{ "ticker": "AOS", "name": "Smith A O Corp", "legal_name": "SMITH A O CORP", "cik": "0000091142", "exchange": "NYSE", "sic": "3630", "industry": "Household Appliances", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 61.65, "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": 8378763525.45, "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": 61.65, "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": 135908573.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0000091142-26-000098 (sum of classes (Class A Common Stock 25,861,359 x 1; Common Stock 110,047,214 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/aos-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/aos-20260630.htm", "period_end": "2026-07-28", "accession": "0000091142-26-000098", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/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": "2026-07-28", "share_count_age_days_at_price_date": 87, "warning": null, "computed": "61.65 (price 2026-10-23) / 1 x 135,908,573 (shares at 2026-07-28) = 8,378,763,525" } }, "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": 79.3, "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": 3.83, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.59, "threshold": ">= 2.0", "points": 8.9, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 1.16, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 12.7, "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": "1.52 -> 3.72 (+144%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 16.6, "threshold": "<= 15", "points": 12.7, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 4.55, product 75.3", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 61.65, "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": 3830200000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24290300, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 1389300000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621379, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 871700000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621380, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 598000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621381, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 1841900000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621382, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 326500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312519042339/", "period": "2016-12-31", "accession": "0001193125-19-042339", "fact_id": 20686349, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 296500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312520046736/", "period": "2017-12-31", "accession": "0001193125-20-046736", "fact_id": 20693112, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 444200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114221000025/", "period": "2018-12-31", "accession": "0000091142-21-000025", "fact_id": 20699666, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 370000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114222000028/", "period": "2019-12-31", "accession": "0000091142-22-000028", "fact_id": 20706095, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 344900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "period": "2020-12-31", "accession": "0000091142-23-000025", "fact_id": 20712596, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 487100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20719277, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 235700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20726449, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 556600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20733494, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 533600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20740103, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 546200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24292796, "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/AOS/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": 0.46, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312516467088/", "period": "2013-12-31", "accession": "0001193125-16-467088", "fact_id": 20887215, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.3, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312517047795/", "period": "2014-12-31", "accession": "0001193125-17-047795", "fact_id": 20889107, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 0.38, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312518048314/", "period": "2015-12-31", "accession": "0001193125-18-048314", "fact_id": 20890933, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.48, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312519042339/", "period": "2016-12-31", "accession": "0001193125-19-042339", "fact_id": 20892759, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.56, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312520046736/", "period": "2017-12-31", "accession": "0001193125-20-046736", "fact_id": 20894554, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 0.76, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114221000025/", "period": "2018-12-31", "accession": "0000091142-21-000025", "fact_id": 20896268, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 0.9, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114222000028/", "period": "2019-12-31", "accession": "0000091142-22-000028", "fact_id": 20897916, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 0.98, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "period": "2020-12-31", "accession": "0000091142-23-000025", "fact_id": 20899538, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 1.06, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20901111, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 1.14, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20902766, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.22, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20904430, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 1.3, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20906065, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 1.38, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24310185, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 1.14, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312517047795/", "period": "2014-12-31", "accession": "0001193125-17-047795", "fact_id": 20757273, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 1.58, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312518048314/", "period": "2015-12-31", "accession": "0001193125-18-048314", "fact_id": 20761699, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 1.85, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312519042339/", "period": "2016-12-31", "accession": "0001193125-19-042339", "fact_id": 20765880, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 3.69, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20798394, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 3.63, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20804308, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 3.85, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24298938, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 135908573.0, "kind": "current", "source": "SEC cover page 10-Q 0000091142-26-000098 (sum of classes (Class A Common Stock 25,861,359 x 1; Common Stock 110,047,214 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/aos-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/aos-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/R1.htm", "period": "2026-07-28", "accession": "0000091142-26-000098", "fact_id": 24599967, "age_days": 90, "stale": false } ] }, "magic_formula": { "score": 89.9, "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_incl_current" ], "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": 7.98, "unit": "%", "rank": 22, "note": "EBIT trailing twelve months; EV = market cap + debt (155,000,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 58.62, "unit": "%", "rank": 71, "note": "net working capital 517,600,000 used as reported" }, { "name": "Combined rank", "value": 93, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 728600000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24304356, "age_days": 299 }, { "name": "operating_income_q", "value": 161800000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000084/", "period": "2026-03-31", "accession": "0000091142-26-000084", "fact_id": 23917925, "age_days": 209, "stale": true }, { "name": "operating_income_q", "value": 184000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000084/", "period": "2025-03-31", "accession": "0000091142-26-000084", "fact_id": 23931152, "age_days": 574 }, { "name": "operating_income_q", "value": 166100000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 23913941, "age_days": 118, "stale": false }, { "name": "operating_income_q", "value": 206200000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-06-30", "accession": "0000091142-26-000098", "fact_id": 23926865, "age_days": 483 }, { "name": "current_assets", "value": 1389300000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621379, "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 871700000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621380, "age_days": 118, "stale": false }, { "name": "cash", "value": 181300000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621384, "age_days": 118, "stale": false }, { "name": "ppe_net", "value": 619000000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621385, "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 155000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24421227, "age_days": 299, "stale": true }, { "name": "shares_out", "value": 135908573.0, "kind": "current", "source": "SEC cover page 10-Q 0000091142-26-000098 (sum of classes (Class A Common Stock 25,861,359 x 1; Common Stock 110,047,214 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/aos-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/aos-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/R1.htm", "period": "2026-07-28", "accession": "0000091142-26-000098", "fact_id": 24599967, "age_days": 90, "stale": false }, { "name": "Price (close)", "value": 61.65, "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": 36.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": -14.5, "unit": "%", "percentile": 20.0, "points": 10.0, "max": 50 }, { "name": "6 month return", "value": -4.2, "unit": "%", "percentile": 31.9, "points": 6.4, "max": 20 }, { "name": "Price / 52-week high", "value": 0.775, "points": 11.6, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 27.1, "unit": "%", "points": 8.0, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 61.65, "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": 91.8, "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": [ "debt_incl_current" ], "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": "24.3% 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": "+6.3% a year", "threshold": ">= +10%", "points": 6.3, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 0.3, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "17.2%", "threshold": ">= 20%", "points": 7.6, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.06", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "6.4%", "threshold": ">= 7%", "points": 12.9, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 61.65, "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": 444200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114221000025/", "period": "2018-12-31", "accession": "0000091142-21-000025", "fact_id": 20699666, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 1717000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114221000025/", "period": "2018-12-31", "accession": "0000091142-21-000025", "fact_id": 22760738, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 370000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114222000028/", "period": "2019-12-31", "accession": "0000091142-22-000028", "fact_id": 20706095, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 1666800000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114222000028/", "period": "2019-12-31", "accession": "0000091142-22-000028", "fact_id": 22785823, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 344900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "period": "2020-12-31", "accession": "0000091142-23-000025", "fact_id": 20712596, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 1848300000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "period": "2020-12-31", "accession": "0000091142-23-000025", "fact_id": 22810586, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 487100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20719277, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 1832200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 22836596, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 235700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20726449, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 1747700000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 22864809, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 556600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20733494, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 1844400000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 22892542, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 533600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20740103, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 1883500000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 22918225, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 546200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24292796, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 1858000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-12-31", "accession": "0000091142-26-000098", "fact_id": 24476020, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 326500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312519042339/", "period": "2016-12-31", "accession": "0001193125-19-042339", "fact_id": 20686349, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 296500000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312520046736/", "period": "2017-12-31", "accession": "0001193125-20-046736", "fact_id": 20693112, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 444200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114221000025/", "period": "2018-12-31", "accession": "0000091142-21-000025", "fact_id": 20699666, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 370000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114222000028/", "period": "2019-12-31", "accession": "0000091142-22-000028", "fact_id": 20706095, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 344900000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "period": "2020-12-31", "accession": "0000091142-23-000025", "fact_id": 20712596, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 487100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20719277, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 235700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20726449, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 556600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20733494, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 533600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20740103, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 546200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24292796, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 155000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24421227, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "Operating income FY2021", "value": 682000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20859297, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 3538900000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20641722, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 362000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20865135, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 3753900000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20646932, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 745500000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20870871, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 3852800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20652035, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 707700000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20876209, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 3818100000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20656889, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 728600000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24304356, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 3830200000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24290300, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 641100000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20956048, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 75100000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20275881, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 391400000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20963095, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 70300000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20275882, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 670300000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20970044, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 72600000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20275883, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 581800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20976551, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 108000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20275884, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 616800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24310857, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 70800000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 20275885, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 135908573.0, "kind": "current", "source": "SEC cover page 10-Q 0000091142-26-000098 (sum of classes (Class A Common Stock 25,861,359 x 1; Common Stock 110,047,214 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/aos-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/aos-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/R1.htm", "period": "2026-07-28", "accession": "0000091142-26-000098", "fact_id": 24599967, "age_days": 90, "stale": false } ] }, "lynch": { "score": 83.3, "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_incl_current" ], "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": 1.26, "threshold": "<= 1.0", "points": 22.1, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+12.7% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 16.0, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.08, "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": "+0.3%", "threshold": ">= +10%", "points": 7.2, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 61.65, "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": 3.85, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24298938, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 2.12, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "period": "2020-12-31", "accession": "0000091142-23-000025", "fact_id": 20781601, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 155000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24421227, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "equity", "value": 1841900000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621382, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 181300000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621384, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 65.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "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": 1.59, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 0.3, "threshold": "<= 1.1x", "points": 15.0, "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": "2.12 -> 3.85", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 4.55, "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": 61.65, "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": 1389300000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621379, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 871700000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621380, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "debt_incl_current", "value": 155000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24421227, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "Net income FY2021", "value": 487100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2021-12-31", "accession": "0000091142-24-000041", "fact_id": 20719277, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 235700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "period": "2022-12-31", "accession": "0000091142-24-000041", "fact_id": 20726449, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 556600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2023-12-31", "accession": "0000091142-26-000008", "fact_id": 20733494, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 533600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20740103, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 546200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24292796, "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/AOS/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 3.85, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24298938, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 2.12, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "period": "2020-12-31", "accession": "0000091142-23-000025", "fact_id": 20781601, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 1841900000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity (companyfacts)", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2026-06-30", "accession": "0000091142-26-000098", "fact_id": 3621382, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 135908573.0, "kind": "current", "source": "SEC cover page 10-Q 0000091142-26-000098 (sum of classes (Class A Common Stock 25,861,359 x 1; Common Stock 110,047,214 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/aos-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/aos-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/R1.htm", "period": "2026-07-28", "accession": "0000091142-26-000098", "fact_id": 24599967, "age_days": 90, "stale": false } ] }, "piotroski": { "score": 77.8, "status": "partial: 7", "complete": false, "missing_tests": [ "7" ], "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": "2025", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 25, "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": "17.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "617M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "16.5% -> 17.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "617M vs 546M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "5.7% -> 3.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.55 -> 1.50", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "18.5% -> 19.0%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "1.18 -> 1.22", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 546200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24292796, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 3142800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-12-31", "accession": "0000091142-26-000098", "fact_id": 24375596, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 616800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24310857, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 546200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24292796, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 533600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20740103, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 3142800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-12-31", "accession": "0000091142-26-000098", "fact_id": 24375596, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 3240000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 21928195, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 616800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24310857, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 546200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24292796, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 112700000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-12-31", "accession": "0000091142-26-000098", "fact_id": 24409902, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 183200000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 22085120, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 3142800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-12-31", "accession": "0000091142-26-000098", "fact_id": 24375596, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 3240000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 21928195, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 1291500000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-12-31", "accession": "0000091142-26-000098", "fact_id": 24321694, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 1392900000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 21322620, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 862500000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-12-31", "accession": "0000091142-26-000098", "fact_id": 24348655, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 897200000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 21595512, "verified": "unverified", "age_days": 664 }, { "name": "operating_income 2025-12-31", "value": 728600000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24304356, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 707700000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20876209, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 3830200000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24290300, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 3818100000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20656889, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 3830200000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2025-12-31", "accession": "0000091142-26-000008", "fact_id": 24290300, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 3818100000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 20656889, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 3142800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/", "period": "2025-12-31", "accession": "0000091142-26-000098", "fact_id": 24375596, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 3240000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "period": "2024-12-31", "accession": "0000091142-26-000008", "fact_id": 21928195, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 169700000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312516467088/", "accession": "0001193125-16-467088" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 207800000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312517047795/", "accession": "0001193125-17-047795" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 282900000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312518048314/", "accession": "0001193125-18-048314" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 326500000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312519042339/", "accession": "0001193125-19-042339" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 296500000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312520046736/", "accession": "0001193125-20-046736" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 444200000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114221000025/", "accession": "0000091142-21-000025" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 370000000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114222000028/", "accession": "0000091142-22-000028" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 344900000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "accession": "0000091142-23-000025" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 487100000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "accession": "0000091142-24-000041" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 235700000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "accession": "0000091142-24-000041" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 556600000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 533600000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 546200000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 0.915, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312516467088/", "accession": "0001193125-16-467088", "value_reported": 1.83, "split_factor": 2.0, "split_basis": "filed 2016-02-17" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1.14, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312517047795/", "accession": "0001193125-17-047795", "value_reported": 1.14, "split_factor": 1.0, "split_basis": "filed 2017-02-17" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1.58, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312518048314/", "accession": "0001193125-18-048314", "value_reported": 1.58, "split_factor": 1.0, "split_basis": "filed 2018-02-16" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1.85, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312519042339/", "accession": "0001193125-19-042339", "value_reported": 1.85, "split_factor": 1.0, "split_basis": "filed 2019-02-15" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1.7, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312520046736/", "accession": "0001193125-20-046736", "value_reported": 1.7, "split_factor": 1.0, "split_basis": "filed 2020-02-24" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 2.58, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114221000025/", "accession": "0000091142-21-000025", "value_reported": 2.58, "split_factor": 1.0, "split_basis": "filed 2021-02-12" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 2.22, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114222000028/", "accession": "0000091142-22-000028", "value_reported": 2.22, "split_factor": 1.0, "split_basis": "filed 2022-02-11" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 2.12, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "accession": "0000091142-23-000025", "value_reported": 2.12, "split_factor": 1.0, "split_basis": "filed 2023-02-14" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 3.02, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "accession": "0000091142-24-000041", "value_reported": 3.02, "split_factor": 1.0, "split_basis": "filed 2024-02-13" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 1.51, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "accession": "0000091142-24-000041", "value_reported": 1.51, "split_factor": 1.0, "split_basis": "filed 2024-02-13" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 3.69, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008", "value_reported": 3.69, "split_factor": 1.0, "split_basis": "filed 2026-02-10" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 3.63, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008", "value_reported": 3.63, "split_factor": 1.0, "split_basis": "filed 2026-02-10" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 3.85, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008", "value_reported": 3.85, "split_factor": 1.0, "split_basis": "filed 2026-02-10" } ], "revenue_by_fy": [ { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 2685900000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312519042339/", "accession": "0001193125-19-042339" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 2996700000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000119312520046736/", "accession": "0001193125-20-046736" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3187900000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114221000025/", "accession": "0000091142-21-000025" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 2992700000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114222000028/", "accession": "0000091142-22-000028" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 2895300000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/", "accession": "0000091142-23-000025" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 3538900000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "accession": "0000091142-24-000041" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 3753900000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114224000041/", "accession": "0000091142-24-000041" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 3852800000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 3818100000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 3830200000.0, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "accession": "0000091142-26-000008" } ], "dividend_years": [ 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000091142", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000091142.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000091142&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000091142&type=8-K", "yahoo": "https://finance.yahoo.com/quote/AOS", "stooq": "https://stooq.com/q/d/?s=aos.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=AOS", "finviz": "https://finviz.com/quote.ashx?t=AOS", "stockanalysis": "https://stockanalysis.com/stocks/aos/", "seeking_alpha": "https://seekingalpha.com/symbol/AOS", "openinsider": "http://openinsider.com/search?q=AOS", "google_news": "https://news.google.com/rss/search?q=AOS+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/AOS.json", "markdown": "https://theclaudetrader.com/s/AOS.md", "research_packet": "https://theclaudetrader.com/r/AOS.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/AOS; 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": 75.21, "fv_low": 34.26, "fv_high": 134.75, "fv_gap_pct": 22.0, "fv_verdict": "green", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-07-30", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 75.20881002658729, "growth_used": 0.05756136403417389, "fcf_avg": 539166666.6666666, "inputs": { "fcf": { "value": 539166666.6666666, "years": [ 2023, 2024, 2025 ], "by_year": [ 597700000.0, 473800000.0, 546000000.0 ], "cfo": [ { "value": 670300000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0000091142-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/" }, { "value": 581800000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0000091142-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/" }, { "value": 616800000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0000091142-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/" } ], "capex": [ { "value": 72600000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0000091142-26-000008", "filed": "2026-02-10", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/" }, { "value": 108000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0000091142-26-000008", "filed": "2026-02-10", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/" }, { "value": 70800000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0000091142-26-000008", "filed": "2026-02-10", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/" } ] }, "revenue_cagr_5y": { "value": 0.05756136403417389, "from": { "value": 2895300000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0000091142-23-000025", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114223000025/" }, "to": { "value": 3830200000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0000091142-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/" } }, "shares": { "value": 135908573.0, "tag": "SEC cover page 10-Q 0000091142-26-000098 (sum of classes (Class A Common Stock 25,861,359 x 1; Common Stock 110,047,214 x 1; class economics verified in https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/aos-20251231.htm)); filing document https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/aos-20260630.htm", "period_end": "2026-07-28", "accession": "0000091142-26-000098", "filed": "2026-07-30", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/R1.htm" } } }, "earnings": { "value": 134.75, "pe_used": 35.0, "pe_raw": 43.96323519243269, "pe_basis": "SIC 36 peer median excluding itself (28 peers)", "inputs": { "eps": { "fy": 2025, "value": 3.85, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000091142-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "value_reported": 3.85, "split_factor": 1.0 } } }, "graham": { "value": 34.26346036496056, "inputs": { "eps": { "fy": 2025, "value": 3.85, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000091142-26-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000008/", "value_reported": 3.85, "split_factor": 1.0 }, "bvps": { "value": 13.552493116089153, "equity": { "value": 1841900000.0, "tag": "SEC XBRL StockholdersEquity (companyfacts)", "period_end": "2026-06-30", "accession": "0000091142-26-000098", "filed": "2026-07-30", "url": "https://www.sec.gov/Archives/edgar/data/91142/000009114226000098/" }, "shares": 135908573.0 } } } }, "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" } }