{ "ticker": "ON", "name": "ON Semiconductor Corp", "legal_name": "ON SEMICONDUCTOR CORP", "cik": "0001097864", "exchange": "Nasdaq", "sic": "3674", "industry": "Semiconductors & Related Devices", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 72.25, "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": 28127771842.25, "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": 72.25, "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": 389311721.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001097864-26-000017 (389,311,721 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/on-20260703.htm", "period_end": "2026-07-29", "accession": "0001097864-26-000017", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/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": "2026-07-29", "share_count_age_days_at_price_date": 86, "warning": null, "computed": "72.25 (price 2026-10-23) / 1 x 389,311,721 (shares at 2026-07-29) = 28,127,771,842" } }, "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": 60.6, "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" ], "history_from": "2014", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 22, "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": 6.0, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 3.46, "threshold": ">= 2.0", "points": 15.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 0.71, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 15.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "10 of 10", "threshold": "10 of 10", "points": 15.0, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "0 of 20", "threshold": "20 of 20", "points": 0.0, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "cross_check": { "verified_years": [], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "0.45 -> 2.94 (+557%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 24.6, "threshold": "<= 15", "points": 0.6, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 3.90, product 95.9", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 72.25, "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": 5995400000.0, "kind": "current", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24290834, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 7281800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24340978, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "current_liabilities", "value": 2101900000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24367886, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "lt_debt", "value": 3657300000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24418041, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "equity", "value": 7218700000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24500828, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "Net income FY2016", "value": 182100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312519045025/", "period": "2016-12-31", "accession": "0001193125-19-045025", "fact_id": 20688487, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 810700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312520041751/", "period": "2017-12-31", "accession": "0001193125-20-041751", "fact_id": 20695115, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 627400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828021002219/", "period": "2018-12-31", "accession": "0001628280-21-002219", "fact_id": 20701560, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 211700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828022002416/", "period": "2019-12-31", "accession": "0001628280-22-002416", "fact_id": 20707886, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 234200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "period": "2020-12-31", "accession": "0001628280-23-002350", "fact_id": 20714314, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1009600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2021-12-31", "accession": "0001628280-24-003201", "fact_id": 20720948, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1902200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2022-12-31", "accession": "0001628280-25-004557", "fact_id": 20728051, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2183700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 20735003, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1572800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20741523, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 121000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24294117, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/ON/history?filter=div", "period": null, "verified": "unverified", "note": "XBRL dividends-per-share facts cover 0 of the 20 years" }, { "name": "EPS diluted FY2014", "value": 0.43, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312517062207/", "period": "2014-12-31", "accession": "0001193125-17-062207", "fact_id": 20759153, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 0.48, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312518051397/", "period": "2015-12-31", "accession": "0001193125-18-051397", "fact_id": 20763441, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 0.43, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312519045025/", "period": "2016-12-31", "accession": "0001193125-19-045025", "fact_id": 20767524, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 4.89, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 20799798, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 3.63, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20805653, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 0.29, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24300181, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 389311721.0, "kind": "current", "source": "SEC cover page 10-Q 0001097864-26-000017 (389,311,721 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/on-20260703.htm", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/R1.htm", "period": "2026-07-29", "accession": "0001097864-26-000017", "fact_id": 24599800, "age_days": 89, "stale": false } ] }, "magic_formula": { "score": 7.5, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-04-03", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "operating_income_q" ], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [ { "name": "Earnings yield (EBIT/EV)", "value": 2.3, "unit": "%", "rank": 173, "note": "EBIT trailing twelve months; EV = market cap + debt (4,504,900,000) - cash" }, { "name": "Return on capital (EBIT/(NWC+PPE))", "value": 8.26, "unit": "%", "rank": 184, "note": "net working capital 5,179,900,000 used as reported" }, { "name": "Combined rank", "value": 357, "of": 199 } ], "inputs": [ { "name": "operating_income", "value": 84200000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24305393, "age_days": 299 }, { "name": "operating_income_q", "value": -53400000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000014/", "period": "2026-04-03", "accession": "0001097864-26-000014", "fact_id": 23918858, "age_days": 206, "stale": true }, { "name": "operating_income_q", "value": -573700000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q1)", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000014/", "period": "2025-04-04", "accession": "0001097864-26-000014", "fact_id": 23932159, "age_days": 570 }, { "name": "operating_income_q", "value": 258600000.0, "kind": "current", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2026Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 23914833, "age_days": 115, "stale": false }, { "name": "operating_income_q", "value": 193400000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss (quarter CY2025Q2)", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-07-04", "accession": "0001097864-26-000017", "fact_id": 23927858, "age_days": 479 }, { "name": "current_assets", "value": 7281800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24340978, "age_days": 115, "stale": false }, { "name": "current_liabilities", "value": 2101900000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24367886, "age_days": 115, "stale": false }, { "name": "cash", "value": 3514500000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24534433, "age_days": 115, "stale": false }, { "name": "ppe_net", "value": 2924900000.0, "kind": "current", "source": "SEC XBRL PropertyPlantAndEquipmentNet", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24560739, "age_days": 115, "stale": false }, { "name": "debt_incl_current", "value": 4504900000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24429328, "age_days": 115, "stale": false }, { "name": "shares_out", "value": 389311721.0, "kind": "current", "source": "SEC cover page 10-Q 0001097864-26-000017 (389,311,721 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/on-20260703.htm", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/R1.htm", "period": "2026-07-29", "accession": "0001097864-26-000017", "fact_id": 24599800, "age_days": 89, "stale": false }, { "name": "Price (close)", "value": 72.25, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "note", "value": "debt = LongTermDebt (incl. current maturities)" } ] }, "momentum": { "score": 54.5, "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": 43.1, "unit": "%", "percentile": 86.9, "points": 43.4, "max": 50 }, { "name": "6 month return", "value": -26.1, "unit": "%", "percentile": 5.6, "points": 1.1, "max": 20 }, { "name": "Price / 52-week high", "value": 0.539, "points": 8.1, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 50.3, "unit": "%", "points": 1.8, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 72.25, "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": [ { "name": "excluded 2026-10-01 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 85.1, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-07-03", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 47, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "16.6% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "10 of 10", "threshold": "all years", "points": 15.0, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+13.3% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 3.5, "threshold": "<= 4", "points": 15.0, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "20.9%", "threshold": ">= 20%", "points": 10.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.88", "threshold": ">= 1.0", "points": 7.7, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "3.6%", "threshold": ">= 7%", "points": 2.4, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 72.25, "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": 627400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828021002219/", "period": "2018-12-31", "accession": "0001628280-21-002219", "fact_id": 20701560, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 3171600000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312520041751/", "period": "2018-12-31", "accession": "0001193125-20-041751", "fact_id": 22762669, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 211700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828022002416/", "period": "2019-12-31", "accession": "0001628280-22-002416", "fact_id": 20707886, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 3301700000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828021002219/", "period": "2019-12-31", "accession": "0001628280-21-002219", "fact_id": 22787648, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 234200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "period": "2020-12-31", "accession": "0001628280-23-002350", "fact_id": 20714314, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 3538500000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828022002416/", "period": "2020-12-31", "accession": "0001628280-22-002416", "fact_id": 22812327, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1009600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2021-12-31", "accession": "0001628280-24-003201", "fact_id": 20720948, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 4585400000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "period": "2021-12-31", "accession": "0001628280-23-002350", "fact_id": 22838268, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1902200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2022-12-31", "accession": "0001628280-25-004557", "fact_id": 20728051, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 6188500000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2022-12-31", "accession": "0001628280-24-003201", "fact_id": 22866403, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2183700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 20735003, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 7782600000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2023-12-31", "accession": "0001628280-25-004557", "fact_id": 22894031, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1572800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20741523, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 8796400000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 22919611, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 121000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24294117, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 7673300000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-12-31", "accession": "0001097864-26-000017", "fact_id": 24477326, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 182100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312519045025/", "period": "2016-12-31", "accession": "0001193125-19-045025", "fact_id": 20688487, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 810700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312520041751/", "period": "2017-12-31", "accession": "0001193125-20-041751", "fact_id": 20695115, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 627400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828021002219/", "period": "2018-12-31", "accession": "0001628280-21-002219", "fact_id": 20701560, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 211700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828022002416/", "period": "2019-12-31", "accession": "0001628280-22-002416", "fact_id": 20707886, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 234200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "period": "2020-12-31", "accession": "0001628280-23-002350", "fact_id": 20714314, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1009600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2021-12-31", "accession": "0001628280-24-003201", "fact_id": 20720948, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1902200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2022-12-31", "accession": "0001628280-25-004557", "fact_id": 20728051, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2183700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 20735003, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1572800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20741523, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 121000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24294117, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 4504900000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24429328, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "Operating income FY2021", "value": 1287600000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2021-12-31", "accession": "0001628280-24-003201", "fact_id": 20860644, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 6739800000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2021-12-31", "accession": "0001628280-24-003201", "fact_id": 20642371, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 2360000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2022-12-31", "accession": "0001628280-25-004557", "fact_id": 20866429, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 8326200000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2022-12-31", "accession": "0001628280-25-004557", "fact_id": 20647571, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 2538700000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 20872077, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 8253000000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 20652638, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 1767700000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20877339, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 7082300000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20657459, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 84200000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24305393, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 5995400000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24290834, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 1782000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2021-12-31", "accession": "0001628280-24-003201", "fact_id": 20957772, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 444600000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2021-12-31", "accession": "0001628280-24-003201", "fact_id": 21025779, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 2633100000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2022-12-31", "accession": "0001628280-25-004557", "fact_id": 20964751, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 1036000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2022-12-31", "accession": "0001628280-25-004557", "fact_id": 21030191, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 1977500000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 20971582, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 1539100000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 21034496, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 1906400000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20978001, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 694000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 21038615, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 1759800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24312193, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 341200000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24317698, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 389311721.0, "kind": "current", "source": "SEC cover page 10-Q 0001097864-26-000017 (389,311,721 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/on-20260703.htm", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/R1.htm", "period": "2026-07-29", "accession": "0001097864-26-000017", "fact_id": 24599800, "age_days": 89, "stale": false } ] }, "lynch": { "score": 28.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-07-03", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": null, "threshold": "<= 1.0", "points": 0.0, "max": 30, "note": "earnings not positive in both years, or growth not positive: PEG undefined" }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "-12.3% a year", "threshold": "12% to 35% a year", "points": 0.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 249.1, "threshold": "<= 25", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 0.62, "threshold": "<= 0.5", "points": 13.1, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "3 of 5", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-3.5%", "threshold": ">= +10%", "points": 6.1, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 72.25, "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": 0.29, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24300181, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 0.56, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "period": "2020-12-31", "accession": "0001628280-23-002350", "fact_id": 20783069, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 4504900000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24429328, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "equity", "value": 7218700000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24500828, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "cash", "value": 3514500000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24534433, "verified": "unverified", "age_days": 115, "stale": false } ] }, "graham_enterprising": { "score": 45.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-07-03", "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": 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": 3.46, "threshold": ">= 1.5", "points": 15.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 0.87, "threshold": "<= 1.1x", "points": 15.0, "max": 15, "unit": "x", "note": "LongTermDebt (incl. current maturities)" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "no", "threshold": "yes", "points": 0.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "0.56 -> 0.29", "threshold": "higher", "points": 0.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 3.9, "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": 27.17, "threshold": "<= 0.67", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 72.25, "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": 7281800000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24340978, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "current_liabilities", "value": 2101900000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24367886, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "debt_incl_current", "value": 4504900000.0, "kind": "current", "source": "SEC XBRL LongTermDebt", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24429328, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "Net income FY2021", "value": 1009600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "period": "2021-12-31", "accession": "0001628280-24-003201", "fact_id": 20720948, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 1902200000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "period": "2022-12-31", "accession": "0001628280-25-004557", "fact_id": 20728051, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2183700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2023-12-31", "accession": "0001097864-26-000006", "fact_id": 20735003, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 1572800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20741523, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 121000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24294117, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/ON/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 0.29, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24300181, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 0.56, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "period": "2020-12-31", "accession": "0001628280-23-002350", "fact_id": 20783069, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 7218700000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24500828, "verified": "unverified", "age_days": 115, "stale": false }, { "name": "Shares outstanding", "value": 389311721.0, "kind": "current", "source": "SEC cover page 10-Q 0001097864-26-000017 (389,311,721 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/on-20260703.htm", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/R1.htm", "period": "2026-07-29", "accession": "0001097864-26-000017", "fact_id": 24599800, "age_days": 89, "stale": false }, { "name": "liabilities", "value": 6246600000.0, "kind": "current", "source": "SEC XBRL Liabilities", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-03", "accession": "0001097864-26-000017", "fact_id": 24467046, "verified": "unverified", "age_days": 115, "stale": false } ] }, "piotroski": { "score": 44.4, "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": "1.0%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "1,760M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "11.2% -> 1.0%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "1,760M vs 121M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "23.7% -> 23.8%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "5.06 -> 4.52", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "409M -> 389M", "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": "25.0% -> 1.4%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.50 -> 0.48", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 121000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24294117, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 12524100000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-12-31", "accession": "0001097864-26-000017", "fact_id": 24376980, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 1759800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24312193, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 121000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24294117, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 1572800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20741523, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 12524100000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-12-31", "accession": "0001097864-26-000017", "fact_id": 24376980, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 14089800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 21929665, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 1759800000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24312193, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 121000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24294117, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 2980500000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-12-31", "accession": "0001097864-26-000017", "fact_id": 24410374, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 3345900000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 22085631, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 12524100000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-12-31", "accession": "0001097864-26-000017", "fact_id": 24376980, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 14089800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 21929665, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 5823100000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-12-31", "accession": "0001097864-26-000017", "fact_id": 24322746, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 6752000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 21323730, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 1287700000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-12-31", "accession": "0001097864-26-000017", "fact_id": 24349706, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 1334800000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 21596621, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-07-29", "value": 389311721.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2026-07-29", "accession": "0001097864-26-000017", "fact_id": 24589402, "verified": "unverified", "age_days": 89 }, { "name": "shares_out 2025-07-30", "value": 408973992.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786425000013/", "period": "2025-07-30", "accession": "0001097864-25-000013", "fact_id": 24578565, "verified": "unverified", "age_days": 453 }, { "name": "operating_income 2025-12-31", "value": 84200000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24305393, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 1767700000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20877339, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 5995400000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24290834, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 7082300000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20657459, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 5995400000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2025-12-31", "accession": "0001097864-26-000006", "fact_id": 24290834, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 7082300000.0, "kind": "history", "source": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 20657459, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 12524100000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/", "period": "2025-12-31", "accession": "0001097864-26-000017", "fact_id": 24376980, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 14089800000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "period": "2024-12-31", "accession": "0001097864-26-000006", "fact_id": 21929665, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 150400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312516475009/", "accession": "0001193125-16-475009" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 189700000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312517062207/", "accession": "0001193125-17-062207" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 206200000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312518051397/", "accession": "0001193125-18-051397" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 182100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312519045025/", "accession": "0001193125-19-045025" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 810700000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312520041751/", "accession": "0001193125-20-041751" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 627400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828021002219/", "accession": "0001628280-21-002219" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 211700000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828022002416/", "accession": "0001628280-22-002416" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 234200000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "accession": "0001628280-23-002350" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1009600000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "accession": "0001628280-24-003201" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 1902200000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "accession": "0001628280-25-004557" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 2183700000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 1572800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 121000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 0.33, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312516475009/", "accession": "0001193125-16-475009", "value_reported": 0.33, "split_factor": 1.0, "split_basis": null }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 0.43, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312517062207/", "accession": "0001193125-17-062207", "value_reported": 0.43, "split_factor": 1.0, "split_basis": null }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 0.48, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312518051397/", "accession": "0001193125-18-051397", "value_reported": 0.48, "split_factor": 1.0, "split_basis": null }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 0.43, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312519045025/", "accession": "0001193125-19-045025", "value_reported": 0.43, "split_factor": 1.0, "split_basis": null }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1.89, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312520041751/", "accession": "0001193125-20-041751", "value_reported": 1.89, "split_factor": 1.0, "split_basis": null }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1.44, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828021002219/", "accession": "0001628280-21-002219", "value_reported": 1.44, "split_factor": 1.0, "split_basis": null }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 0.51, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828022002416/", "accession": "0001628280-22-002416", "value_reported": 0.51, "split_factor": 1.0, "split_basis": null }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 0.56, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "accession": "0001628280-23-002350", "value_reported": 0.56, "split_factor": 1.0, "split_basis": null }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 2.27, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "accession": "0001628280-24-003201", "value_reported": 2.27, "split_factor": 1.0, "split_basis": null }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 4.25, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "accession": "0001628280-25-004557", "value_reported": 4.25, "split_factor": 1.0, "split_basis": null }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 4.89, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006", "value_reported": 4.89, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 3.63, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006", "value_reported": 3.63, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 0.29, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006", "value_reported": 0.29, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 2782700000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312516475009/", "accession": "0001193125-16-475009" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 3161800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312517062207/", "accession": "0001193125-17-062207" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 3495800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312518051397/", "accession": "0001193125-18-051397" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 3906900000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312519045025/", "accession": "0001193125-19-045025" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 5543100000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312519045025/", "accession": "0001193125-19-045025" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 5878300000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000119312519045025/", "accession": "0001193125-19-045025" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 5517900000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828022002416/", "accession": "0001628280-22-002416" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 5255000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/", "accession": "0001628280-23-002350" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 6739800000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828024003201/", "accession": "0001628280-24-003201" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 8326200000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828025004557/", "accession": "0001628280-25-004557" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 8253000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 7082300000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 5995400000.0, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "accession": "0001097864-26-000006" } ], "dividend_years": [], "insider_transactions_recent": [ { "txn_date": "2026-10-01", "insider_name": "GOPALSWAMY SUDHIR", "role": "Pres", "code": "S", "shares": 15578.0, "price": 80.0, "value": 1246240.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/1097864/000122520826008113/#live" }, { "txn_date": "2026-04-24", "insider_name": "Thad Trent", "role": "CFO", "code": "S", "shares": 30000.0, "price": 100.0, "value": 3000000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1097864/000122520826004632/" }, { "txn_date": "2026-04-23", "insider_name": "Thad Trent", "role": "CFO", "code": "S", "shares": 30000.0, "price": 93.0, "value": 2790000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1097864/000122520826004632/" }, { "txn_date": "2026-04-16", "insider_name": "Thad Trent", "role": "CFO", "code": "S", "shares": 30000.0, "price": 80.0, "value": 2400000.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1097864/000122520826004568/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001097864", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001097864.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001097864&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001097864&type=8-K", "yahoo": "https://finance.yahoo.com/quote/ON", "stooq": "https://stooq.com/q/d/?s=on.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=ON", "finviz": "https://finviz.com/quote.ashx?t=ON", "stockanalysis": "https://stockanalysis.com/stocks/on/", "seeking_alpha": "https://seekingalpha.com/symbol/ON", "openinsider": "http://openinsider.com/search?q=ON", "google_news": "https://news.google.com/rss/search?q=ON+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/ON.json", "markdown": "https://theclaudetrader.com/s/ON.md", "research_packet": "https://theclaudetrader.com/r/ON.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/ON; 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": 11.0, "fv_low": 10.15, "fv_high": 41.85, "fv_gap_pct": -84.8, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-03", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 41.84767673024101, "growth_used": 0.026713065370281175, "fcf_avg": 1023133333.3333334, "inputs": { "fcf": { "value": 1023133333.3333334, "years": [ 2023, 2024, 2025 ], "by_year": [ 438400000.0, 1212400000.0, 1418600000.0 ], "cfo": [ { "value": 1977500000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/" }, { "value": 1906400000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/" }, { "value": 1759800000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/" } ], "capex": [ { "value": 1539100000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2023-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/" }, { "value": 694000000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2024-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/" }, { "value": 341200000.0, "tag": "SEC XBRL PaymentsToAcquirePropertyPlantAndEquipment", "period_end": "2025-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/" } ] }, "revenue_cagr_5y": { "value": 0.026713065370281175, "from": { "value": 5255000000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2020-12-31", "accession": "0001628280-23-002350", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000162828023002350/" }, "to": { "value": 5995400000.0, "tag": "SEC XBRL RevenueFromContractWithCustomerExcludingAssessedTax", "period_end": "2025-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/" } }, "shares": { "value": 389311721.0, "tag": "SEC cover page 10-Q 0001097864-26-000017 (389,311,721 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/on-20260703.htm", "period_end": "2026-07-29", "accession": "0001097864-26-000017", "filed": "2026-08-03", "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/R1.htm" } } }, "earnings": { "value": 10.149999999999999, "pe_used": 35.0, "pe_raw": 43.30713107413867, "pe_basis": "SIC 36 peer median excluding itself (28 peers)", "inputs": { "eps": { "fy": 2025, "value": 0.29, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "value_reported": 0.29, "split_factor": 1.0 } } }, "graham": { "value": 10.999451145792216, "inputs": { "eps": { "fy": 2025, "value": 0.29, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001097864-26-000006", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000006/", "value_reported": 0.29, "split_factor": 1.0 }, "bvps": { "value": 18.54221080592639, "equity": { "value": 7218700000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-07-03", "accession": "0001097864-26-000017", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1097864/000109786426000017/" }, "shares": 389311721.0 } } } }, "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" } }