0001524472-26-000110", "fact_id": 24599841, "age_days": 94, "stale": false } ] }, "lynch": { "score": 83.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_short" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 1.21, "threshold": "<= 1.0", "points": 23.6, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+22.9% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 27.7, "threshold": "<= 25", "points": 8.2, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.33, "threshold": "<= 0.5", "points": 15.0, "max": 15, "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "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": "-8.7%", "threshold": ">= +10%", "points": 4.7, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 108.74, "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": 3.92, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24301259, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 1.4, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "period": "2020-12-31", "accession": "0001524472-23-000009", "fact_id": 20784251, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 2947000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24429660, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 534000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24441488, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "equity", "value": 10421000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24501861, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 1276000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24535317, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 51.6, "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": [ "debt_short" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 12, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.61, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 2.08, "threshold": "<= 1.1x", "points": 1.6, "max": 15, "unit": "x", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "1.40 -> 3.92", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 2.44, "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": 108.74, "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": 4394000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24341833, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2724000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24368738, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 2947000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24429660, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_short", "value": 534000000.0, "kind": "current", "source": "SEC XBRL ShortTermBorrowings", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24441488, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "Net income FY2021", "value": 427000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "period": "2021-12-31", "accession": "0001524472-24-000006", "fact_id": 20722647, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 355000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "period": "2022-12-31", "accession": "0001524472-25-000013", "fact_id": 20729637, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 609000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2023-12-31", "accession": "0001524472-26-000012", "fact_id": 20736437, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 890000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20742840, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24295304, "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/XYL/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 3.92, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24301259, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 1.4, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "period": "2020-12-31", "accession": "0001524472-23-000009", "fact_id": 20784251, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 10421000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-06-30", "accession": "0001524472-26-000110", "fact_id": 24501861, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 233486812.0, "kind": "current", "source": "SEC cover page 10-Q 0001524472-26-000110 (233,486,812 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/xyl-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/R1.htm", "period": "2026-07-24", "accession": "0001524472-26-000110", "fact_id": 24599841, "age_days": 94, "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": "5.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "1,241M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "5.4% -> 5.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "1,241M vs 957M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "12.0% -> 8.0%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.75 -> 1.62", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "243M -> 233M", "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": "11.8% -> 13.5%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.52 -> 0.51", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24295304, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 17634000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-12-31", "accession": "0001524472-26-000110", "fact_id": 24378230, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 1241000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24313407, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24295304, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 890000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20742840, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 17634000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-12-31", "accession": "0001524472-26-000110", "fact_id": 24378230, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 16493000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 21931027, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 1241000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24313407, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 957000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24295304, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 1408000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-12-31", "accession": "0001524472-26-000110", "fact_id": 24410718, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 1978000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 22086005, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 17634000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-12-31", "accession": "0001524472-26-000110", "fact_id": 24378230, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 16493000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 21931027, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 4641000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-12-31", "accession": "0001524472-26-000110", "fact_id": 24323703, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 4098000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 21324784, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 2856000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-12-31", "accession": "0001524472-26-000110", "fact_id": 24350664, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 2336000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 21597673, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-24", "value": 233486812.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2026-07-24", "accession": "0001524472-26-000110", "fact_id": 24590393, "verified": "unverified", "age_days": 94 }, { "name": "shares_out 2025-07-25", "value": 243409688.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000037/", "period": "2025-07-25", "accession": "0001524472-25-000037", "fact_id": 24579660, "verified": "unverified", "age_days": 458 }, { "name": "operating_income 2025-12-31", "value": 1223000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24306373, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 1009000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20878426, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 9035000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24289067, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 8562000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20655550, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 9035000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2025-12-31", "accession": "0001524472-26-000012", "fact_id": 24289067, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 8562000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 20655550, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 17634000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/", "period": "2025-12-31", "accession": "0001524472-26-000110", "fact_id": 24378230, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 16493000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "period": "2024-12-31", "accession": "0001524472-26-000012", "fact_id": 21931027, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 228000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447216000027/", "accession": "0001524472-16-000027" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 337000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447217000008/", "accession": "0001524472-17-000008" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 340000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447218000006/", "accession": "0001524472-18-000006" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 260000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447219000009/", "accession": "0001524472-19-000009" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 331000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447220000006/", "accession": "0001524472-20-000006" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 549000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447221000008/", "accession": "0001524472-21-000008" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 401000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447222000009/", "accession": "0001524472-22-000009" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 254000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "accession": "0001524472-23-000009" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 427000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "accession": "0001524472-24-000006" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 355000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "accession": "0001524472-25-000013" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 609000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 890000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 957000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1.22, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447216000027/", "accession": "0001524472-16-000027", "value_reported": 1.22, "split_factor": 1.0, "split_basis": null }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1.83, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447217000008/", "accession": "0001524472-17-000008", "value_reported": 1.83, "split_factor": 1.0, "split_basis": null }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1.87, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447218000006/", "accession": "0001524472-18-000006", "value_reported": 1.87, "split_factor": 1.0, "split_basis": null }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1.45, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447219000009/", "accession": "0001524472-19-000009", "value_reported": 1.45, "split_factor": 1.0, "split_basis": null }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1.83, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447220000006/", "accession": "0001524472-20-000006", "value_reported": 1.83, "split_factor": 1.0, "split_basis": null }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3.03, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447221000008/", "accession": "0001524472-21-000008", "value_reported": 3.03, "split_factor": 1.0, "split_basis": null }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 2.21, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447222000009/", "accession": "0001524472-22-000009", "value_reported": 2.21, "split_factor": 1.0, "split_basis": null }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 1.4, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "accession": "0001524472-23-000009", "value_reported": 1.4, "split_factor": 1.0, "split_basis": null }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 2.35, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "accession": "0001524472-24-000006", "value_reported": 2.35, "split_factor": 1.0, "split_basis": null }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 1.96, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "accession": "0001524472-25-000013", "value_reported": 1.96, "split_factor": 1.0, "split_basis": null }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 2.79, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012", "value_reported": 2.79, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 3.65, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012", "value_reported": 3.65, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 3.92, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012", "value_reported": 3.92, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 3837000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447216000027/", "accession": "0001524472-16-000027" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 3916000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447217000008/", "accession": "0001524472-17-000008" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 3653000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447218000006/", "accession": "0001524472-18-000006" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 3771000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447219000009/", "accession": "0001524472-19-000009" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 4707000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447220000006/", "accession": "0001524472-20-000006" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 5207000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447221000008/", "accession": "0001524472-21-000008" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 5249000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447222000009/", "accession": "0001524472-22-000009" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 4876000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/", "accession": "0001524472-23-000009" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 5195000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447224000006/", "accession": "0001524472-24-000006" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 5522000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447225000013/", "accession": "0001524472-25-000013" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 7364000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 8562000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 9035000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "accession": "0001524472-26-000012" } ], "dividend_years": [ 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-05-07", "insider_name": "McShane Geri-Michelle", "role": "officer", "code": "S", "shares": 4269.0, "price": 117.46, "value": 501436.74, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000072/" }, { "txn_date": "2026-05-04", "insider_name": "Peribere Jerome A", "role": "director", "code": "P", "shares": 1210.0, "price": 116.61, "value": 141098.1, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000070/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001524472", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001524472.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001524472&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001524472&type=8-K", "yahoo": "https://finance.yahoo.com/quote/XYL", "stooq": "https://stooq.com/q/d/?s=xyl.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=XYL", "finviz": "https://finviz.com/quote.ashx?t=XYL", "stockanalysis": "https://stockanalysis.com/stocks/xyl/", "seeking_alpha": "https://seekingalpha.com/symbol/XYL", "openinsider": "http://openinsider.com/search?q=XYL", "google_news": "https://news.google.com/rss/search?q=XYL+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/XYL.json", "markdown": "https://theclaudetrader.com/s/XYL.md", "research_packet": "https://theclaudetrader.com/r/XYL.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/XYL; 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": 82.96, "fv_low": 62.74, "fv_high": 134.97, "fv_gap_pct": -23.7, "fv_verdict": "red", "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": 82.96345956016836, "growth_used": 0.1, "fcf_avg": 806000000.0, "inputs": { "fcf": { "value": 806000000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 566000000.0, 942000000.0, 910000000.0 ], "cfo": [ { "value": 837000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001524472-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/" }, { "value": 1263000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001524472-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/" }, { "value": 1241000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001524472-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/" } ], "capex": [ { "value": 271000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0001524472-26-000012", "filed": "2026-02-25", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/" }, { "value": 321000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0001524472-26-000012", "filed": "2026-02-25", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/" }, { "value": 331000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0001524472-26-000012", "filed": "2026-02-25", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/" } ] }, "revenue_cagr_5y": { "value": 0.13128724866322505, "from": { "value": 4876000000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0001524472-23-000009", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447223000009/" }, "to": { "value": 9035000000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001524472-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/" } }, "shares": { "value": 233486812.0, "tag": "SEC cover page 10-Q 0001524472-26-000110 (233,486,812 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/xyl-20260630.htm", "period_end": "2026-07-24", "accession": "0001524472-26-000110", "filed": "2026-07-28", "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/R1.htm" } } }, "earnings": { "value": 134.96733517769735, "pe_used": 34.43044264737178, "pe_raw": 34.43044264737178, "pe_basis": "SIC 35 peer median excluding itself (30 peers)", "inputs": { "eps": { "fy": 2025, "value": 3.92, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001524472-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "value_reported": 3.92, "split_factor": 1.0 } } }, "graham": { "value": 62.7419211791456, "inputs": { "eps": { "fy": 2025, "value": 3.92, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001524472-26-000012", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000012/", "value_reported": 3.92, "split_factor": 1.0 }, "bvps": { "value": 44.632071125284796, "equity": { "value": 10421000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001524472-26-000110", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1524472/000152447226000110/" }, "shares": 233486812.0 } } } }, "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" } }