{ "ticker": "ED", "name": "Consolidated Edison Inc", "legal_name": "CONSOLIDATED EDISON INC", "cik": "0001047862", "exchange": "NYSE", "sic": "4931", "industry": "Electric & Other Services Combined", "state": "NY", "fiscal_year_end": "1231", "is_financial": false, "is_utility": true, "snapshot_date": "2026-10-26", "price": { "value": 115.74, "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": 42803965983.42, "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": 115.74, "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": 369828633.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001047862-26-000142 (369,828,633 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1047862/000104786226000142/ed-20260630.htm", "period_end": "2026-07-31", "accession": "0001047862-26-000142", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000142/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": "2026-07-31", "share_count_age_days_at_price_date": 84, "warning": null, "computed": "115.74 (price 2026-10-23) / 1 x 369,828,633 (shares at 2026-07-31) = 42,803,965,983" } }, "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": 92.6, "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": [ "Revenue", "current_assets", "current_liabilities", "lt_debt", "equity" ], "history_from": "2013", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 13, "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": 16.92, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2", "name": "Debt <= 2x equity (utility rule)", "value": 1.0, "unit": null, "threshold": "<= 2.0", "points": 30.0, "max": 30, "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 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "3.96 -> 6.03 (+52%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 19.2, "threshold": "<= 15", "points": 8.7, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 1.67, product 32.1", "threshold": "<= 1.5 or <= 22.5", "points": 8.9, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 115.74, "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": 16918000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24288508, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 6286000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24345160, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "current_liabilities", "value": 5286000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24372049, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "lt_debt", "value": 25551000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24410319, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "equity", "value": 25596000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24506073, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Net income FY2016", "value": 1245000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786219000035/", "period": "2016-12-31", "accession": "0001047862-19-000035", "fact_id": 20688157, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1525000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "period": "2017-12-31", "accession": "0001047862-21-000049", "fact_id": 20694804, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1382000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "period": "2018-12-31", "accession": "0001047862-21-000049", "fact_id": 20701271, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1343000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786222000039/", "period": "2019-12-31", "accession": "0001047862-22-000039", "fact_id": 20707618, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1101000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "period": "2020-12-31", "accession": "0001047862-23-000038", "fact_id": 20714053, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1346000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "period": "2021-12-31", "accession": "0001047862-24-000012", "fact_id": 20720706, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1660000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2022-12-31", "accession": "0001047862-25-000011", "fact_id": 20727824, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2519000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2023-12-31", "accession": "0001047862-26-000031", "fact_id": 20734799, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1820000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20741336, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2023000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24293941, "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/ED/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 12 of 20 years)", "note": "XBRL dividends-per-share facts cover 12 of the 20 years" }, { "name": "Dividends per share FY2013 (XBRL)", "value": 2.46, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786216000225/", "period": "2013-12-31", "accession": "0001047862-16-000225", "fact_id": 20886613, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 2.52, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786217000029/", "period": "2014-12-31", "accession": "0001047862-17-000029", "fact_id": 20888452, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 2.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786218000037/", "period": "2015-12-31", "accession": "0001047862-18-000037", "fact_id": 20890276, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 2.68, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786218000037/", "period": "2016-12-31", "accession": "0001047862-18-000037", "fact_id": 20892083, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 2.76, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786218000037/", "period": "2017-12-31", "accession": "0001047862-18-000037", "fact_id": 20893859, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 2.86, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "period": "2018-12-31", "accession": "0001047862-21-000049", "fact_id": 20896454, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 2.96, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786222000039/", "period": "2019-12-31", "accession": "0001047862-22-000039", "fact_id": 20898100, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 3.06, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "period": "2020-12-31", "accession": "0001047862-23-000038", "fact_id": 20899720, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 3.1, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "period": "2021-12-31", "accession": "0001047862-24-000012", "fact_id": 20901287, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 3.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2022-12-31", "accession": "0001047862-25-000011", "fact_id": 20902076, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 3.24, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2023-12-31", "accession": "0001047862-25-000011", "fact_id": 20903719, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 3.32, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2024-12-31", "accession": "0001047862-25-000011", "fact_id": 20905352, "verified": "verified", "age_days": 664 }, { "name": "EPS diluted FY2014", "value": 3.71, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786217000029/", "period": "2014-12-31", "accession": "0001047862-17-000029", "fact_id": 20758891, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 4.05, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786218000037/", "period": "2015-12-31", "accession": "0001047862-18-000037", "fact_id": 20763205, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 4.12, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786219000035/", "period": "2016-12-31", "accession": "0001047862-19-000035", "fact_id": 20767300, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 7.21, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2023-12-31", "accession": "0001047862-26-000031", "fact_id": 20799611, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 5.24, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20805472, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 5.64, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24300014, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 369828633.0, "kind": "current", "source": "SEC cover page 10-Q 0001047862-26-000142 (369,828,633 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1047862/000104786226000142/ed-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000142/R1.htm", "period": "2026-07-31", "accession": "0001047862-26-000142", "fact_id": 24599753, "age_days": 87, "stale": false } ] }, "magic_formula": { "score": null, "status": "not scored", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 64.3, "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": 5.2, "unit": "%", "percentile": 48.4, "points": 24.2, "max": 50 }, { "name": "6 month return", "value": 6.7, "unit": "%", "percentile": 56.5, "points": 11.3, "max": 20 }, { "name": "Price / 52-week high", "value": 0.996, "points": 14.9, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 17.4, "unit": "%", "points": 13.9, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 115.74, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 24.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": 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": 0.6, "max": 35 }, { "name": "Distinct buyers", "value": 1, "points": 6.2, "max": 25 }, { "name": "Buyer seniority", "value": 0.7, "points": 14.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.39, "points": 3.9, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [ { "name": "Form 4 P Miller Joseph 2026-09-15", "value": 111.10050000000001, "shares": 1.05, "price": 105.81, "role": "officer", "period": "2026-09-15", "source": "SEC Form 4 (insider transactions data set)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000145/" } ] }, "buffett": { "score": 30.7, "status": "partial: 6, 7", "complete": false, "missing_tests": [ "6", "7" ], "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", "debt_short" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 38, "not_cross_checked": 1 }, "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": "8.1% over 8 yrs", "threshold": ">= 15%", "points": 0.4, "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": 12.6, "threshold": "<= 4", "points": 0.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities) + short-term borrowings" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "18.8%", "threshold": ">= 20%", "points": 9.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "2 years", "threshold": ">= 1.0", "points": null, "max": 10, "note": "needs operating cash flow and capex for at least 4 of the last 5 years" }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": null, "threshold": ">= 7%", "points": null, "max": 15, "note": "needs three years of free cash flow" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 115.74, "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": 1382000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "period": "2018-12-31", "accession": "0001047862-21-000049", "fact_id": 20701271, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 16726000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786220000041/", "period": "2018-12-31", "accession": "0001047862-20-000041", "fact_id": 22762378, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1343000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786222000039/", "period": "2019-12-31", "accession": "0001047862-22-000039", "fact_id": 20707618, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 18022000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "period": "2019-12-31", "accession": "0001047862-21-000049", "fact_id": 22787371, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1101000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "period": "2020-12-31", "accession": "0001047862-23-000038", "fact_id": 20714053, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 18847000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786222000039/", "period": "2020-12-31", "accession": "0001047862-22-000039", "fact_id": 22812066, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1346000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "period": "2021-12-31", "accession": "0001047862-24-000012", "fact_id": 20720706, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 20037000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "period": "2021-12-31", "accession": "0001047862-23-000038", "fact_id": 22838026, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1660000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2022-12-31", "accession": "0001047862-25-000011", "fact_id": 20727824, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 20687000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "period": "2022-12-31", "accession": "0001047862-24-000012", "fact_id": 22866175, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2519000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2023-12-31", "accession": "0001047862-26-000031", "fact_id": 20734799, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 21158000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000138/", "period": "2023-12-31", "accession": "0001047862-25-000138", "fact_id": 22893825, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1820000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20741336, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 21962000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 22919424, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2023000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24293941, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 24190000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2025-12-31", "accession": "0001047862-26-000091", "fact_id": 24477149, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 1245000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786219000035/", "period": "2016-12-31", "accession": "0001047862-19-000035", "fact_id": 20688157, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1525000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "period": "2017-12-31", "accession": "0001047862-21-000049", "fact_id": 20694804, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1382000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "period": "2018-12-31", "accession": "0001047862-21-000049", "fact_id": 20701271, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1343000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786222000039/", "period": "2019-12-31", "accession": "0001047862-22-000039", "fact_id": 20707618, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 1101000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "period": "2020-12-31", "accession": "0001047862-23-000038", "fact_id": 20714053, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1346000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "period": "2021-12-31", "accession": "0001047862-24-000012", "fact_id": 20720706, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1660000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2022-12-31", "accession": "0001047862-25-000011", "fact_id": 20727824, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2519000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2023-12-31", "accession": "0001047862-26-000031", "fact_id": 20734799, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1820000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20741336, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2023000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24293941, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 25801000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24421744, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_short", "value": 869000000.0, "kind": "current", "source": "SEC XBRL CommercialPaper", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24444911, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Operating income FY2021", "value": 2826000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "period": "2021-12-31", "accession": "0001047862-24-000012", "fact_id": 20860430, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 13676000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "period": "2021-12-31", "accession": "0001047862-24-000012", "fact_id": 20639607, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 2624000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2022-12-31", "accession": "0001047862-25-000011", "fact_id": 20866230, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 15670000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2022-12-31", "accession": "0001047862-25-000011", "fact_id": 20644780, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 3196000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2023-12-31", "accession": "0001047862-26-000031", "fact_id": 20871898, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 14663000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2023-12-31", "accession": "0001047862-26-000031", "fact_id": 20649936, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 2670000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20877173, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 15256000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20654910, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 2935000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24305237, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 16918000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24288508, "verified": "unverified", "age_days": 299 } ] }, "lynch": { "score": 54.2, "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", "debt_short", "equity", "cash" ], "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": 1.79, "threshold": "<= 1.0", "points": 6.2, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+11.5% a year", "threshold": "12% to 35% a year", "points": 19.1, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 20.5, "threshold": "<= 25", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 1.04, "threshold": "<= 0.5", "points": 6.9, "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": "-62.0%", "threshold": ">= +10%", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 115.74, "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": 5.64, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24300014, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 3.28, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "period": "2020-12-31", "accession": "0001047862-23-000038", "fact_id": 20782865, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 25801000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24421744, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_short", "value": 869000000.0, "kind": "current", "source": "SEC XBRL CommercialPaper", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24444911, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "equity", "value": 25596000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24506073, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "cash", "value": 147000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24539572, "verified": "unverified", "age_days": 209, "stale": true } ] }, "graham_enterprising": { "score": 52.8, "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": [ "current_assets", "current_liabilities", "debt_incl_current", "debt_short", "equity" ], "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": 1.19, "threshold": ">= 1.5", "points": 5.7, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 26.67, "threshold": "<= 1.1x", "points": 0.0, "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": "3.28 -> 5.64", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 1.67, "threshold": "<= 1.2", "points": 12.1, "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": 115.74, "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": 6286000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24345160, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "current_liabilities", "value": 5286000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24372049, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "debt_incl_current", "value": 25801000000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24421744, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "debt_short", "value": 869000000.0, "kind": "current", "source": "SEC XBRL CommercialPaper", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24444911, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Net income FY2021", "value": 1346000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "period": "2021-12-31", "accession": "0001047862-24-000012", "fact_id": 20720706, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1660000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "period": "2022-12-31", "accession": "0001047862-25-000011", "fact_id": 20727824, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2519000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2023-12-31", "accession": "0001047862-26-000031", "fact_id": 20734799, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1820000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20741336, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2023000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24293941, "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/ED/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 5.64, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24300014, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 3.28, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "period": "2020-12-31", "accession": "0001047862-23-000038", "fact_id": 20782865, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 25596000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2026-03-31", "accession": "0001047862-26-000091", "fact_id": 24506073, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Shares outstanding", "value": 369828633.0, "kind": "current", "source": "SEC cover page 10-Q 0001047862-26-000142 (369,828,633 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1047862/000104786226000142/ed-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000142/R1.htm", "period": "2026-07-31", "accession": "0001047862-26-000142", "fact_id": 24599753, "age_days": 87, "stale": false } ] }, "piotroski": { "score": 66.7, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 27, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "2.7%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "4,800M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "2.6% -> 2.7%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "4,800M vs 2,023M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "35.0% -> 34.2%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.04 -> 1.02", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "361M -> 370M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "17.5% -> 17.3%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.22 -> 0.23", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 2023000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24293941, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 74603000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2025-12-31", "accession": "0001047862-26-000091", "fact_id": 24376793, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 4800000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24312013, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2023000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24293941, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 1820000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20741336, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 74603000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2025-12-31", "accession": "0001047862-26-000091", "fact_id": 24376793, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 70562000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 21929468, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 4800000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24312013, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2023000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss (10-K via companyfacts; frames served proxy 0001047862-26-000078)", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24293941, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 25551000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24410319, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 24710000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 22085572, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 74603000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2025-12-31", "accession": "0001047862-26-000091", "fact_id": 24376793, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 70562000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 21929468, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 6750000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2025-12-31", "accession": "0001047862-26-000091", "fact_id": 24322592, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 6664000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 21323569, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 6614000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2025-12-31", "accession": "0001047862-26-000091", "fact_id": 24349552, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 6433000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 21596461, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-31", "value": 369828633.0, "kind": "history", "source": "SEC cover page 10-Q 0001047862-26-000142 (369,828,633 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1047862/000104786226000142/ed-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000142/R1.htm", "period": "2026-07-31", "accession": "0001047862-26-000142", "fact_id": 24599753, "verified": "unverified", "age_days": 87 }, { "name": "shares_out 2025-07-31", "value": 360651665.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000069/", "period": "2025-07-31", "accession": "0001047862-25-000069", "fact_id": 24578398, "verified": "unverified", "age_days": 452 }, { "name": "operating_income 2025-12-31", "value": 2935000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24305237, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 2670000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20877173, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 16918000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24288508, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 15256000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20654910, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 16918000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2025-12-31", "accession": "0001047862-26-000031", "fact_id": 24288508, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 15256000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 20654910, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 74603000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/", "period": "2025-12-31", "accession": "0001047862-26-000091", "fact_id": 24376793, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 70562000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "period": "2024-12-31", "accession": "0001047862-26-000031", "fact_id": 21929468, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1062000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786216000225/", "accession": "0001047862-16-000225" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1092000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786217000029/", "accession": "0001047862-17-000029" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 1193000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786218000037/", "accession": "0001047862-18-000037" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 1245000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786219000035/", "accession": "0001047862-19-000035" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1525000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "accession": "0001047862-21-000049" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1382000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "accession": "0001047862-21-000049" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1343000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786222000039/", "accession": "0001047862-22-000039" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 1101000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "accession": "0001047862-23-000038" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1346000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "accession": "0001047862-24-000012" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 1660000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "accession": "0001047862-25-000011" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 2519000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 1820000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2023000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 3.61, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786216000225/", "accession": "0001047862-16-000225", "value_reported": 3.61, "split_factor": 1.0, "split_basis": "filed between 2016-01-29 and 2016-05-28" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 3.71, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786217000029/", "accession": "0001047862-17-000029", "value_reported": 3.71, "split_factor": 1.0, "split_basis": "filed between 2017-01-31 and 2017-05-31" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 4.05, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786218000037/", "accession": "0001047862-18-000037", "value_reported": 4.05, "split_factor": 1.0, "split_basis": "filed between 2018-01-31 and 2018-05-31" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 4.12, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786219000035/", "accession": "0001047862-19-000035", "value_reported": 4.12, "split_factor": 1.0, "split_basis": "filed between 2019-01-31 and 2019-05-31" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 4.94, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786220000041/", "accession": "0001047862-20-000041", "value_reported": 4.94, "split_factor": 1.0, "split_basis": "filed 2020-02-20" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 4.42, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "accession": "0001047862-21-000049", "value_reported": 4.42, "split_factor": 1.0, "split_basis": "filed 2021-02-18" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 4.08, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786222000039/", "accession": "0001047862-22-000039", "value_reported": 4.08, "split_factor": 1.0, "split_basis": "filed 2022-02-17" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 3.28, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "accession": "0001047862-23-000038", "value_reported": 3.28, "split_factor": 1.0, "split_basis": "filed 2023-02-16" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 3.85, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "accession": "0001047862-24-000012", "value_reported": 3.85, "split_factor": 1.0, "split_basis": "filed 2024-02-15" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 4.66, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "accession": "0001047862-25-000011", "value_reported": 4.66, "split_factor": 1.0, "split_basis": "filed 2025-02-20" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 7.21, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031", "value_reported": 7.21, "split_factor": 1.0, "split_basis": "filed 2026-02-19" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 5.24, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031", "value_reported": 5.24, "split_factor": 1.0, "split_basis": "filed 2026-02-19" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 5.64, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031", "value_reported": 5.64, "split_factor": 1.0, "split_basis": "filed 2026-02-19" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 12354000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786216000225/", "accession": "0001047862-16-000225" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 12919000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786217000029/", "accession": "0001047862-17-000029" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 12554000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786218000037/", "accession": "0001047862-18-000037" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 12075000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786219000035/", "accession": "0001047862-19-000035" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 12033000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "accession": "0001047862-21-000049" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 12337000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786221000049/", "accession": "0001047862-21-000049" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 12574000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786222000039/", "accession": "0001047862-22-000039" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 12246000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786223000038/", "accession": "0001047862-23-000038" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 13676000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786224000012/", "accession": "0001047862-24-000012" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 15670000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786225000011/", "accession": "0001047862-25-000011" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 14663000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 15256000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 16918000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "accession": "0001047862-26-000031" } ], "dividend_years": [ 1962, 1963, 1964, 1965, 1966, 1967, 1968, 1969, 1970, 1971, 1972, 1973, 1974, 1975, 1976, 1977, 1978, 1979, 1980, 1981, 1982, 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-09-15", "insider_name": "Miller Joseph", "role": "officer", "code": "P", "shares": 1.05, "price": 105.81, "value": 111.10050000000001, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000145/" }, { "txn_date": "2026-06-15", "insider_name": "Miller Joseph", "role": "officer", "code": "P", "shares": 1.03, "price": 106.87, "value": 110.07610000000001, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000120/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001047862", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001047862.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001047862&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001047862&type=8-K", "yahoo": "https://finance.yahoo.com/quote/ED", "stooq": "https://stooq.com/q/d/?s=ed.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=ED", "finviz": "https://finviz.com/quote.ashx?t=ED", "stockanalysis": "https://stockanalysis.com/stocks/ed/", "seeking_alpha": "https://seekingalpha.com/symbol/ED", "openinsider": "http://openinsider.com/search?q=ED", "google_news": "https://news.google.com/rss/search?q=ED+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/ED.json", "markdown": "https://theclaudetrader.com/s/ED.md", "research_packet": "https://theclaudetrader.com/r/ED.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/ED; 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": 111.84, "fv_low": 93.72, "fv_high": 129.97, "fv_gap_pct": -3.4, "fv_verdict": "amber", "fv_methods": 2, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-03-31", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "earnings": { "value": 129.96888230244062, "pe_used": 23.04412806780862, "pe_raw": 23.04412806780862, "pe_basis": "SIC 49 peer median excluding itself (36 peers)", "inputs": { "eps": { "fy": 2025, "value": 5.64, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001047862-26-000031", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "value_reported": 5.64, "split_factor": 1.0 } } }, "graham": { "value": 93.7166154291663, "inputs": { "eps": { "fy": 2025, "value": 5.64, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001047862-26-000031", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000031/", "value_reported": 5.64, "split_factor": 1.0 }, "bvps": { "value": 69.21043347122341, "equity": { "value": 25596000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-03-31", "accession": "0001047862-26-000091", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1047862/000104786226000091/" }, "shares": 369828633.0 } } } }, "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" } }