{ "ticker": "EXPD", "name": "Expeditors International Of Washington Inc", "legal_name": "EXPEDITORS INTERNATIONAL OF WASHINGTON INC", "cik": "0000746515", "exchange": "NYSE", "sic": "4731", "industry": "Arrangement Of Transportation Of Freight & Cargo", "state": "WA", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 196.21, "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": 25505459942.620003, "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": 196.21, "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": 129990622.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001193125-26-334457 (129,990,622 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/expd-20260630.htm", "period_end": "2026-07-31", "accession": "0001193125-26-334457", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/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": "196.21 (price 2026-10-23) / 1 x 129,990,622 (shares at 2026-07-31) = 25,505,459,943" } }, "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": 53.5, "status": "partial: 2b", "complete": false, "missing_tests": [ "2b" ], "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": 20, "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": 11.07, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.57, "threshold": ">= 2.0", "points": 8.5, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "threshold": "<= 1.0", "points": null, "max": 15, "note": "no long-term debt or total liabilities reported in the last 18 months" }, { "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": "2.23 -> 5.56 (+150%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 35.3, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 12.04, product 424.8", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 196.21, "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": 11069009000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24290414, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 4007021000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2026-06-30", "accession": "0001193125-26-334457", "fact_id": 24340232, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2559438000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2026-06-30", "accession": "0001193125-26-334457", "fact_id": 24367141, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 2118702000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2026-06-30", "accession": "0001193125-26-334457", "fact_id": 24499913, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 430807000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651519000004/", "period": "2016-12-31", "accession": "0000746515-19-000004", "fact_id": 20686802, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 489345000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459020005719/", "period": "2017-12-31", "accession": "0001564590-20-005719", "fact_id": 20693544, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 618199000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459021006925/", "period": "2018-12-31", "accession": "0001564590-21-006925", "fact_id": 20700087, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 590395000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459022010381/", "period": "2019-12-31", "accession": "0001564590-22-010381", "fact_id": 20706491, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 696140000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "period": "2020-12-31", "accession": "0000950170-23-005412", "fact_id": 20712977, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1415492000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20719651, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1357399000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20726815, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 752883000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20733844, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 810073000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20740435, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 810332000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24293107, "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/EXPD/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": 0.6, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651516000053/", "period": "2013-12-31", "accession": "0000746515-16-000053", "fact_id": 20887295, "verified": "verified", "age_days": 4682 }, { "name": "Dividends per share FY2014 (XBRL)", "value": 0.64, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651517000007/", "period": "2014-12-31", "accession": "0000746515-17-000007", "fact_id": 20889186, "verified": "verified", "age_days": 4317 }, { "name": "Dividends per share FY2015 (XBRL)", "value": 0.72, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651518000004/", "period": "2015-12-31", "accession": "0000746515-18-000004", "fact_id": 20891006, "verified": "verified", "age_days": 3952 }, { "name": "Dividends per share FY2016 (XBRL)", "value": 0.8, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651519000004/", "period": "2016-12-31", "accession": "0000746515-19-000004", "fact_id": 20892823, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 0.84, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459020005719/", "period": "2017-12-31", "accession": "0001564590-20-005719", "fact_id": 20894612, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 0.9, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459021006925/", "period": "2018-12-31", "accession": "0001564590-21-006925", "fact_id": 20896331, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 1.0, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459022010381/", "period": "2019-12-31", "accession": "0001564590-22-010381", "fact_id": 20897976, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 1.04, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "period": "2020-12-31", "accession": "0000950170-23-005412", "fact_id": 20899598, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 1.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20901171, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 1.34, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20902821, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 1.38, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20904485, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 1.46, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20906117, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 1.54, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareCashPaid", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24310233, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 1.92, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651517000007/", "period": "2014-12-31", "accession": "0000746515-17-000007", "fact_id": 20757692, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 2.4, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651518000004/", "period": "2015-12-31", "accession": "0000746515-18-000004", "fact_id": 20762083, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 2.36, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651519000004/", "period": "2016-12-31", "accession": "0000746515-19-000004", "fact_id": 20766245, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 5.01, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20798717, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 5.72, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20804616, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 5.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24299226, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 129990622.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-334457 (129,990,622 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/expd-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/R1.htm", "period": "2026-07-31", "accession": "0001193125-26-334457", "fact_id": 24599833, "age_days": 87, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (debt unknown: no debt concept reported in the last 18 months)", "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": 89.2, "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": 60.4, "unit": "%", "percentile": 91.7, "points": 45.9, "max": 50 }, { "name": "6 month return", "value": 31.7, "unit": "%", "percentile": 88.5, "points": 17.7, "max": 20 }, { "name": "Price / 52-week high", "value": 0.988, "points": 14.8, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 22.7, "unit": "%", "points": 10.9, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 196.21, "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": 60.0, "status": "partial: 4", "complete": false, "missing_tests": [ "4" ], "passes_all": false, "data_as_of": "2026-07-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 46, "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": "33.8% 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": "+6.4% a year", "threshold": ">= +10%", "points": 6.4, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": null, "threshold": "<= 4", "points": null, "max": 15, "note": "debt unknown: no debt concept reported in the last 18 months" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "10.3%", "threshold": ">= 20%", "points": 1.9, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "1.07", "threshold": ">= 1.0", "points": 10.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "3.5%", "threshold": ">= 7%", "points": 1.7, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 196.21, "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": 618199000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459021006925/", "period": "2018-12-31", "accession": "0001564590-21-006925", "fact_id": 20700087, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 1986838000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459020005719/", "period": "2018-12-31", "accession": "0001564590-20-005719", "fact_id": 22761165, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 590395000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459022010381/", "period": "2019-12-31", "accession": "0001564590-22-010381", "fact_id": 20706491, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 2195028000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459021006925/", "period": "2019-12-31", "accession": "0001564590-21-006925", "fact_id": 22786222, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 696140000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "period": "2020-12-31", "accession": "0000950170-23-005412", "fact_id": 20712977, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 2659637000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459022010381/", "period": "2020-12-31", "accession": "0001564590-22-010381", "fact_id": 22810970, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1415492000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20719651, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 3494426000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "period": "2021-12-31", "accession": "0000950170-23-005412", "fact_id": 22836961, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1357399000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20726815, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 3110021000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2022-12-31", "accession": "0000950170-24-019394", "fact_id": 22865165, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 752883000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20733844, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 2390350000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2023-12-31", "accession": "0000950170-25-024750", "fact_id": 22892881, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 810073000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20740435, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 2223012000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 22918546, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 810332000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24293107, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 2355633000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2025-12-31", "accession": "0001193125-26-334457", "fact_id": 24476329, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 430807000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651519000004/", "period": "2016-12-31", "accession": "0000746515-19-000004", "fact_id": 20686802, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 489345000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459020005719/", "period": "2017-12-31", "accession": "0001564590-20-005719", "fact_id": 20693544, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 618199000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459021006925/", "period": "2018-12-31", "accession": "0001564590-21-006925", "fact_id": 20700087, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 590395000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459022010381/", "period": "2019-12-31", "accession": "0001564590-22-010381", "fact_id": 20706491, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 696140000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "period": "2020-12-31", "accession": "0000950170-23-005412", "fact_id": 20712977, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1415492000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20719651, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1357399000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20726815, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 752883000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20733844, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 810073000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20740435, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 810332000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24293107, "verified": "unverified", "age_days": 299 }, { "name": "Operating income FY2021", "value": 1909326000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20859567, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 16523517000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20641854, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 1824371000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20865401, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 17071284000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20647065, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 939933000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20871125, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 9300110000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20652159, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 1041323000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20876447, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 10600515000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20657009, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 1052546000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24304576, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 11069009000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24290414, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 868494000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20956426, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 36247000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20276083, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 2129675000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20963466, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 86824000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20276084, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 1053191000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20970396, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 39314000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20276085, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 723361000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20976885, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 40466000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20276086, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 1006501000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24311168, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 53101000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 20276087, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 129990622.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-334457 (129,990,622 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/expd-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/R1.htm", "period": "2026-07-31", "accession": "0001193125-26-334457", "fact_id": 24599833, "age_days": 87, "stale": false } ] }, "lynch": { "score": 26.9, "status": "partial: 4, 6", "complete": false, "missing_tests": [ "4", "6" ], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 2, "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": 4.18, "threshold": "<= 1.0", "points": 0.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+7.9% a year", "threshold": "12% to 35% a year", "points": 13.2, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 33.0, "threshold": "<= 25", "points": 4.7, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": null, "threshold": "<= 0.5", "points": null, "max": 15, "note": "debt unknown: no debt concept reported in the last 18 months" }, { "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": null, "threshold": ">= +10%", "points": null, "max": 10, "note": "needs market cap, cash and debt" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 196.21, "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": 5.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24299226, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 4.07, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "period": "2020-12-31", "accession": "0000950170-23-005412", "fact_id": 20781931, "verified": "unverified", "age_days": 2125 } ] }, "graham_enterprising": { "score": 50.0, "status": "partial: 2", "complete": false, "missing_tests": [ "2" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 11, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.57, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": null, "max": 15, "note": "debt unknown: no debt concept reported in the last 18 months" }, { "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": "4.07 -> 5.95", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 12.04, "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": 25.74, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "total liabilities not tagged; assets minus equity used (upper bound, includes any minority interest)" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 196.21, "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": 4007021000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2026-06-30", "accession": "0001193125-26-334457", "fact_id": 24340232, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 2559438000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2026-06-30", "accession": "0001193125-26-334457", "fact_id": 24367141, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 1415492000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "period": "2021-12-31", "accession": "0000950170-24-019394", "fact_id": 20719651, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1357399000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "period": "2022-12-31", "accession": "0000950170-25-024750", "fact_id": 20726815, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 752883000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2023-12-31", "accession": "0001193125-26-071569", "fact_id": 20733844, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 810073000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20740435, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 810332000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24293107, "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/EXPD/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 5.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24299226, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 4.07, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "period": "2020-12-31", "accession": "0000950170-23-005412", "fact_id": 20781931, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 2118702000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2026-06-30", "accession": "0001193125-26-334457", "fact_id": 24499913, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 129990622.0, "kind": "current", "source": "SEC cover page 10-Q 0001193125-26-334457 (129,990,622 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/expd-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/R1.htm", "period": "2026-07-31", "accession": "0001193125-26-334457", "fact_id": 24599833, "age_days": 87, "stale": false }, { "name": "total_assets", "value": 5134910000.0, "kind": "current", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2026-06-30", "accession": "0001193125-26-334457", "fact_id": 24399277, "verified": "unverified", "age_days": 118, "stale": false } ] }, "piotroski": { "score": 66.7, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "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": 23, "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": "16.6%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "1,007M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "17.0% -> 16.6%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "1,007M vs 810M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "6", "name": "Current ratio improved", "value": "1.77 -> 1.81", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "136M -> 130M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": "9.8% -> 9.5%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "2.23 -> 2.26", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 810332000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24293107, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 4893638000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2025-12-31", "accession": "0001193125-26-334457", "fact_id": 24375921, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 1006501000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24311168, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 810332000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24293107, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 810073000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20740435, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 4893638000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2025-12-31", "accession": "0001193125-26-334457", "fact_id": 24375921, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 4754458000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 21928536, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 1006501000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24311168, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 810332000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24293107, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2025-12-31", "value": 3755622000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2025-12-31", "accession": "0001193125-26-334457", "fact_id": 24321933, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 3659775000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 21322867, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 2072807000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2025-12-31", "accession": "0001193125-26-334457", "fact_id": 24348893, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 2066473000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 21595758, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-31", "value": 129990622.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2026-07-31", "accession": "0001193125-26-334457", "fact_id": 24588511, "verified": "unverified", "age_days": 87 }, { "name": "shares_out 2025-08-04", "value": 135718520.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651525000007/", "period": "2025-08-04", "accession": "0000746515-25-000007", "fact_id": 24577589, "verified": "unverified", "age_days": 448 }, { "name": "operating_income 2025-12-31", "value": 1052546000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24304576, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 1041323000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20876447, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 11069009000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24290414, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 10600515000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20657009, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 11069009000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2025-12-31", "accession": "0001193125-26-071569", "fact_id": 24290414, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 10600515000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 20657009, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 4893638000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/", "period": "2025-12-31", "accession": "0001193125-26-334457", "fact_id": 24375921, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 4754458000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "period": "2024-12-31", "accession": "0001193125-26-071569", "fact_id": 21928536, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 348526000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651516000053/", "accession": "0000746515-16-000053" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 376888000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651517000007/", "accession": "0000746515-17-000007" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 457223000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651518000004/", "accession": "0000746515-18-000004" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 430807000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651519000004/", "accession": "0000746515-19-000004" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 489345000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459020005719/", "accession": "0001564590-20-005719" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 618199000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459021006925/", "accession": "0001564590-21-006925" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 590395000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459022010381/", "accession": "0001564590-22-010381" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 696140000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "accession": "0000950170-23-005412" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1415492000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "accession": "0000950170-24-019394" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 1357399000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "accession": "0000950170-25-024750" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 752883000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 810073000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 810332000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 1.68, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651516000053/", "accession": "0000746515-16-000053", "value_reported": 1.68, "split_factor": 1.0, "split_basis": "filed 2016-02-25" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 1.92, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651517000007/", "accession": "0000746515-17-000007", "value_reported": 1.92, "split_factor": 1.0, "split_basis": "filed 2017-02-23" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 2.4, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651518000004/", "accession": "0000746515-18-000004", "value_reported": 2.4, "split_factor": 1.0, "split_basis": "filed 2018-02-23" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 2.36, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651519000004/", "accession": "0000746515-19-000004", "value_reported": 2.36, "split_factor": 1.0, "split_basis": "filed 2019-02-22" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 2.69, "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459020005719/", "accession": "0001564590-20-005719", "value_reported": 2.69, "split_factor": 1.0, "split_basis": "filed 2020-02-21" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3.48, "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459021006925/", "accession": "0001564590-21-006925", "value_reported": 3.48, "split_factor": 1.0, "split_basis": "filed 2021-02-19" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 3.39, "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459022010381/", "accession": "0001564590-22-010381", "value_reported": 3.39, "split_factor": 1.0, "split_basis": "filed 2022-03-15" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 4.07, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "accession": "0000950170-23-005412", "value_reported": 4.07, "split_factor": 1.0, "split_basis": "filed 2023-03-01" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 8.27, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "accession": "0000950170-24-019394", "value_reported": 8.27, "split_factor": 1.0, "split_basis": "filed 2024-02-23" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 8.26, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "accession": "0000950170-25-024750", "value_reported": 8.26, "split_factor": 1.0, "split_basis": "filed 2025-02-21" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 5.01, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569", "value_reported": 5.01, "split_factor": 1.0, "split_basis": "filed 2026-02-25" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 5.72, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569", "value_reported": 5.72, "split_factor": 1.0, "split_basis": "filed 2026-02-25" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 5.95, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569", "value_reported": 5.95, "split_factor": 1.0, "split_basis": "filed 2026-02-25" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 6080257000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651516000053/", "accession": "0000746515-16-000053" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 6564721000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651517000007/", "accession": "0000746515-17-000007" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 6616632000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651518000004/", "accession": "0000746515-18-000004" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 6098037000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651518000004/", "accession": "0000746515-18-000004" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 6920948000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000074651518000004/", "accession": "0000746515-18-000004" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 8138365000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459021006925/", "accession": "0001564590-21-006925" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 7942417000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000156459022010381/", "accession": "0001564590-22-010381" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 9584393000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/", "accession": "0000950170-23-005412" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 16523517000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017024019394/", "accession": "0000950170-24-019394" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 17071284000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017025024750/", "accession": "0000950170-25-024750" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 9300110000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 10600515000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 11069009000.0, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "accession": "0001193125-26-071569" } ], "dividend_years": [ 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=0000746515", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000746515.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000746515&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000746515&type=8-K", "yahoo": "https://finance.yahoo.com/quote/EXPD", "stooq": "https://stooq.com/q/d/?s=expd.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=EXPD", "finviz": "https://finviz.com/quote.ashx?t=EXPD", "stockanalysis": "https://stockanalysis.com/stocks/expd/", "seeking_alpha": "https://seekingalpha.com/symbol/EXPD", "openinsider": "http://openinsider.com/search?q=EXPD", "google_news": "https://news.google.com/rss/search?q=EXPD+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/EXPD.json", "markdown": "https://theclaudetrader.com/s/EXPD.md", "research_packet": "https://theclaudetrader.com/r/EXPD.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/EXPD; 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": 109.76, "fv_low": 46.71, "fv_high": 173.91, "fv_gap_pct": -44.1, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-05", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 109.76452894562024, "growth_used": 0.029221442160778155, "fcf_avg": 883390666.6666666, "inputs": { "fcf": { "value": 883390666.6666666, "years": [ 2023, 2024, 2025 ], "by_year": [ 1013877000.0, 682895000.0, 953400000.0 ], "cfo": [ { "value": 1053191000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001193125-26-071569", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/" }, { "value": 723361000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001193125-26-071569", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/" }, { "value": 1006501000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001193125-26-071569", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/" } ], "capex": [ { "value": 39314000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0001193125-26-071569", "filed": "2026-02-25", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/" }, { "value": 40466000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0001193125-26-071569", "filed": "2026-02-25", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/" }, { "value": 53101000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0001193125-26-071569", "filed": "2026-02-25", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/" } ] }, "revenue_cagr_5y": { "value": 0.029221442160778155, "from": { "value": 9584393000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0000950170-23-005412", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/746515/000095017023005412/" }, "to": { "value": 11069009000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0001193125-26-071569", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/" } }, "shares": { "value": 129990622.0, "tag": "SEC cover page 10-Q 0001193125-26-334457 (129,990,622 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/expd-20260630.htm", "period_end": "2026-07-31", "accession": "0001193125-26-334457", "filed": "2026-08-05", "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/R1.htm" } } }, "earnings": { "value": 173.9050724637681, "pe_used": 29.22774327122153, "pe_raw": 29.22774327122153, "pe_basis": "SIC 47 peer median excluding itself (3 peers)", "inputs": { "eps": { "fy": 2025, "value": 5.95, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001193125-26-071569", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "value_reported": 5.95, "split_factor": 1.0 } } }, "graham": { "value": 46.712022268044954, "inputs": { "eps": { "fy": 2025, "value": 5.95, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001193125-26-071569", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526071569/", "value_reported": 5.95, "split_factor": 1.0 }, "bvps": { "value": 16.29888346868592, "equity": { "value": 2118702000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0001193125-26-334457", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/746515/000119312526334457/" }, "shares": 129990622.0 } } } }, "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" } }