{ "ticker": "URI", "name": "United Rentals, Inc.", "legal_name": "UNITED RENTALS, INC.", "cik": "0001067701", "exchange": "NYSE", "sic": "7359", "industry": "Services-Equipment Rental & Leasing, Nec", "state": "DE", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 1098.88, "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": 68038900221.44001, "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": 1098.88, "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": 61916588.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0001067701-26-000034 (61,916,588 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/uri-20260930.htm", "period_end": "2026-10-19", "accession": "0001067701-26-000034", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/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": "2026-10-19", "share_count_age_days_at_price_date": 4, "warning": null, "computed": "1098.88 (price 2026-10-23) / 1 x 61,916,588 (shares at 2026-10-19) = 68,038,900,221" } }, "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": 32.2, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2014", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 4, "mismatch": 0, "unverified": 21, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 16.1, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 0.8, "threshold": ">= 2.0", "points": 0.0, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": null, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "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": "3 of 20", "threshold": "20 of 20", "points": 2.25, "max": 15, "missing_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022 ], "cross_check": { "verified_years": [ 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "5.89 -> 37.53 (+537%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 29.3, "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 7.02, product 205.5", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 1098.88, "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": 16099000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24288534, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 3985000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24339630, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "current_liabilities", "value": 5006000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24366542, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "lt_debt", "value": 13064000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24417443, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "equity", "value": 9695000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24499191, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "Net income FY2016", "value": 566000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770119000007/", "period": "2016-12-31", "accession": "0001067701-19-000007", "fact_id": 20688282, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1346000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770120000008/", "period": "2017-12-31", "accession": "0001067701-20-000008", "fact_id": 20694917, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1096000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770121000008/", "period": "2018-12-31", "accession": "0001067701-21-000008", "fact_id": 20701376, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1174000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770122000008/", "period": "2019-12-31", "accession": "0001067701-22-000008", "fact_id": 20707721, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 890000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "period": "2020-12-31", "accession": "0001067701-23-000010", "fact_id": 20714149, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1386000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2021-12-31", "accession": "0001067701-24-000007", "fact_id": 20720795, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2105000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2022-12-31", "accession": "0001067701-25-000008", "fact_id": 20727912, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2424000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20734879, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2575000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20741410, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2494000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24294006, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/URI/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 3 of 20 years)", "note": "XBRL dividends-per-share facts cover 3 of the 20 years" }, { "name": "Dividends per share FY2023 (XBRL)", "value": 5.92, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20903751, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 6.52, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20905381, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 7.16, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24309538, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 5.15, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770117000006/", "period": "2014-12-31", "accession": "0001067701-17-000006", "fact_id": 20759000, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 6.07, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770118000006/", "period": "2015-12-31", "accession": "0001067701-18-000006", "fact_id": 20763308, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 6.45, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770119000007/", "period": "2016-12-31", "accession": "0001067701-19-000007", "fact_id": 20767397, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 35.28, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20799687, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 38.69, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20805545, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 38.61, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24300078, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 61916588.0, "kind": "current", "source": "SEC cover page 10-Q 0001067701-26-000034 (61,916,588 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/uri-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/R1.htm", "period": "2026-10-19", "accession": "0001067701-26-000034", "fact_id": 24599672, "age_days": 7, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (no fresh property, plant and equipment (PropertyPlantAndEquipmentNet) reported)", "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": 63.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": 13.8, "unit": "%", "percentile": 59.3, "points": 29.6, "max": 50 }, { "name": "6 month return", "value": 11.8, "unit": "%", "percentile": 67.3, "points": 13.5, "max": 20 }, { "name": "Price / 52-week high", "value": 0.943, "points": 14.2, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 31.6, "unit": "%", "points": 5.7, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 1098.88, "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": 71.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-03-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 45, "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": "27.9% 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": "+13.9% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 4.9, "threshold": "<= 4", "points": 11.6, "max": 15, "unit": "years", "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "25.8%", "threshold": ">= 20%", "points": 10.0, "max": 10 }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.29", "threshold": ">= 1.0", "points": 0.0, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "1.0%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 1098.88, "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": 1096000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770121000008/", "period": "2018-12-31", "accession": "0001067701-21-000008", "fact_id": 20701376, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 3403000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770120000008/", "period": "2018-12-31", "accession": "0001067701-20-000008", "fact_id": 22762484, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1174000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770122000008/", "period": "2019-12-31", "accession": "0001067701-22-000008", "fact_id": 20707721, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 3830000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770121000008/", "period": "2019-12-31", "accession": "0001067701-21-000008", "fact_id": 22787474, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 890000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "period": "2020-12-31", "accession": "0001067701-23-000010", "fact_id": 20714149, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 4545000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770122000008/", "period": "2020-12-31", "accession": "0001067701-22-000008", "fact_id": 22812161, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1386000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2021-12-31", "accession": "0001067701-24-000007", "fact_id": 20720795, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 5991000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "period": "2021-12-31", "accession": "0001067701-23-000010", "fact_id": 22838116, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2105000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2022-12-31", "accession": "0001067701-25-000008", "fact_id": 20727912, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 7062000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2022-12-31", "accession": "0001067701-24-000007", "fact_id": 22866263, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2424000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20734879, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 8130000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2023-12-31", "accession": "0001067701-25-000008", "fact_id": 22893904, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2575000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20741410, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 8622000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 22919497, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2494000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24294006, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 8968000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2025-12-31", "accession": "0001067701-26-000034", "fact_id": 24477215, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 566000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770119000007/", "period": "2016-12-31", "accession": "0001067701-19-000007", "fact_id": 20688282, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": 1346000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770120000008/", "period": "2017-12-31", "accession": "0001067701-20-000008", "fact_id": 20694917, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 1096000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770121000008/", "period": "2018-12-31", "accession": "0001067701-21-000008", "fact_id": 20701376, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 1174000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770122000008/", "period": "2019-12-31", "accession": "0001067701-22-000008", "fact_id": 20707721, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 890000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "period": "2020-12-31", "accession": "0001067701-23-000010", "fact_id": 20714149, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 1386000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2021-12-31", "accession": "0001067701-24-000007", "fact_id": 20720795, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2105000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2022-12-31", "accession": "0001067701-25-000008", "fact_id": 20727912, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2424000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20734879, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2575000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20741410, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2494000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24294006, "verified": "unverified", "age_days": 299 }, { "name": "debt_incl_current", "value": 12263000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000016/", "period": "2026-03-31", "accession": "0001067701-26-000016", "fact_id": 3840487, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "Operating income FY2021", "value": 2277000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2021-12-31", "accession": "0001067701-24-000007", "fact_id": 20860512, "verified": "unverified", "age_days": 1760 }, { "name": "Revenue FY2021", "value": 9716000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2021-12-31", "accession": "0001067701-24-000007", "fact_id": 20639645, "verified": "unverified", "age_days": 1760 }, { "name": "Operating income FY2022", "value": 3232000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2022-12-31", "accession": "0001067701-25-000008", "fact_id": 20866310, "verified": "unverified", "age_days": 1395 }, { "name": "Revenue FY2022", "value": 11642000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2022-12-31", "accession": "0001067701-25-000008", "fact_id": 20644818, "verified": "unverified", "age_days": 1395 }, { "name": "Operating income FY2023", "value": 3827000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20871969, "verified": "unverified", "age_days": 1030 }, { "name": "Revenue FY2023", "value": 14332000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20649970, "verified": "unverified", "age_days": 1030 }, { "name": "Operating income FY2024", "value": 4065000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20877239, "verified": "unverified", "age_days": 664 }, { "name": "Revenue FY2024", "value": 15345000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20654943, "verified": "unverified", "age_days": 664 }, { "name": "Operating income FY2025", "value": 3973000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24305296, "verified": "unverified", "age_days": 299 }, { "name": "Revenue FY2025", "value": 16099000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24288534, "verified": "unverified", "age_days": 299 }, { "name": "Operating cash flow FY2021", "value": 3689000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2021-12-31", "accession": "0001067701-24-000007", "fact_id": 20957615, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 3198000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2021-12-31", "accession": "0001067701-24-000007", "fact_id": 20276483, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 4433000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2022-12-31", "accession": "0001067701-25-000008", "fact_id": 20964609, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 3690000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2022-12-31", "accession": "0001067701-25-000008", "fact_id": 20276484, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 4704000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20971455, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 3864000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2023-12-31", "accession": "0001067701-25-000008", "fact_id": 20276485, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 4546000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20977883, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 4130000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2024-12-31", "accession": "0001067701-25-000008", "fact_id": 20276486, "verified": "unverified", "age_days": 664 }, { "name": "Shares outstanding", "value": 61916588.0, "kind": "current", "source": "SEC cover page 10-Q 0001067701-26-000034 (61,916,588 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/uri-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/R1.htm", "period": "2026-10-19", "accession": "0001067701-26-000034", "fact_id": 24599672, "age_days": 7, "stale": false } ] }, "lynch": { "score": 72.3, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-03-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "debt_incl_current" ], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 5, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 1.1, "threshold": "<= 1.0", "points": 27.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+25.9% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 28.5, "threshold": "<= 25", "points": 7.7, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 1.26, "threshold": "<= 0.5", "points": 3.5, "max": 15, "note": "LongTermDebt (incl. current maturities)" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "4 of 5", "threshold": "5 of 5", "points": 12.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-17.8%", "threshold": ">= +10%", "points": 2.1, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 1098.88, "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": 38.61, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24300078, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 12.2, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "period": "2020-12-31", "accession": "0001067701-23-000010", "fact_id": 20782949, "verified": "unverified", "age_days": 2125 }, { "name": "debt_incl_current", "value": 12263000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000016/", "period": "2026-03-31", "accession": "0001067701-26-000016", "fact_id": 3840487, "verified": "unverified", "age_days": 209, "stale": true }, { "name": "equity", "value": 9695000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24499191, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "cash", "value": 153000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24533017, "verified": "unverified", "age_days": 26, "stale": false } ] }, "graham_enterprising": { "score": 35.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-09-30", "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": 10, "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": 0.8, "threshold": ">= 1.5", "points": 0.0, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": null, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "note": "working capital not positive" }, { "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": "12.20 -> 38.61", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 7.02, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 1098.88, "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": 3985000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24339630, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "current_liabilities", "value": 5006000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24366542, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "Net income FY2021", "value": 1386000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "period": "2021-12-31", "accession": "0001067701-24-000007", "fact_id": 20720795, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 2105000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "period": "2022-12-31", "accession": "0001067701-25-000008", "fact_id": 20727912, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 2424000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2023-12-31", "accession": "0001067701-26-000007", "fact_id": 20734879, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 2575000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20741410, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 2494000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24294006, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/URI/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 38.61, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24300078, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 12.2, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "period": "2020-12-31", "accession": "0001067701-23-000010", "fact_id": 20782949, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 9695000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-09-30", "accession": "0001067701-26-000034", "fact_id": 24499191, "verified": "unverified", "age_days": 26, "stale": false }, { "name": "Shares outstanding", "value": 61916588.0, "kind": "current", "source": "SEC cover page 10-Q 0001067701-26-000034 (61,916,588 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/uri-20260930.htm", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/R1.htm", "period": "2026-10-19", "accession": "0001067701-26-000034", "fact_id": 24599672, "age_days": 7, "stale": false } ] }, "piotroski": { "score": 55.6, "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": "8.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "5,190M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "9.1% -> 8.4%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "5,190M vs 2,494M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "43.4% -> 42.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "0.98 -> 0.94", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "64M -> 62M", "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": "26.5% -> 24.7%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.54 -> 0.54", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 2494000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24294006, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 29866000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2025-12-31", "accession": "0001067701-26-000034", "fact_id": 24376863, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 5190000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24312080, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2494000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24294006, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 2575000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20741410, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 29866000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2025-12-31", "accession": "0001067701-26-000034", "fact_id": 24376863, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 28163000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 21929545, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 5190000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24312080, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 2494000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24294006, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 12652000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2025-12-31", "accession": "0001067701-26-000034", "fact_id": 24411620, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 12228000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtAndCapitalLeaseObligations", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 22086936, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 29866000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2025-12-31", "accession": "0001067701-26-000034", "fact_id": 24376863, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 28163000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 21929545, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 3608000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2025-12-31", "accession": "0001067701-26-000034", "fact_id": 24322650, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 3249000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 21323633, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 3819000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2025-12-31", "accession": "0001067701-26-000034", "fact_id": 24349610, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 3323000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 21596525, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-10-19", "value": 61916588.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2026-10-19", "accession": "0001067701-26-000034", "fact_id": 24587465, "verified": "unverified", "age_days": 7 }, { "name": "shares_out 2025-10-20", "value": 63630147.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000039/", "period": "2025-10-20", "accession": "0001067701-25-000039", "fact_id": 24573478, "verified": "unverified", "age_days": 371 }, { "name": "operating_income 2025-12-31", "value": 3973000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24305296, "verified": "unverified", "age_days": 299 }, { "name": "operating_income 2024-12-31", "value": 4065000000.0, "kind": "history", "source": "SEC XBRL OperatingIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20877239, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 16099000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24288534, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 15345000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20654943, "verified": "unverified", "age_days": 664 }, { "name": "revenue 2025-12-31", "value": 16099000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2025-12-31", "accession": "0001067701-26-000007", "fact_id": 24288534, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 15345000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 20654943, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 29866000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/", "period": "2025-12-31", "accession": "0001067701-26-000034", "fact_id": 24376863, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 28163000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "period": "2024-12-31", "accession": "0001067701-26-000007", "fact_id": 21929545, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 387000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770116000039/", "accession": "0001067701-16-000039" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 540000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770117000006/", "accession": "0001067701-17-000006" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 585000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770118000006/", "accession": "0001067701-18-000006" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 566000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770119000007/", "accession": "0001067701-19-000007" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 1346000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770120000008/", "accession": "0001067701-20-000008" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 1096000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770121000008/", "accession": "0001067701-21-000008" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 1174000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770122000008/", "accession": "0001067701-22-000008" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 890000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "accession": "0001067701-23-000010" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 1386000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "accession": "0001067701-24-000007" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 2105000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "accession": "0001067701-25-000008" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 2424000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 2575000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 2494000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 3.64, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770116000039/", "accession": "0001067701-16-000039", "value_reported": 3.64, "split_factor": 1.0, "split_basis": null }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 5.15, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770117000006/", "accession": "0001067701-17-000006", "value_reported": 5.15, "split_factor": 1.0, "split_basis": null }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 6.07, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770118000006/", "accession": "0001067701-18-000006", "value_reported": 6.07, "split_factor": 1.0, "split_basis": null }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 6.45, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770119000007/", "accession": "0001067701-19-000007", "value_reported": 6.45, "split_factor": 1.0, "split_basis": null }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 15.73, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770120000008/", "accession": "0001067701-20-000008", "value_reported": 15.73, "split_factor": 1.0, "split_basis": null }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 13.12, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770121000008/", "accession": "0001067701-21-000008", "value_reported": 13.12, "split_factor": 1.0, "split_basis": null }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 15.11, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770122000008/", "accession": "0001067701-22-000008", "value_reported": 15.11, "split_factor": 1.0, "split_basis": null }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 12.2, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "accession": "0001067701-23-000010", "value_reported": 12.2, "split_factor": 1.0, "split_basis": null }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 19.04, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "accession": "0001067701-24-000007", "value_reported": 19.04, "split_factor": 1.0, "split_basis": null }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 29.65, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "accession": "0001067701-25-000008", "value_reported": 29.65, "split_factor": 1.0, "split_basis": null }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 35.28, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007", "value_reported": 35.28, "split_factor": 1.0, "split_basis": null }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 38.69, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007", "value_reported": 38.69, "split_factor": 1.0, "split_basis": null }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 38.61, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007", "value_reported": 38.61, "split_factor": 1.0, "split_basis": null } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 4955000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770115000006/", "accession": "0001067701-15-000006" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 5685000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770115000006/", "accession": "0001067701-15-000006" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 5817000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770118000006/", "accession": "0001067701-18-000006" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 5762000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770119000007/", "accession": "0001067701-19-000007" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 6641000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770120000008/", "accession": "0001067701-20-000008" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 8047000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770121000008/", "accession": "0001067701-21-000008" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 9351000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770122000008/", "accession": "0001067701-22-000008" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 8530000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/", "accession": "0001067701-23-000010" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 9716000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770124000007/", "accession": "0001067701-24-000007" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 11642000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/", "accession": "0001067701-25-000008" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 14332000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 15345000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 16099000000.0, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "accession": "0001067701-26-000007" } ], "dividend_years": [ 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-07-24", "insider_name": "Grace William E.", "role": "CFO", "code": "S", "shares": 1500.0, "price": 1133.15, "value": 1699725.0000000002, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1067701/000119312526316294/" }, { "txn_date": "2026-04-27", "insider_name": "PINTOFF CRAIG ADAM", "role": "officer", "code": "S", "shares": 2466.0, "price": 963.0, "value": 2374758.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1067701/000119312526182164/" }, { "txn_date": "2026-04-27", "insider_name": "Gross Joli L.", "role": "officer", "code": "S", "shares": 306.0, "price": 954.99, "value": 292226.94, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1067701/000119312526182190/" }, { "txn_date": "2026-04-24", "insider_name": "Flannery Matthew John", "role": "CEO", "code": "S", "shares": 22768.0, "price": 984.98, "value": 22426024.64, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1067701/000119312526177433/" }, { "txn_date": "2026-04-24", "insider_name": "Limoges Andrew B.", "role": "officer", "code": "S", "shares": 548.0, "price": 977.86, "value": 535867.28, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/1067701/000119312526177449/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0001067701", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001067701.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001067701&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0001067701&type=8-K", "yahoo": "https://finance.yahoo.com/quote/URI", "stooq": "https://stooq.com/q/d/?s=uri.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=URI", "finviz": "https://finviz.com/quote.ashx?t=URI", "stockanalysis": "https://stockanalysis.com/stocks/uri/", "seeking_alpha": "https://seekingalpha.com/symbol/URI", "openinsider": "http://openinsider.com/search?q=URI", "google_news": "https://news.google.com/rss/search?q=URI+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/URI.json", "markdown": "https://theclaudetrader.com/s/URI.md", "research_packet": "https://theclaudetrader.com/r/URI.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/URI; 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": 368.82, "fv_low": 258.64, "fv_high": 1167.12, "fv_gap_pct": -66.4, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-10-21", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 258.64178616306407, "growth_used": 0.1, "fcf_avg": 666333333.3333334, "inputs": { "fcf": { "value": 666333333.3333334, "years": [ 2022, 2023, 2024 ], "by_year": [ 743000000.0, 840000000.0, 416000000.0 ], "cfo": [ { "value": 4433000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2022-12-31", "accession": "0001067701-25-000008", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/" }, { "value": 4704000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0001067701-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/" }, { "value": 4546000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0001067701-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/" } ], "capex": [ { "value": 3690000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2022-12-31", "accession": "0001067701-25-000008", "filed": "2025-01-29", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/" }, { "value": 3864000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0001067701-25-000008", "filed": "2025-01-29", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/" }, { "value": 4130000000.0, "tag": "SEC XBRL PaymentsToAcquireProductiveAssets (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0001067701-25-000008", "filed": "2025-01-29", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770125000008/" } ] }, "revenue_cagr_5y": { "value": 0.13545512227945156, "from": { "value": 8530000000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0001067701-23-000010", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770123000010/" }, "to": { "value": 16099000000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0001067701-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/" } }, "shares": { "value": 61916588.0, "tag": "SEC cover page 10-Q 0001067701-26-000034 (61,916,588 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/uri-20260930.htm", "period_end": "2026-10-19", "accession": "0001067701-26-000034", "filed": "2026-10-21", "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/R1.htm" } } }, "earnings": { "value": 1167.118333333333, "pe_used": 30.228395061728392, "pe_raw": 30.228395061728392, "pe_basis": "SIC 73 peer median excluding itself (47 peers)", "inputs": { "eps": { "fy": 2025, "value": 38.61, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001067701-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "value_reported": 38.61, "split_factor": 1.0 } } }, "graham": { "value": 368.8175330570714, "inputs": { "eps": { "fy": 2025, "value": 38.61, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0001067701-26-000007", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000007/", "value_reported": 38.61, "split_factor": 1.0 }, "bvps": { "value": 156.58162558957545, "equity": { "value": 9695000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-09-30", "accession": "0001067701-26-000034", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/1067701/000106770126000034/" }, "shares": 61916588.0 } } } }, "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" } }