{"schemaVersion":1,"title":"Intercontinental Exchange Cash flow","path":"/stock/ice/cash-flow","topic":"cash-flow","company":{"symbol":"ice","name":"Intercontinental Exchange","exchange":"NYSE","currency":"USD","aliases":[]},"retrievedAt":"2026-09-28T18:23:16.063Z","periodBasis":"fiscal","options":{"range":"5Y","deductSbc":false,"limit":200,"offset":0,"frequency":"quarterly","wacc":7.7},"definitions":[{"label":"Operating cash flow","unit":"USD_millions","group":"cash-flow","formula":"Reported net cash provided by or used in operating activities.","id":"ocf"},{"label":"Capital expenditures","unit":"USD_millions","group":"cash-flow","formula":"Reported cash capital investment. Uses purchases of property, plant and equipment where disclosed; otherwise purchases of productive assets, which can also include software and intangibles. Excludes acquisitions and noncash lease additions.","id":"capex"},{"label":"Free cash flow","unit":"USD_millions","group":"cash-flow","formula":"Operating cash flow − reported cash capital investment. PPE purchases are preferred; the productive-assets fallback also includes software and intangibles. Reflects the SBC option and can differ from issuer-defined FCF.","id":"fcf"},{"label":"Stock-based compensation","unit":"USD_millions","group":"cash-flow","formula":"Reported share-based compensation addback in the cash-flow statement. Missing disclosure is not treated as zero.","id":"sbc"},{"label":"SBC / free cash flow","unit":"percent","group":"cash-flow","formula":"Reported share-based compensation / (operating cash flow − cash capital investment) × 100, for the same fiscal period. Always uses FCF before SBC deduction. Zero or negative FCF is undefined; values above 100% are retained.","basis":"FCF before SBC deduction","id":"sbc_fcf"},{"label":"SBC / operating cash flow","unit":"percent","group":"cash-flow","formula":"Reported share-based compensation / reported operating cash flow × 100, for the same fiscal period. Zero or negative operating cash flow is undefined. Unaffected by the SBC deduction scenario.","id":"sbc_ocf"},{"label":"Software & intangible investment","unit":"USD_millions","group":"cash-flow","formula":"Separately tagged payments for capitalized software under US GAAP, or purchases of intangible assets under IFRS. This optional disclosure is not inferred from total capex or deducted a second time from FCF.","id":"software_capex"},{"label":"Diluted EPS","unit":"USD_per_share","group":"cash-flow","formula":"Reported diluted earnings per share, normalized for recorded subsequent stock splits. Quarterly EPS is never subtracted from annual or YTD EPS.","id":"eps"}],"latest":{"period":"2026-Q2","start":"2026-04-01","end":"2026-06-30","fiscal":true,"ttm":true,"priceDate":"2026-06-30","values":{"ocf":1998,"capex":144,"fcf":1854,"sbc":67,"sbc_fcf":3.6138079827400214,"sbc_ocf":3.3533533533533535,"software_capex":118,"eps":1.69},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},"rows":[{"period":"2026-Q2","start":"2026-04-01","end":"2026-06-30","fiscal":true,"ttm":true,"priceDate":"2026-06-30","values":{"ocf":1998,"capex":144,"fcf":1854,"sbc":67,"sbc_fcf":3.6138079827400214,"sbc_ocf":3.3533533533533535,"software_capex":118,"eps":1.69},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2026-Q1","start":"2026-01-01","end":"2026-03-31","fiscal":true,"ttm":true,"priceDate":"2026-03-31","values":{"ocf":1326,"capex":64,"fcf":1262,"sbc":78,"sbc_fcf":6.180665610142631,"sbc_ocf":5.88235294117647,"software_capex":112,"eps":2.48},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q4","start":"2025-10-01","end":"2025-12-31","fiscal":true,"ttm":true,"priceDate":"2025-12-31","values":{"ocf":1275,"capex":166,"fcf":1109,"sbc":225,"sbc_fcf":20.28854824165915,"sbc_ocf":17.647058823529413,"software_capex":100,"eps":null},"issues":{"eps":"The reported inputs required for this metric are unavailable in the extracted statements for this period."},"issueCodes":{"eps":"missing_inputs","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q3","start":"2025-07-01","end":"2025-09-30","fiscal":true,"ttm":true,"priceDate":"2025-09-30","values":{"ocf":915,"capex":62,"fcf":853,"sbc":4,"sbc_fcf":0.4689331770222743,"sbc_ocf":0.4371584699453552,"software_capex":107,"eps":1.42},"issues":{},"issueCodes":{"gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q2","start":"2025-04-01","end":"2025-06-30","fiscal":true,"ttm":true,"priceDate":"2025-06-30","values":{"ocf":1506,"capex":60,"fcf":1446,"sbc":4,"sbc_fcf":0.2766251728907331,"sbc_ocf":0.2656042496679947,"software_capex":107,"eps":1.48},"issues":{},"issueCodes":{"gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2025-Q1","start":"2025-01-01","end":"2025-03-31","fiscal":true,"ttm":true,"priceDate":"2025-03-31","values":{"ocf":966,"capex":85,"fcf":881,"sbc":5,"sbc_fcf":0.5675368898978433,"sbc_ocf":0.5175983436853002,"software_capex":104,"eps":1.38},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q4","start":"2024-10-01","end":"2024-12-31","fiscal":true,"ttm":true,"priceDate":"2024-12-31","values":{"ocf":1506,"capex":194,"fcf":1312,"sbc":60,"sbc_fcf":4.573170731707317,"sbc_ocf":3.9840637450199203,"software_capex":82,"eps":null},"issues":{"eps":"The reported inputs required for this metric are unavailable in the extracted statements for this period."},"issueCodes":{"eps":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q3","start":"2024-07-01","end":"2024-09-30","fiscal":true,"ttm":true,"priceDate":"2024-09-30","values":{"ocf":898,"capex":79,"fcf":819,"sbc":57,"sbc_fcf":6.95970695970696,"sbc_ocf":6.347438752783964,"software_capex":87,"eps":1.14},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q2","start":"2024-04-01","end":"2024-06-30","fiscal":true,"ttm":true,"priceDate":"2024-06-28","values":{"ocf":1196,"capex":75,"fcf":1121,"sbc":57,"sbc_fcf":5.084745762711865,"sbc_ocf":4.765886287625419,"software_capex":90,"eps":1.1},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2024-Q1","start":"2024-01-01","end":"2024-03-31","fiscal":true,"ttm":true,"priceDate":"2024-03-28","values":{"ocf":1009,"capex":58,"fcf":951,"sbc":57,"sbc_fcf":5.993690851735016,"sbc_ocf":5.649157581764123,"software_capex":87,"eps":1.33},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q4","start":"2023-10-01","end":"2023-12-31","fiscal":true,"ttm":true,"priceDate":"2023-12-29","values":{"ocf":969,"capex":86,"fcf":883,"sbc":93,"sbc_fcf":10.532276330690827,"sbc_ocf":9.597523219814242,"software_capex":77,"eps":null},"issues":{"eps":"The reported inputs required for this metric are unavailable in the extracted statements for this period."},"issueCodes":{"pfcf_growth":"nonpositive_denominator","eps":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q3","start":"2023-07-01","end":"2023-09-30","fiscal":true,"ttm":true,"priceDate":"2023-09-29","values":{"ocf":768,"capex":43,"fcf":725,"sbc":79,"sbc_fcf":10.896551724137932,"sbc_ocf":10.286458333333332,"software_capex":80,"eps":0.96},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q2","start":"2023-04-01","end":"2023-06-30","fiscal":true,"ttm":true,"priceDate":"2023-06-30","values":{"ocf":1152,"capex":40,"fcf":1112,"sbc":45,"sbc_fcf":4.046762589928058,"sbc_ocf":3.90625,"software_capex":78,"eps":1.42},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2023-Q1","start":"2023-01-01","end":"2023-03-31","fiscal":true,"ttm":true,"priceDate":"2023-03-31","values":{"ocf":653,"capex":21,"fcf":632,"sbc":40,"sbc_fcf":6.329113924050633,"sbc_ocf":6.1255742725880555,"software_capex":64,"eps":1.17},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q4","start":"2022-10-01","end":"2022-12-31","fiscal":true,"ttm":true,"priceDate":"2022-12-30","values":{"ocf":1092,"capex":100,"fcf":992,"sbc":39,"sbc_fcf":3.931451612903226,"sbc_ocf":3.571428571428571,"software_capex":57,"eps":null},"issues":{"eps":"The reported inputs required for this metric are unavailable in the extracted statements for this period."},"issueCodes":{"peg":"nonpositive_denominator","eps":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q3","start":"2022-07-01","end":"2022-09-30","fiscal":true,"ttm":true,"priceDate":"2022-09-30","values":{"ocf":737,"capex":55,"fcf":682,"sbc":40,"sbc_fcf":5.865102639296188,"sbc_ocf":5.4274084124830395,"software_capex":66,"eps":-0.34},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q2","start":"2022-04-01","end":"2022-06-30","fiscal":true,"ttm":true,"priceDate":"2022-06-30","values":{"ocf":969,"capex":34,"fcf":935,"sbc":38,"sbc_fcf":4.064171122994653,"sbc_ocf":3.9215686274509802,"software_capex":67,"eps":0.99},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2022-Q1","start":"2022-01-01","end":"2022-03-31","fiscal":true,"ttm":true,"priceDate":"2022-03-31","values":{"ocf":756,"capex":36,"fcf":720,"sbc":38,"sbc_fcf":5.277777777777778,"sbc_ocf":5.026455026455026,"software_capex":67,"eps":1.16},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q4","start":"2021-10-01","end":"2021-12-31","fiscal":true,"ttm":true,"priceDate":"2021-12-31","values":{"ocf":993,"capex":62,"fcf":931,"sbc":76,"sbc_fcf":8.16326530612245,"sbc_ocf":7.653575025176234,"software_capex":62,"eps":null},"issues":{"eps":"The reported inputs required for this metric are unavailable in the extracted statements for this period."},"issueCodes":{"eps":"missing_inputs","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q3","start":"2021-07-01","end":"2021-09-30","fiscal":true,"ttm":true,"priceDate":"2021-09-30","values":{"ocf":523,"capex":22,"fcf":501,"sbc":39,"sbc_fcf":7.784431137724551,"sbc_ocf":7.45697896749522,"software_capex":66,"eps":1.12},"issues":{},"issueCodes":{"gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q2","start":"2021-04-01","end":"2021-06-30","fiscal":true,"ttm":true,"priceDate":"2021-06-30","values":{"ocf":873,"capex":55,"fcf":818,"sbc":37,"sbc_fcf":4.52322738386308,"sbc_ocf":4.238258877434135,"software_capex":69,"eps":2.22},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2021-Q1","start":"2021-01-01","end":"2021-03-31","fiscal":true,"ttm":true,"priceDate":"2021-03-31","values":{"ocf":734,"capex":40,"fcf":694,"sbc":36,"sbc_fcf":5.187319884726225,"sbc_ocf":4.904632152588556,"software_capex":76,"eps":1.14},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q4","start":"2020-10-01","end":"2020-12-31","fiscal":true,"ttm":true,"priceDate":"2020-12-31","values":{"ocf":1066,"capex":93,"fcf":973,"sbc":34,"sbc_fcf":3.494347379239465,"sbc_ocf":3.189493433395872,"software_capex":49,"eps":0.93},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q3","start":"2020-07-01","end":"2020-09-30","fiscal":true,"ttm":true,"priceDate":"2020-09-30","values":{"ocf":437,"capex":66,"fcf":371,"sbc":32,"sbc_fcf":8.62533692722372,"sbc_ocf":7.322654462242563,"software_capex":58,"eps":0.71},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","pfcf_growth":"nonpositive_denominator"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q2","start":"2020-04-01","end":"2020-06-30","fiscal":true,"ttm":true,"priceDate":"2020-06-30","values":{"ocf":858,"capex":33,"fcf":825,"sbc":32,"sbc_fcf":3.878787878787879,"sbc_ocf":3.7296037296037294,"software_capex":52,"eps":0.95},"issues":{},"issueCodes":{"gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2020-Q1","start":"2020-01-01","end":"2020-03-31","fiscal":true,"ttm":true,"priceDate":"2020-03-31","values":{"ocf":520,"capex":15,"fcf":505,"sbc":41,"sbc_fcf":8.118811881188119,"sbc_ocf":7.884615384615384,"software_capex":44,"eps":1.17},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q4","start":"2019-10-01","end":"2019-12-31","fiscal":true,"ttm":true,"priceDate":"2019-12-31","values":{"ocf":777,"capex":66,"fcf":711,"sbc":39,"sbc_fcf":5.485232067510549,"sbc_ocf":5.019305019305019,"software_capex":36,"eps":0.8},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q3","start":"2019-07-01","end":"2019-09-30","fiscal":true,"ttm":true,"priceDate":"2019-09-30","values":{"ocf":500,"capex":30,"fcf":470,"sbc":36,"sbc_fcf":7.659574468085106,"sbc_ocf":7.199999999999999,"software_capex":39,"eps":0.94},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q2","start":"2019-04-01","end":"2019-06-30","fiscal":true,"ttm":true,"priceDate":"2019-06-28","values":{"ocf":728,"capex":31,"fcf":697,"sbc":35,"sbc_fcf":5.0215208034433285,"sbc_ocf":4.807692307692308,"software_capex":38,"eps":0.84},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2019-Q1","start":"2019-01-01","end":"2019-03-31","fiscal":true,"ttm":true,"priceDate":"2019-03-29","values":{"ocf":654,"capex":26,"fcf":628,"sbc":29,"sbc_fcf":4.617834394904459,"sbc_ocf":4.434250764525994,"software_capex":39,"eps":0.85},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q4","start":"2018-10-01","end":"2018-12-31","fiscal":true,"ttm":true,"priceDate":"2018-12-31","values":{"ocf":798,"capex":85,"fcf":713,"sbc":37,"sbc_fcf":5.189340813464235,"sbc_ocf":4.636591478696742,"software_capex":34,"eps":1.07},"issues":{},"issueCodes":{"peg":"nonpositive_denominator","gross_margin":"missing_inputs","roiic":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q3","start":"2018-07-01","end":"2018-09-30","fiscal":true,"ttm":true,"priceDate":"2018-09-28","values":{"ocf":499,"capex":16,"fcf":483,"sbc":32,"sbc_fcf":6.625258799171843,"sbc_ocf":6.4128256513026045,"software_capex":37,"eps":0.79},"issues":{},"issueCodes":{"ps":"missing_inputs","ev_sales":"missing_inputs","gross_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q2","start":"2018-04-01","end":"2018-06-30","fiscal":true,"ttm":true,"priceDate":"2018-06-29","values":{"ocf":663,"capex":19,"fcf":644,"sbc":32,"sbc_fcf":4.968944099378882,"sbc_ocf":4.826546003016592,"software_capex":38,"eps":0.78},"issues":{},"issueCodes":{"ps":"missing_inputs","ev_sales":"missing_inputs","gross_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2018-Q1","start":"2018-01-01","end":"2018-03-31","fiscal":true,"ttm":true,"priceDate":"2018-03-29","values":{"ocf":573,"capex":14,"fcf":559,"sbc":29,"sbc_fcf":5.18783542039356,"sbc_ocf":5.06108202443281,"software_capex":37,"eps":0.79},"issues":{},"issueCodes":{"ps":"missing_inputs","pfcf_growth":"nonpositive_denominator","ev_sales":"missing_inputs","gross_margin":"missing_inputs","roic":"tax_rate_undefined","roiic":"tax_rate_undefined","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q4","start":"2017-10-01","end":"2017-12-31","fiscal":true,"ttm":true,"priceDate":"2017-12-29","values":{"ocf":675,"capex":84,"fcf":591,"sbc":33,"sbc_fcf":5.583756345177665,"sbc_ocf":4.888888888888889,"software_capex":33,"eps":2.08},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","gross_margin":"missing_inputs","operating_margin":"missing_inputs","net_margin":"missing_inputs","ebitda_margin":"missing_inputs","ocf_margin":"missing_inputs","fcf_margin":"missing_inputs","capex_intensity":"missing_inputs","sbc_revenue":"missing_inputs","roic":"tax_rate_undefined","roiic":"capital_not_increased","roic_wacc":"tax_rate_undefined"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q3","start":"2017-07-01","end":"2017-09-30","fiscal":true,"ttm":true,"priceDate":"2017-09-29","values":{"ocf":312,"capex":55,"fcf":257,"sbc":34,"sbc_fcf":13.229571984435799,"sbc_ocf":10.897435897435898,"software_capex":35,"eps":0.62},"issues":{},"issueCodes":{"gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q2","start":"2017-04-01","end":"2017-06-30","fiscal":true,"ttm":true,"priceDate":"2017-06-30","values":{"ocf":487,"capex":49,"fcf":438,"sbc":34,"sbc_fcf":7.76255707762557,"sbc_ocf":6.981519507186857,"software_capex":35,"eps":0.7},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2017-Q1","start":"2017-01-01","end":"2017-03-31","fiscal":true,"ttm":true,"priceDate":"2017-03-31","values":{"ocf":611,"capex":32,"fcf":579,"sbc":34,"sbc_fcf":5.872193436960276,"sbc_ocf":5.564648117839607,"software_capex":34,"eps":0.84},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q4","start":"2016-10-01","end":"2016-12-31","fiscal":true,"ttm":true,"priceDate":"2016-12-30","values":{"ocf":641,"capex":84,"fcf":557,"sbc":34,"sbc_fcf":6.104129263913824,"sbc_ocf":5.30421216848674,"software_capex":27,"eps":0.59},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q3","start":"2016-07-01","end":"2016-09-30","fiscal":true,"ttm":true,"priceDate":"2016-09-30","values":{"ocf":405,"capex":70,"fcf":335,"sbc":30,"sbc_fcf":8.955223880597014,"sbc_ocf":7.4074074074074066,"software_capex":27,"eps":0.572},"issues":{},"issueCodes":{"gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q2","start":"2016-04-01","end":"2016-06-30","fiscal":true,"ttm":true,"priceDate":"2016-06-30","values":{"ocf":506,"capex":65,"fcf":441,"sbc":31,"sbc_fcf":7.029478458049887,"sbc_ocf":6.126482213438735,"software_capex":36,"eps":24000000},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","fcf_yield":"missing_inputs","earnings_yield":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2016-Q1","start":"2016-01-01","end":"2016-03-31","fiscal":true,"ttm":true,"priceDate":"2016-03-31","values":{"ocf":597,"capex":31,"fcf":566,"sbc":29,"sbc_fcf":5.123674911660777,"sbc_ocf":4.857621440536013,"software_capex":25,"eps":24000000},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","fcf_yield":"missing_inputs","earnings_yield":"missing_inputs","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q4","start":"2015-10-01","end":"2015-12-31","fiscal":true,"ttm":true,"priceDate":"2015-12-31","values":{"ocf":421,"capex":65,"fcf":356,"sbc":32,"sbc_fcf":8.98876404494382,"sbc_ocf":7.600950118764846,"software_capex":20,"eps":660000},"issues":{},"issueCodes":{"pfcf_growth":"nonpositive_denominator","gross_margin":"missing_inputs"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q3","start":"2015-07-01","end":"2015-09-30","fiscal":true,"ttm":true,"priceDate":"2015-09-30","values":{"ocf":120,"capex":33,"fcf":87,"sbc":32,"sbc_fcf":36.7816091954023,"sbc_ocf":26.666666666666668,"software_capex":23,"eps":0.5519999999999999},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q2","start":"2015-04-01","end":"2015-06-30","fiscal":true,"ttm":true,"priceDate":"2015-06-30","values":{"ocf":305,"capex":53,"fcf":252,"sbc":23,"sbc_fcf":9.126984126984127,"sbc_ocf":7.540983606557377,"software_capex":23,"eps":0.508},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2015-Q1","start":"2015-01-01","end":"2015-03-31","fiscal":true,"ttm":true,"priceDate":"2015-03-31","values":{"ocf":465,"capex":39,"fcf":426,"sbc":24,"sbc_fcf":5.633802816901409,"sbc_ocf":5.161290322580645,"software_capex":21,"eps":0.5599999999999999},"issues":{},"issueCodes":{"peg":"missing_inputs","pfcf_growth":"missing_inputs","gross_margin":"missing_inputs","roiic":"capital_not_increased"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q4","start":"2014-10-01","end":"2014-12-31","fiscal":true,"ttm":true,"priceDate":"2014-12-31","values":{"ocf":541,"capex":67,"fcf":474,"sbc":24,"sbc_fcf":5.063291139240507,"sbc_ocf":4.436229205175601,"software_capex":22,"eps":508000},"issues":{},"issueCodes":{"peg":"missing_comparison","pfcf_growth":"missing_comparison","gross_margin":"missing_inputs","roic":"missing_comparison","roce":"missing_comparison","roiic":"missing_comparison","roe":"missing_comparison","roa":"missing_comparison","roic_wacc":"missing_comparison","dilution":"missing_comparison"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q3","start":"2014-07-01","end":"2014-09-30","fiscal":true,"ttm":false,"priceDate":"2014-09-30","values":{"ocf":86,"capex":47,"fcf":39,"sbc":24,"sbc_fcf":61.53846153846154,"sbc_ocf":27.906976744186046,"software_capex":16,"eps":0.36},"issues":{},"issueCodes":{"pe":"incomplete_ttm","peg":"incomplete_ttm","ps":"incomplete_ttm","pfcf":"incomplete_ttm","pfcf_growth":"incomplete_ttm","pocf":"incomplete_ttm","fcf_yield":"incomplete_ttm","earnings_yield":"incomplete_ttm","ev_sales":"incomplete_ttm","ev_ebitda":"incomplete_ttm","gross_margin":"missing_inputs","roic":"incomplete_ttm","roce":"incomplete_ttm","roiic":"incomplete_ttm","roe":"incomplete_ttm","roa":"incomplete_ttm","roic_wacc":"incomplete_ttm","net_debt_ebitda":"incomplete_ttm","debt_fcf":"incomplete_ttm","interest_coverage":"incomplete_ttm","dilution":"missing_comparison"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q2","start":"2014-04-01","end":"2014-06-30","fiscal":true,"ttm":false,"priceDate":"2014-06-30","values":{"ocf":317,"capex":27,"fcf":290,"sbc":27,"sbc_fcf":9.310344827586208,"sbc_ocf":8.517350157728707,"software_capex":20,"eps":0.39},"issues":{},"issueCodes":{"pe":"incomplete_ttm","peg":"incomplete_ttm","ps":"incomplete_ttm","pfcf":"incomplete_ttm","pfcf_growth":"incomplete_ttm","pocf":"incomplete_ttm","fcf_yield":"incomplete_ttm","earnings_yield":"incomplete_ttm","ev_sales":"incomplete_ttm","ev_ebitda":"incomplete_ttm","gross_margin":"missing_inputs","roic":"incomplete_ttm","roce":"incomplete_ttm","roiic":"incomplete_ttm","roe":"incomplete_ttm","roa":"incomplete_ttm","roic_wacc":"incomplete_ttm","net_debt_ebitda":"incomplete_ttm","debt_fcf":"incomplete_ttm","interest_coverage":"incomplete_ttm","dilution":"missing_comparison"},"growthRates":{},"availableAfter":{}},{"period":"2014-Q1","start":"2014-01-01","end":"2014-03-31","fiscal":true,"ttm":false,"priceDate":"2014-03-31","values":{"ocf":519,"capex":31,"fcf":488,"sbc":22,"sbc_fcf":4.508196721311475,"sbc_ocf":4.238921001926782,"software_capex":20,"eps":0.454},"issues":{},"issueCodes":{"pe":"incomplete_ttm","peg":"incomplete_ttm","ps":"incomplete_ttm","pfcf":"incomplete_ttm","pfcf_growth":"incomplete_ttm","pocf":"incomplete_ttm","fcf_yield":"incomplete_ttm","earnings_yield":"incomplete_ttm","ev_sales":"incomplete_ttm","ev_ebitda":"incomplete_ttm","gross_margin":"missing_inputs","roic":"incomplete_ttm","roce":"incomplete_ttm","roiic":"incomplete_ttm","roe":"incomplete_ttm","roa":"incomplete_ttm","roic_wacc":"incomplete_ttm","net_debt_ebitda":"incomplete_ttm","debt_fcf":"incomplete_ttm","interest_coverage":"incomplete_ttm","dilution":"missing_comparison"},"growthRates":{},"availableAfter":{}}],"capitalAllocation":{"amountUnit":"USD_millions","percentageUnit":"percent","formula":"Each reported nonnegative cash use / sum of available tracked nonnegative cash uses × 100. Missing categories are omitted, never set to zero. This is the composition of tracked uses, not a complete cash-flow reconciliation or a percentage of OCF. SBC is noncash and excluded. Negative amounts are excluded as reversals or net receipts; they are not converted to spending.","definitions":[{"id":"capex","label":"Capex","scope":"Reported cash capital investment, preferring PPE purchases. Productive-assets disclosures can also include software and intangibles."},{"id":"acquisitions","label":"Acquisitions","scope":"Cash paid to acquire businesses, net of cash acquired. Excludes purchases of financial investments."},{"id":"buybacks","label":"Buybacks","scope":"Reported cash payments to repurchase common stock. Separately disclosed employee-tax settlements are not added."},{"id":"dividends","label":"Dividends","scope":"Reported cash dividend payments, preferring the aggregate over the common-stock alternative. Includes dividend equivalents when part of that reported concept."},{"id":"debt_repayments","label":"Debt repayments","scope":"Reported gross debt repayments, preferring an aggregate over long-term or convertible-debt components. These alternatives are never added. The selected concept defines the scope; net debt proceeds and lease payments are excluded."}],"latest":{"period":"2026-Q2","start":"2026-04-01","end":"2026-06-30","amounts":{"capex":144,"acquisitions":0,"buybacks":651,"dividends":294,"debt_repayments":null},"percentages":{"capex":13.223140495867769,"acquisitions":0,"buybacks":59.77961432506888,"dividends":26.997245179063363,"debt_repayments":null},"total":1089,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":144,"method":"difference","facts":[1573,1543]},"acquisitions":{"value":0,"method":"difference","facts":[1923,1921]},"buybacks":{"value":651,"method":"difference","facts":[1579,1549]},"dividends":{"value":294,"method":"reported","facts":[1922]},"debt_repayments":null}},"rows":[{"period":"2026-Q2","start":"2026-04-01","end":"2026-06-30","amounts":{"capex":144,"acquisitions":0,"buybacks":651,"dividends":294,"debt_repayments":null},"percentages":{"capex":13.223140495867769,"acquisitions":0,"buybacks":59.77961432506888,"dividends":26.997245179063363,"debt_repayments":null},"total":1089,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":144,"method":"difference","facts":[1573,1543]},"acquisitions":{"value":0,"method":"difference","facts":[1923,1921]},"buybacks":{"value":651,"method":"difference","facts":[1579,1549]},"dividends":{"value":294,"method":"reported","facts":[1922]},"debt_repayments":null}},{"period":"2026-Q1","start":"2026-01-01","end":"2026-03-31","amounts":{"capex":64,"acquisitions":0,"buybacks":551,"dividends":297,"debt_repayments":null},"percentages":{"capex":7.017543859649122,"acquisitions":0,"buybacks":60.416666666666664,"dividends":32.56578947368421,"debt_repayments":null},"total":912,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":64,"method":"reported","facts":[1543]},"acquisitions":{"value":0,"method":"reported","facts":[1921]},"buybacks":{"value":551,"method":"reported","facts":[1549]},"dividends":{"value":297,"method":"reported","facts":[1920]},"debt_repayments":null}},{"period":"2025-Q4","start":"2025-10-01","end":"2025-12-31","amounts":{"capex":166,"acquisitions":0,"buybacks":400,"dividends":274,"debt_repayments":1250},"percentages":{"capex":7.942583732057416,"acquisitions":0,"buybacks":19.138755980861244,"dividends":13.110047846889952,"debt_repayments":59.80861244019139},"total":2090,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":166,"method":"difference","facts":[1509,1473]},"acquisitions":{"value":0,"method":"difference","facts":[1919,1916]},"buybacks":{"value":400,"method":"difference","facts":[1518,1479]},"dividends":{"value":274,"method":"difference","facts":[1917,1918]},"debt_repayments":{"value":1250,"method":"difference","facts":[1975,1974]}}},{"period":"2025-Q3","start":"2025-07-01","end":"2025-09-30","amounts":{"capex":62,"acquisitions":6,"buybacks":398,"dividends":276,"debt_repayments":0},"percentages":{"capex":8.355795148247978,"acquisitions":0.8086253369272237,"buybacks":53.63881401617251,"dividends":37.19676549865229,"debt_repayments":0},"total":742,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":62,"method":"difference","facts":[1473,1443]},"acquisitions":{"value":6,"method":"difference","facts":[1916,1914]},"buybacks":{"value":398,"method":"difference","facts":[1479,1449]},"dividends":{"value":276,"method":"reported","facts":[1915]},"debt_repayments":{"value":0,"method":"difference","facts":[1974,1973]}}},{"period":"2025-Q2","start":"2025-04-01","end":"2025-06-30","amounts":{"capex":60,"acquisitions":2,"buybacks":255,"dividends":277,"debt_repayments":1250},"percentages":{"capex":3.2537960954446854,"acquisitions":0.10845986984815618,"buybacks":13.828633405639914,"dividends":15.02169197396963,"debt_repayments":67.78741865509761},"total":1844,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":60,"method":"difference","facts":[1443,1413]},"acquisitions":{"value":2,"method":"difference","facts":[1914,1912]},"buybacks":{"value":255,"method":"difference","facts":[1449,1419]},"dividends":{"value":277,"method":"reported","facts":[1913]},"debt_repayments":{"value":1250,"method":"difference","facts":[1973,1972]}}},{"period":"2025-Q1","start":"2025-01-01","end":"2025-03-31","amounts":{"capex":85,"acquisitions":11,"buybacks":241,"dividends":278,"debt_repayments":0},"percentages":{"capex":13.821138211382115,"acquisitions":1.788617886178862,"buybacks":39.1869918699187,"dividends":45.203252032520325,"debt_repayments":0},"total":615,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":85,"method":"reported","facts":[1413]},"acquisitions":{"value":11,"method":"reported","facts":[1912]},"buybacks":{"value":241,"method":"reported","facts":[1419]},"dividends":{"value":278,"method":"reported","facts":[1911]},"debt_repayments":{"value":0,"method":"reported","facts":[1972]}}},{"period":"2024-Q4","start":"2024-10-01","end":"2024-12-31","amounts":{"capex":194,"acquisitions":30,"buybacks":0,"dividends":259,"debt_repayments":0},"percentages":{"capex":40.165631469979296,"acquisitions":6.211180124223603,"buybacks":0,"dividends":53.62318840579711,"debt_repayments":0},"total":483,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":194,"method":"difference","facts":[1379,1343]},"acquisitions":{"value":30,"method":"difference","facts":[1910,1907]},"buybacks":{"value":0,"method":"difference","facts":[1388,1349]},"dividends":{"value":259,"method":"difference","facts":[1908,1909]},"debt_repayments":{"value":0,"method":"difference","facts":[1971,1970]}}},{"period":"2024-Q3","start":"2024-07-01","end":"2024-09-30","amounts":{"capex":79,"acquisitions":0,"buybacks":0,"dividends":261,"debt_repayments":0},"percentages":{"capex":23.235294117647058,"acquisitions":0,"buybacks":0,"dividends":76.76470588235294,"debt_repayments":0},"total":340,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":79,"method":"difference","facts":[1343,1313]},"acquisitions":{"value":0,"method":"difference","facts":[1907,1905]},"buybacks":{"value":0,"method":"difference","facts":[1349,1319]},"dividends":{"value":261,"method":"reported","facts":[1906]},"debt_repayments":{"value":0,"method":"difference","facts":[1970,1969]}}},{"period":"2024-Q2","start":"2024-04-01","end":"2024-06-30","amounts":{"capex":75,"acquisitions":8,"buybacks":0,"dividends":261,"debt_repayments":1000},"percentages":{"capex":5.580357142857143,"acquisitions":0.5952380952380952,"buybacks":0,"dividends":19.419642857142858,"debt_repayments":74.40476190476191},"total":1344,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":75,"method":"difference","facts":[1313,1283]},"acquisitions":{"value":8,"method":"difference","facts":[1905,1903]},"buybacks":{"value":0,"method":"difference","facts":[1319,1289]},"dividends":{"value":261,"method":"reported","facts":[1904]},"debt_repayments":{"value":1000,"method":"difference","facts":[1969,1968]}}},{"period":"2024-Q1","start":"2024-01-01","end":"2024-03-31","amounts":{"capex":58,"acquisitions":0,"buybacks":0,"dividends":258,"debt_repayments":600},"percentages":{"capex":6.331877729257641,"acquisitions":0,"buybacks":0,"dividends":28.16593886462882,"debt_repayments":65.50218340611353},"total":916,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":58,"method":"reported","facts":[1283]},"acquisitions":{"value":0,"method":"reported","facts":[1903]},"buybacks":{"value":0,"method":"reported","facts":[1289]},"dividends":{"value":258,"method":"reported","facts":[1902]},"debt_repayments":{"value":600,"method":"reported","facts":[1968]}}},{"period":"2023-Q4","start":"2023-10-01","end":"2023-12-31","amounts":{"capex":86,"acquisitions":-49,"buybacks":0,"dividends":242,"debt_repayments":400},"percentages":{"capex":11.813186813186812,"acquisitions":null,"buybacks":0,"dividends":33.24175824175824,"debt_repayments":54.94505494505495},"total":728,"complete":false,"missing":[],"excluded":["acquisitions"],"debtScope":"aggregate","observations":{"capex":{"value":86,"method":"difference","facts":[1249,1213]},"acquisitions":{"value":-49,"method":"difference","facts":[1901,1897]},"buybacks":{"value":0,"method":"difference","facts":[1258,1219]},"dividends":{"value":242,"method":"difference","facts":[1899,1900]},"debt_repayments":{"value":400,"method":"difference","facts":[1967,1966]}}},{"period":"2023-Q3","start":"2023-07-01","end":"2023-09-30","amounts":{"capex":43,"acquisitions":10242,"buybacks":0,"dividends":241,"debt_repayments":1882},"percentages":{"capex":0.3465506125080593,"acquisitions":82.54352030947776,"buybacks":0,"dividends":1.9422952933591233,"debt_repayments":15.16763378465506},"total":12408,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":43,"method":"difference","facts":[1213,1184]},"acquisitions":{"value":10242,"method":"difference","facts":[1897,1898]},"buybacks":{"value":0,"method":"difference","facts":[1219,1190]},"dividends":{"value":241,"method":"reported","facts":[1896]},"debt_repayments":{"value":1882,"method":"difference","facts":[1966,1965]}}},{"period":"2023-Q2","start":"2023-04-01","end":"2023-06-30","amounts":{"capex":40,"acquisitions":null,"buybacks":0,"dividends":236,"debt_repayments":0},"percentages":{"capex":14.492753623188406,"acquisitions":null,"buybacks":0,"dividends":85.5072463768116,"debt_repayments":0},"total":276,"complete":false,"missing":["acquisitions"],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":40,"method":"difference","facts":[1184,1155]},"acquisitions":null,"buybacks":{"value":0,"method":"difference","facts":[1190,1161]},"dividends":{"value":236,"method":"reported","facts":[1895]},"debt_repayments":{"value":0,"method":"difference","facts":[1965,1964]}}},{"period":"2023-Q1","start":"2023-01-01","end":"2023-03-31","amounts":{"capex":21,"acquisitions":null,"buybacks":0,"dividends":236,"debt_repayments":4},"percentages":{"capex":8.045977011494253,"acquisitions":null,"buybacks":0,"dividends":90.42145593869732,"debt_repayments":1.532567049808429},"total":261,"complete":false,"missing":["acquisitions"],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":21,"method":"reported","facts":[1155]},"acquisitions":null,"buybacks":{"value":0,"method":"reported","facts":[1161]},"dividends":{"value":236,"method":"reported","facts":[1894]},"debt_repayments":{"value":4,"method":"reported","facts":[1964]}}},{"period":"2022-Q4","start":"2022-10-01","end":"2022-12-31","amounts":{"capex":100,"acquisitions":2,"buybacks":0,"dividends":213,"debt_repayments":3},"percentages":{"capex":31.446540880503143,"acquisitions":0.628930817610063,"buybacks":0,"dividends":66.98113207547169,"debt_repayments":0.9433962264150944},"total":318,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":100,"method":"difference","facts":[1122,1086]},"acquisitions":{"value":2,"method":"difference","facts":[1893,1889]},"buybacks":{"value":0,"method":"difference","facts":[1130,1092]},"dividends":{"value":213,"method":"difference","facts":[1891,1892]},"debt_repayments":{"value":3,"method":"difference","facts":[1962,1963]}}},{"period":"2022-Q3","start":"2022-07-01","end":"2022-09-30","amounts":{"capex":55,"acquisitions":21,"buybacks":0,"dividends":213,"debt_repayments":null},"percentages":{"capex":19.031141868512112,"acquisitions":7.26643598615917,"buybacks":0,"dividends":73.70242214532871,"debt_repayments":null},"total":289,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":55,"method":"difference","facts":[1086,1056]},"acquisitions":{"value":21,"method":"difference","facts":[1889,1890]},"buybacks":{"value":0,"method":"difference","facts":[1092,1062]},"dividends":{"value":213,"method":"reported","facts":[1888]},"debt_repayments":null}},{"period":"2022-Q2","start":"2022-04-01","end":"2022-06-30","amounts":{"capex":34,"acquisitions":null,"buybacks":157,"dividends":213,"debt_repayments":null},"percentages":{"capex":8.415841584158416,"acquisitions":null,"buybacks":38.86138613861386,"dividends":52.722772277227726,"debt_repayments":null},"total":404,"complete":false,"missing":["acquisitions","debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":34,"method":"difference","facts":[1056,1026]},"acquisitions":null,"buybacks":{"value":157,"method":"difference","facts":[1062,1032]},"dividends":{"value":213,"method":"reported","facts":[1887]},"debt_repayments":null}},{"period":"2022-Q1","start":"2022-01-01","end":"2022-03-31","amounts":{"capex":36,"acquisitions":null,"buybacks":475,"dividends":214,"debt_repayments":0},"percentages":{"capex":4.9655172413793105,"acquisitions":null,"buybacks":65.51724137931035,"dividends":29.517241379310345,"debt_repayments":0},"total":725,"complete":false,"missing":["acquisitions"],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":36,"method":"reported","facts":[1026]},"acquisitions":null,"buybacks":{"value":475,"method":"reported","facts":[1032]},"dividends":{"value":214,"method":"reported","facts":[1886]},"debt_repayments":{"value":0,"method":"reported","facts":[1961]}}},{"period":"2021-Q4","start":"2021-10-01","end":"2021-12-31","amounts":{"capex":62,"acquisitions":56,"buybacks":250,"dividends":186,"debt_repayments":-2},"percentages":{"capex":11.191335740072201,"acquisitions":10.108303249097473,"buybacks":45.12635379061371,"dividends":33.57400722021661,"debt_repayments":null},"total":554,"complete":false,"missing":[],"excluded":["debt_repayments"],"debtScope":"aggregate","observations":{"capex":{"value":62,"method":"difference","facts":[993,959]},"acquisitions":{"value":56,"method":"difference","facts":[1885,1882]},"buybacks":{"value":250,"method":"difference","facts":[1001,965]},"dividends":{"value":186,"method":"difference","facts":[1883,1884]},"debt_repayments":{"value":-2,"method":"difference","facts":[1960,1958]}}},{"period":"2021-Q3","start":"2021-07-01","end":"2021-09-30","amounts":{"capex":22,"acquisitions":4,"buybacks":0,"dividends":187,"debt_repayments":1248},"percentages":{"capex":1.5058179329226558,"acquisitions":0.2737850787132101,"buybacks":0,"dividends":12.799452429842573,"debt_repayments":85.42094455852155},"total":1461,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":22,"method":"difference","facts":[959,929]},"acquisitions":{"value":4,"method":"difference","facts":[1882,1880]},"buybacks":{"value":0,"method":"difference","facts":[965,935]},"dividends":{"value":187,"method":"reported","facts":[1881]},"debt_repayments":{"value":1248,"method":"difference","facts":[1958,1959]}}},{"period":"2021-Q2","start":"2021-04-01","end":"2021-06-30","amounts":{"capex":55,"acquisitions":6,"buybacks":0,"dividends":187,"debt_repayments":null},"percentages":{"capex":22.177419354838708,"acquisitions":2.4193548387096775,"buybacks":0,"dividends":75.40322580645162,"debt_repayments":null},"total":248,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":55,"method":"difference","facts":[929,899]},"acquisitions":{"value":6,"method":"difference","facts":[1880,1878]},"buybacks":{"value":0,"method":"difference","facts":[935,905]},"dividends":{"value":187,"method":"reported","facts":[1879]},"debt_repayments":null}},{"period":"2021-Q1","start":"2021-01-01","end":"2021-03-31","amounts":{"capex":40,"acquisitions":0,"buybacks":0,"dividends":187,"debt_repayments":null},"percentages":{"capex":17.62114537444934,"acquisitions":0,"buybacks":0,"dividends":82.37885462555066,"debt_repayments":null},"total":227,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":40,"method":"reported","facts":[899]},"acquisitions":{"value":0,"method":"reported","facts":[1878]},"buybacks":{"value":0,"method":"reported","facts":[905]},"dividends":{"value":187,"method":"reported","facts":[1877]},"debt_repayments":null}},{"period":"2020-Q4","start":"2020-10-01","end":"2020-12-31","amounts":{"capex":93,"acquisitions":7,"buybacks":0,"dividends":169,"debt_repayments":746},"percentages":{"capex":9.16256157635468,"acquisitions":0.6896551724137931,"buybacks":0,"dividends":16.65024630541872,"debt_repayments":73.4975369458128},"total":1015,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":93,"method":"difference","facts":[865,831]},"acquisitions":{"value":7,"method":"difference","facts":[1876,1873]},"buybacks":{"value":0,"method":"difference","facts":[873,837]},"dividends":{"value":169,"method":"difference","facts":[1874,1875]},"debt_repayments":{"value":746,"method":"difference","facts":[1957,1955]}}},{"period":"2020-Q3","start":"2020-07-01","end":"2020-09-30","amounts":{"capex":66,"acquisitions":9188,"buybacks":148,"dividends":170,"debt_repayments":2},"percentages":{"capex":0.6893670357217464,"acquisitions":95.96824733653645,"buybacks":1.545853352830583,"dividends":1.7756423647378319,"debt_repayments":0.020889910173386254},"total":9574,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":66,"method":"difference","facts":[831,799]},"acquisitions":{"value":9188,"method":"difference","facts":[1873,1871]},"buybacks":{"value":148,"method":"difference","facts":[837,805]},"dividends":{"value":170,"method":"reported","facts":[1872]},"debt_repayments":{"value":2,"method":"difference","facts":[1955,1956]}}},{"period":"2020-Q2","start":"2020-04-01","end":"2020-06-30","amounts":{"capex":33,"acquisitions":2,"buybacks":400,"dividends":164,"debt_repayments":null},"percentages":{"capex":5.509181969949917,"acquisitions":0.333889816360601,"buybacks":66.7779632721202,"dividends":27.378964941569283,"debt_repayments":null},"total":599,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":33,"method":"difference","facts":[799,769]},"acquisitions":{"value":2,"method":"difference","facts":[1871,1869]},"buybacks":{"value":400,"method":"difference","facts":[805,775]},"dividends":{"value":164,"method":"reported","facts":[1870]},"debt_repayments":null}},{"period":"2020-Q1","start":"2020-01-01","end":"2020-03-31","amounts":{"capex":15,"acquisitions":249,"buybacks":699,"dividends":166,"debt_repayments":null},"percentages":{"capex":1.328609388839681,"acquisitions":22.054915854738706,"buybacks":61.91319751992914,"dividends":14.70327723649247,"debt_repayments":null},"total":1129,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":15,"method":"reported","facts":[769]},"acquisitions":{"value":249,"method":"reported","facts":[1869]},"buybacks":{"value":699,"method":"reported","facts":[775]},"dividends":{"value":166,"method":"reported","facts":[1868]},"debt_repayments":null}},{"period":"2019-Q4","start":"2019-10-01","end":"2019-12-31","amounts":{"capex":66,"acquisitions":0,"buybacks":340,"dividends":154,"debt_repayments":0},"percentages":{"capex":11.785714285714285,"acquisitions":0,"buybacks":60.71428571428571,"dividends":27.500000000000004,"debt_repayments":0},"total":560,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":66,"method":"difference","facts":[736,702]},"acquisitions":{"value":0,"method":"difference","facts":[1867,1864]},"buybacks":{"value":340,"method":"difference","facts":[743,708]},"dividends":{"value":154,"method":"difference","facts":[1865,1866]},"debt_repayments":{"value":0,"method":"difference","facts":[1954,1952]}}},{"period":"2019-Q3","start":"2019-07-01","end":"2019-09-30","amounts":{"capex":30,"acquisitions":0,"buybacks":340,"dividends":155,"debt_repayments":0},"percentages":{"capex":5.714285714285714,"acquisitions":0,"buybacks":64.76190476190476,"dividends":29.523809523809526,"debt_repayments":0},"total":525,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":30,"method":"difference","facts":[702,670]},"acquisitions":{"value":0,"method":"difference","facts":[1864,1862]},"buybacks":{"value":340,"method":"difference","facts":[708,676]},"dividends":{"value":155,"method":"reported","facts":[1863]},"debt_repayments":{"value":0,"method":"difference","facts":[1952,1953]}}},{"period":"2019-Q2","start":"2019-04-01","end":"2019-06-30","amounts":{"capex":31,"acquisitions":333,"buybacks":340,"dividends":155,"debt_repayments":null},"percentages":{"capex":3.608847497089639,"acquisitions":38.766006984866124,"buybacks":39.58090803259604,"dividends":18.044237485448196,"debt_repayments":null},"total":859,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":31,"method":"difference","facts":[670,640]},"acquisitions":{"value":333,"method":"difference","facts":[1862,1860]},"buybacks":{"value":340,"method":"difference","facts":[676,646]},"dividends":{"value":155,"method":"reported","facts":[1861]},"debt_repayments":null}},{"period":"2019-Q1","start":"2019-01-01","end":"2019-03-31","amounts":{"capex":26,"acquisitions":19,"buybacks":440,"dividends":157,"debt_repayments":null},"percentages":{"capex":4.049844236760125,"acquisitions":2.959501557632399,"buybacks":68.53582554517133,"dividends":24.45482866043614,"debt_repayments":null},"total":642,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":26,"method":"reported","facts":[640]},"acquisitions":{"value":19,"method":"reported","facts":[1860]},"buybacks":{"value":440,"method":"reported","facts":[646]},"dividends":{"value":157,"method":"reported","facts":[1859]},"debt_repayments":null}},{"period":"2018-Q4","start":"2018-10-01","end":"2018-12-31","amounts":{"capex":85,"acquisitions":95,"buybacks":139,"dividends":138,"debt_repayments":0},"percentages":{"capex":18.599562363238512,"acquisitions":20.787746170678336,"buybacks":30.41575492341357,"dividends":30.196936542669583,"debt_repayments":0},"total":457,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":85,"method":"difference","facts":[607,573]},"acquisitions":{"value":95,"method":"difference","facts":[1858,1855]},"buybacks":{"value":139,"method":"difference","facts":[614,579]},"dividends":{"value":138,"method":"difference","facts":[1856,1857]},"debt_repayments":{"value":0,"method":"difference","facts":[1950,1951]}}},{"period":"2018-Q3","start":"2018-07-01","end":"2018-09-30","amounts":{"capex":16,"acquisitions":746,"buybacks":300,"dividends":138,"debt_repayments":null},"percentages":{"capex":1.3333333333333335,"acquisitions":62.16666666666667,"buybacks":25,"dividends":11.5,"debt_repayments":null},"total":1200,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":16,"method":"difference","facts":[573,543]},"acquisitions":{"value":746,"method":"difference","facts":[1855,1853]},"buybacks":{"value":300,"method":"difference","facts":[579,549]},"dividends":{"value":138,"method":"reported","facts":[1854]},"debt_repayments":null}},{"period":"2018-Q2","start":"2018-04-01","end":"2018-06-30","amounts":{"capex":19,"acquisitions":5,"buybacks":459,"dividends":139,"debt_repayments":null},"percentages":{"capex":3.054662379421222,"acquisitions":0.8038585209003215,"buybacks":73.79421221864952,"dividends":22.347266881028936,"debt_repayments":null},"total":622,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":19,"method":"difference","facts":[543,513]},"acquisitions":{"value":5,"method":"difference","facts":[1853,1851]},"buybacks":{"value":459,"method":"difference","facts":[549,519]},"dividends":{"value":139,"method":"reported","facts":[1852]},"debt_repayments":null}},{"period":"2018-Q1","start":"2018-01-01","end":"2018-03-31","amounts":{"capex":14,"acquisitions":400,"buybacks":300,"dividends":140,"debt_repayments":null},"percentages":{"capex":1.639344262295082,"acquisitions":46.8384074941452,"buybacks":35.1288056206089,"dividends":16.39344262295082,"debt_repayments":null},"total":854,"complete":false,"missing":["debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":14,"method":"reported","facts":[513]},"acquisitions":{"value":400,"method":"reported","facts":[1851]},"buybacks":{"value":300,"method":"reported","facts":[519]},"dividends":{"value":140,"method":"reported","facts":[1850]},"debt_repayments":null}},{"period":"2017-Q4","start":"2017-10-01","end":"2017-12-31","amounts":{"capex":84,"acquisitions":null,"buybacks":240,"dividends":118,"debt_repayments":0},"percentages":{"capex":19.004524886877828,"acquisitions":null,"buybacks":54.29864253393665,"dividends":26.69683257918552,"debt_repayments":0},"total":442,"complete":false,"missing":["acquisitions"],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":84,"method":"difference","facts":[479,447]},"acquisitions":null,"buybacks":{"value":240,"method":"difference","facts":[487,453]},"dividends":{"value":118,"method":"difference","facts":[1849,1847]},"debt_repayments":{"value":0,"method":"difference","facts":[1948,1949]}}},{"period":"2017-Q3","start":"2017-07-01","end":"2017-09-30","amounts":{"capex":55,"acquisitions":null,"buybacks":240,"dividends":119,"debt_repayments":null},"percentages":{"capex":13.285024154589372,"acquisitions":null,"buybacks":57.971014492753625,"dividends":28.743961352657006,"debt_repayments":null},"total":414,"complete":false,"missing":["acquisitions","debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":55,"method":"difference","facts":[447,417]},"acquisitions":null,"buybacks":{"value":240,"method":"difference","facts":[453,423]},"dividends":{"value":119,"method":"difference","facts":[1847,1848]},"debt_repayments":null}},{"period":"2017-Q2","start":"2017-04-01","end":"2017-06-30","amounts":{"capex":49,"acquisitions":null,"buybacks":240,"dividends":119,"debt_repayments":null},"percentages":{"capex":12.009803921568627,"acquisitions":null,"buybacks":58.82352941176471,"dividends":29.166666666666668,"debt_repayments":null},"total":408,"complete":false,"missing":["acquisitions","debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":49,"method":"difference","facts":[417,387]},"acquisitions":null,"buybacks":{"value":240,"method":"difference","facts":[423,393]},"dividends":{"value":119,"method":"difference","facts":[1846,1845]},"debt_repayments":null}},{"period":"2017-Q1","start":"2017-01-01","end":"2017-03-31","amounts":{"capex":32,"acquisitions":null,"buybacks":229,"dividends":120,"debt_repayments":null},"percentages":{"capex":8.398950131233596,"acquisitions":null,"buybacks":60.10498687664042,"dividends":31.496062992125985,"debt_repayments":null},"total":381,"complete":false,"missing":["acquisitions","debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":32,"method":"reported","facts":[387]},"acquisitions":null,"buybacks":{"value":229,"method":"reported","facts":[393]},"dividends":{"value":120,"method":"reported","facts":[1845]},"debt_repayments":null}},{"period":"2016-Q4","start":"2016-10-01","end":"2016-12-31","amounts":{"capex":84,"acquisitions":null,"buybacks":50,"dividends":102,"debt_repayments":0},"percentages":{"capex":35.59322033898305,"acquisitions":null,"buybacks":21.1864406779661,"dividends":43.22033898305085,"debt_repayments":0},"total":236,"complete":false,"missing":["acquisitions"],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":84,"method":"difference","facts":[353,319]},"acquisitions":null,"buybacks":{"value":50,"method":"difference","facts":[361,325]},"dividends":{"value":102,"method":"difference","facts":[1844,1843]},"debt_repayments":{"value":0,"method":"difference","facts":[1946,1947]}}},{"period":"2016-Q3","start":"2016-07-01","end":"2016-09-30","amounts":{"capex":70,"acquisitions":null,"buybacks":0,"dividends":102,"debt_repayments":null},"percentages":{"capex":40.69767441860465,"acquisitions":null,"buybacks":0,"dividends":59.30232558139535,"debt_repayments":null},"total":172,"complete":false,"missing":["acquisitions","debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":70,"method":"difference","facts":[319,289]},"acquisitions":null,"buybacks":{"value":0,"method":"difference","facts":[325,295]},"dividends":{"value":102,"method":"difference","facts":[1843,1842]},"debt_repayments":null}},{"period":"2016-Q2","start":"2016-04-01","end":"2016-06-30","amounts":{"capex":65,"acquisitions":null,"buybacks":0,"dividends":103,"debt_repayments":null},"percentages":{"capex":38.69047619047619,"acquisitions":null,"buybacks":0,"dividends":61.30952380952381,"debt_repayments":null},"total":168,"complete":false,"missing":["acquisitions","debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":65,"method":"difference","facts":[289,259]},"acquisitions":null,"buybacks":{"value":0,"method":"difference","facts":[295,265]},"dividends":{"value":103,"method":"difference","facts":[1842,1841]},"debt_repayments":null}},{"period":"2016-Q1","start":"2016-01-01","end":"2016-03-31","amounts":{"capex":31,"acquisitions":null,"buybacks":0,"dividends":102,"debt_repayments":null},"percentages":{"capex":23.308270676691727,"acquisitions":null,"buybacks":0,"dividends":76.69172932330827,"debt_repayments":null},"total":133,"complete":false,"missing":["acquisitions","debt_repayments"],"excluded":[],"debtScope":null,"observations":{"capex":{"value":31,"method":"reported","facts":[259]},"acquisitions":null,"buybacks":{"value":0,"method":"reported","facts":[265]},"dividends":{"value":102,"method":"reported","facts":[1841]},"debt_repayments":null}},{"period":"2015-Q4","start":"2015-10-01","end":"2015-12-31","amounts":{"capex":65,"acquisitions":3751,"buybacks":55,"dividends":89,"debt_repayments":347},"percentages":{"capex":1.5091711167866264,"acquisitions":87.09078244717901,"buybacks":1.2769909449732992,"dividends":2.066403529138612,"debt_repayments":8.056651961922451},"total":4307,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":65,"method":"difference","facts":[224,191]},"acquisitions":{"value":3751,"method":"difference","facts":[1840,1838]},"buybacks":{"value":55,"method":"difference","facts":[233,196]},"dividends":{"value":89,"method":"difference","facts":[1839,1837]},"debt_repayments":{"value":347,"method":"difference","facts":[1945,1944]}}},{"period":"2015-Q3","start":"2015-07-01","end":"2015-09-30","amounts":{"capex":33,"acquisitions":0,"buybacks":206,"dividends":84,"debt_repayments":-237},"percentages":{"capex":10.21671826625387,"acquisitions":0,"buybacks":63.77708978328174,"dividends":26.006191950464398,"debt_repayments":null},"total":323,"complete":false,"missing":[],"excluded":["debt_repayments"],"debtScope":"aggregate","observations":{"capex":{"value":33,"method":"difference","facts":[191,162]},"acquisitions":{"value":0,"method":"difference","facts":[1838,1836]},"buybacks":{"value":206,"method":"difference","facts":[196,167]},"dividends":{"value":84,"method":"difference","facts":[1837,1835]},"debt_repayments":{"value":-237,"method":"difference","facts":[1944,1943]}}},{"period":"2015-Q2","start":"2015-04-01","end":"2015-06-30","amounts":{"capex":53,"acquisitions":0,"buybacks":203,"dividends":85,"debt_repayments":953},"percentages":{"capex":4.095826893353941,"acquisitions":0,"buybacks":15.687789799072643,"dividends":6.568778979907264,"debt_repayments":73.64760432766614},"total":1294,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":53,"method":"difference","facts":[162,133]},"acquisitions":{"value":0,"method":"difference","facts":[1836,1834]},"buybacks":{"value":203,"method":"difference","facts":[167,138]},"dividends":{"value":85,"method":"difference","facts":[1835,1833]},"debt_repayments":{"value":953,"method":"difference","facts":[1943,1942]}}},{"period":"2015-Q1","start":"2015-01-01","end":"2015-03-31","amounts":{"capex":39,"acquisitions":0,"buybacks":196,"dividends":73,"debt_repayments":-35},"percentages":{"capex":12.662337662337661,"acquisitions":0,"buybacks":63.63636363636363,"dividends":23.7012987012987,"debt_repayments":null},"total":308,"complete":false,"missing":[],"excluded":["debt_repayments"],"debtScope":"aggregate","observations":{"capex":{"value":39,"method":"reported","facts":[133]},"acquisitions":{"value":0,"method":"reported","facts":[1834]},"buybacks":{"value":196,"method":"reported","facts":[138]},"dividends":{"value":73,"method":"reported","facts":[1833]},"debt_repayments":{"value":-35,"method":"reported","facts":[1942]}}},{"period":"2014-Q4","start":"2014-10-01","end":"2014-12-31","amounts":{"capex":67,"acquisitions":427,"buybacks":197,"dividends":74,"debt_repayments":-216},"percentages":{"capex":8.758169934640522,"acquisitions":55.81699346405229,"buybacks":25.751633986928102,"dividends":9.673202614379086,"debt_repayments":null},"total":765,"complete":false,"missing":[],"excluded":["debt_repayments"],"debtScope":"aggregate","observations":{"capex":{"value":67,"method":"difference","facts":[99,67]},"acquisitions":{"value":427,"method":"difference","facts":[1832,1830]},"buybacks":{"value":197,"method":"difference","facts":[107,73]},"dividends":{"value":74,"method":"difference","facts":[1831,1829]},"debt_repayments":{"value":-216,"method":"difference","facts":[1941,1940]}}},{"period":"2014-Q3","start":"2014-07-01","end":"2014-09-30","amounts":{"capex":47,"acquisitions":0,"buybacks":448,"dividends":74,"debt_repayments":-322},"percentages":{"capex":8.260105448154658,"acquisitions":0,"buybacks":78.73462214411248,"dividends":13.005272407732866,"debt_repayments":null},"total":569,"complete":false,"missing":[],"excluded":["debt_repayments"],"debtScope":"aggregate","observations":{"capex":{"value":47,"method":"difference","facts":[67,37]},"acquisitions":{"value":0,"method":"difference","facts":[1830,1828]},"buybacks":{"value":448,"method":"difference","facts":[73,43]},"dividends":{"value":74,"method":"difference","facts":[1829,1827]},"debt_repayments":{"value":-322,"method":"difference","facts":[1940,1939]}}},{"period":"2014-Q2","start":"2014-04-01","end":"2014-06-30","amounts":{"capex":27,"acquisitions":8,"buybacks":0,"dividends":75,"debt_repayments":929},"percentages":{"capex":2.598652550529355,"acquisitions":0.769971126082772,"buybacks":0,"dividends":7.218479307025986,"debt_repayments":89.4128970163619},"total":1039,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":27,"method":"difference","facts":[37,7]},"acquisitions":{"value":8,"method":"difference","facts":[1828,1826]},"buybacks":{"value":0,"method":"difference","facts":[43,13]},"dividends":{"value":75,"method":"difference","facts":[1827,1825]},"debt_repayments":{"value":929,"method":"difference","facts":[1939,1938]}}},{"period":"2014-Q1","start":"2014-01-01","end":"2014-03-31","amounts":{"capex":31,"acquisitions":142,"buybacks":0,"dividends":76,"debt_repayments":161},"percentages":{"capex":7.560975609756097,"acquisitions":34.63414634146341,"buybacks":0,"dividends":18.536585365853657,"debt_repayments":39.268292682926834},"total":410,"complete":true,"missing":[],"excluded":[],"debtScope":"aggregate","observations":{"capex":{"value":31,"method":"reported","facts":[7]},"acquisitions":{"value":142,"method":"reported","facts":[1826]},"buybacks":{"value":0,"method":"reported","facts":[13]},"dividends":{"value":76,"method":"reported","facts":[1825]},"debt_repayments":{"value":161,"method":"reported","facts":[1938]}}}]},"pagination":{"total":50,"limit":200,"offset":0,"order":"newest_first","nextOffset":null},"coverage":{"from":"2014-03-31","through":"2026-06-30","dailyValuation":false},"sources":[{"url":"https://data.sec.gov/api/xbrl/companyfacts/CIK0001571949.json","retrievedAt":"2026-09-28T07:37:41.538Z","sha256":"08da1864170083e2020b61dfe2ac6ab760f923c436105fd8174cbdc99b01ea46","cik":"0001571949","id":"sec-0001571949-08da18641700"}],"pendingFiling":null,"market":{"currency":"USD","url":"https://query1.finance.yahoo.com/v8/finance/chart/ICE?interval=1d&period1=946684800&period2=1790581061&events=splits","source":"Yahoo Finance","retrievedAt":"2026-09-28T07:37:41.538Z","sha256":"253a3dc821c16076094a9a164a0fc11f26bc8fa2e8966641042377177ba0963d","latest":{"date":"2026-09-25","close":154.30999755859375}},"rawDataPath":"/api/v2/financials/ice","notes":["Null means an unavailable input or undefined calculation, never zero. Values are unrounded; money and shares are in millions unless a column states otherwise.","Fiscal periods use actual reporting start/end dates. Annual reported values are not constructed by adding quarterly EPS or weighted share counts. Partial years are labelled.","FCF uses operating cash flow minus reported cash capital investment, preferring PPE purchases. The productive-assets fallback can also include software and intangibles. Acquisitions and noncash leases are excluded. Deduct SBC is an optional economic-cost scenario; missing SBC remains unavailable.","SBC / FCF and SBC / OCF compare amounts from the same fiscal period. SBC / FCF always uses FCF before SBC deduction; nonpositive denominators are undefined and values above 100% remain valid.","Capital allocation percentages describe available tracked cash uses, not all company spending or a fraction of OCF. Missing categories remain null, negative payments are excluded and SBC is noncash. Annual shares use reported annual amounts.","Valuation uses completed, split-adjusted closes without dividend adjustment and a complete trailing year. Financial bases become eligible after publication; selected facts can contain later restatements. This is not a vintage-filings backtest.","Mean and median use all valid observations in the selected date range before pagination. Historical pricing labels compare the latest positive value with its own median and do not estimate intrinsic fair value.","Reporting currencies are retained without conversion. USD market capitalization, where available, is a separate dated Nasdaq snapshot.","WACC is an editable US industry scenario across history, not a historical company cost of capital. Industry exclusions, missing inputs and pending filings remain explicit."],"source":"database","lastValidatedAt":"2026-10-18T16:48:35.628Z","lastCheckedAt":"2026-10-18T16:48:35.628Z"}