{"as_of":"2026-10-09","company":{"cik":1109357,"exchange":"Nasdaq","has_companyfacts":true,"name":"EXELON CORP","reason":null,"sector":"utilities","sic":4931,"sic_description":"Electric & Other Services Combined","status":"eligible","ticker":"EXC"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":239,"latest_filed":"2026-02-12"},"reliability":{"all":{"auc":0.8767,"ci":[0.858,0.8947],"test_events":691},"base_rate_window":"annualized 12-month Item 1.03 frequency, filings 2012-01-01 to 2025-12-31","confirmation":"pre-registered on 2026 filings once their 12-month outcome windows close; supported if the paired per-quintile gain over the pooled model has a lower bound above 0.05","fit_window":"filings 2012-01-01 to 2019-12-31","model":"11 accounting level inputs plus loss and burn thresholds, fit separately within asset quintile, L2 penalty selected per stratum by 5-fold CIK-grouped cross-validation on the training window","outcome":"8-K Item 1.03 within 365 days, with the directional acquisition rule","source":"reliability study of the per-band refit on EDGAR filings; fit 2012-2019, test 2020-2025","status":"post_hoc_pending_confirmation","stratum":{"auc":0.9358,"base_rate_annual":0.00524,"ci":[0.8822,0.9673],"id":"Q5","test_events":61},"test_window":"filings 2020-01-01 to 2025-12-31","universe":{"auc":0.8893,"ci":[0.8716,0.9064],"inside":true,"test_events":617}},"standard_universe":{"assets":116570000000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0001109357-26-000018","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0001109357-26-000018","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","form":"10-K","tag":"us-gaap:Revenues"}},"revenue":24258000000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":116570000000,"assets_max":null,"assets_min":2670000000,"id":"Q5","label":"over $2.67B assets","receipt":{"accession":"0001109357-26-000018","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":9,"wanted":14},"diagnostics":{"cash_runway":{"burning_cash":false,"cash_flow_inputs":[{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0001109357-26-000063","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1724000000}],"method":"direct","unit":"USD","value":1724000000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6254000000},{"accession":"0001109357-25-000182","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-04","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000182/0001109357-25-000182-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":5010000000}],"method":"annual_less_ytd_q3","unit":"USD","value":1244000000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0001109357-25-000182","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-11-04","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000182/0001109357-25-000182-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":5010000000},{"accession":"0001109357-25-000170","concept":"operating_cash_flow","end":"2025-06-30","filed":"2025-07-31","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000170/0001109357-25-000170-index.html","fiscal_period":"Q2","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":2711000000}],"method":"ytd_difference","unit":"USD","value":2299000000},{"concept":"operating_cash_flow","end":"2025-06-30","fiscal_period":"Q2","fiscal_year":2025,"inputs":[{"accession":"0001109357-25-000170","concept":"operating_cash_flow","end":"2025-06-30","filed":"2025-07-31","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000170/0001109357-25-000170-index.html","fiscal_period":"Q2","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":2711000000},{"accession":"0001109357-26-000063","concept":"operating_cash_flow","end":"2025-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1200000000}],"method":"ytd_difference","unit":"USD","value":1511000000}],"cash_input":{"accession":"0001109357-26-000063","concept":"cash","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":713000000},"detail":"trailing operating cash flow is nonnegative, so runway is not finite","kind":"diagnostic","months":null,"name":"cash_runway","period_end":"2026-03-31","reason":null,"short_runway":false,"status":"resolved","threshold_months":6,"trailing_operating_cash_flow":6778000000.0},"filing_gap":{"ceased":false,"days":71,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0001109357-26-000080","last_filing_date":"2026-07-30","last_filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000080/0001109357-26-000080-index.html","last_form":"10-Q","name":"filing_gap","reason":null,"status":"resolved","threshold_days":365},"late_filer":{"filings":[],"forms":["NT 10-K","NT 10-Q"],"kind":"diagnostic","late_filer":false,"lookback_days":730,"name":"late_filer","reason":null,"status":"resolved"},"median_dollar_adv":{"status":"resolved","unit":"USD_per_day","value":303031427.5,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0001109357-26-000018","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"ProfitLoss","unit":"USD","value":2768000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":107784000000}],"metric":0.02568099161285534,"name":"positive_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6254000000}],"metric":6254000000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001109357-26-000018","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"ProfitLoss","unit":"USD","value":2768000000},{"accession":"0001109357-26-000018","concept":"net_income","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"ProfitLoss","unit":"USD","value":2460000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":107784000000},{"accession":"0001109357-25-000043","concept":"assets","end":"2023-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":101856000000}],"metric":0.0015292479747780544,"name":"improving_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6254000000},{"accession":"0001109357-26-000018","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"ProfitLoss","unit":"USD","value":2768000000}],"metric":3486000000.0,"name":"cash_flow_exceeds_net_income","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0001109357-26-000018","concept":"long_term_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":49428000000},{"accession":"0001109357-25-000043","concept":"long_term_debt","end":"2024-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":44668000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":116570000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":107784000000},{"accession":"0001109357-25-000043","concept":"assets","end":"2023-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":101856000000}],"metric":0.01448503396442824,"name":"declining_long_term_leverage","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001109357-26-000018","concept":"current_assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":9546000000},{"accession":"0001109357-26-000018","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":10331000000},{"accession":"0001109357-26-000018","concept":"current_assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":8384000000},{"accession":"0001109357-26-000018","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":9611000000}],"metric":0.051681315978314823,"name":"improving_current_ratio","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0001109357-26-000018","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1022892585},{"accession":"0001109357-25-000043","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1005217157}],"metric":0.017583691122772915,"name":"no_new_shares","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"growth_rate"},{"detail":"two years of revenue and direct or derived gross profit are required","inputs":[],"metric":null,"name":"improving_gross_margin","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""},{"inputs":[{"accession":"0001109357-26-000018","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":24258000000},{"accession":"0001109357-26-000018","concept":"revenue","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":23028000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":107784000000},{"accession":"0001109357-25-000043","concept":"assets","end":"2023-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":101856000000}],"metric":-0.0010226495508558198,"name":"improving_asset_turnover","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"}],"coverage":{"resolved":8,"wanted":9},"feeds_grade":false,"kind":"diagnostic","maximum":9,"name":"piotroski_f_score","period_end":"2025-12-31","reason":"incomplete_components","score":null,"status":"unresolved"}},"disclaimer":"Informational and educational only. Not investment advice. SEC and market data may contain errors.","factors":[{"detail":"one or more required annual facts are missing","direction":"higher","failure_class":"missing_input","inputs":[],"name":"gross_profitability","period_end":null,"reason":"missing_input","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001109357-26-000018","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5148000000},{"accession":"0001109357-26-000018","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":3291000000},{"accession":"0001109357-26-000018","concept":"income_tax","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":523000000},{"accession":"0001109357-26-000018","concept":"total_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":49428000000},{"accession":"0001109357-26-000018","concept":"book_equity","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":28798000000},{"accession":"0001109357-26-000018","concept":"cash","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":626000000},{"accession":"0001109357-25-000043","concept":"total_debt","end":"2024-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":44668000000},{"accession":"0001109357-26-000018","concept":"book_equity","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":26921000000},{"accession":"0001109357-26-000018","concept":"cash","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":357000000}],"name":"roic","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.05818491705550624},{"direction":"lower","inputs":[{"accession":"0001109357-26-000018","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"ProfitLoss","unit":"USD","value":2768000000},{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6254000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":116570000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":107784000000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":-0.031075888996853186},{"detail":"five annual gross margins are required; found 0","direction":"lower","failure_class":"insufficient_history","inputs":[],"name":"gross_margin_stability_5y","period_end":null,"reason":"insufficient_history","sleeve":"profitability","status":"unresolved","unit":"standard_deviation","value":null},{"direction":"higher","inputs":[{"accession":"0001109357-26-000018","concept":"current_assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":9546000000},{"accession":"0001109357-26-000018","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":10331000000},{"accession":"0001109357-26-000018","concept":"retained_earnings","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":7577000000},{"accession":"0001109357-26-000018","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5148000000},{"accession":"0001109357-26-000018","concept":"book_equity","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":28798000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":116570000000},{"accession":"0001109357-26-000018","concept":"liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":87772000000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":0.8089983471959729},{"direction":"lower","inputs":[{"accession":"0001109357-26-000018","concept":"total_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":49428000000},{"accession":"0001109357-26-000018","concept":"cash","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":626000000},{"accession":"0001109357-26-000018","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5148000000},{"accession":"0001109357-26-000018","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Depreciation","unit":"USD","value":3043000000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":5.958002685874741},{"detail":"latest aligned inputs end 2020-12-31; latest annual assets end 2025-12-31","direction":"higher","failure_class":"insufficient_history","inputs":[{"accession":"0001109357-23-000018","concept":"operating_income","end":"2020-12-31","filed":"2023-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935723000018/0001109357-23-000018-index.html","fiscal_period":"FY","fiscal_year":2022,"form":"10-K","namespace":"us-gaap","start":"2020-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2191000000},{"accession":"0001109357-21-000022","concept":"interest_expense","end":"2020-12-31","filed":"2021-02-24","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/0001109357-21-000022-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"us-gaap","start":"2020-01-01","tag":"InterestExpense","unit":"USD","value":1610000000}],"name":"interest_coverage","period_end":"2020-12-31","reason":"period_mismatch","sleeve":"solvency","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0001109357-26-000018","concept":"current_assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":9546000000},{"accession":"0001109357-26-000018","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":10331000000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":0.9240151001839125},{"direction":"higher","inputs":[{"accession":"0001109357-26-000018","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":24258000000},{"accession":"0001109357-26-000018","concept":"revenue","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":23028000000},{"accession":"0001109357-26-000018","concept":"revenue","end":"2023-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"Revenues","unit":"USD","value":21727000000},{"accession":"0001109357-25-000043","concept":"revenue","end":"2022-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"Revenues","unit":"USD","value":19078000000}],"name":"revenue_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.08336312473906027},{"detail":"current FCF must be positive and base FCF must exceed $100,000","direction":"higher","failure_class":"non_positive_or_below_floor_denominator","inputs":[{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6254000000},{"accession":"0001109357-26-000018","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":8529000000},{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":5569000000},{"accession":"0001109357-26-000018","concept":"capital_expenditure","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":7097000000},{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2023-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":4703000000},{"accession":"0001109357-26-000018","concept":"capital_expenditure","end":"2023-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":7408000000},{"accession":"0001109357-25-000043","concept":"operating_cash_flow","end":"2022-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":4870000000},{"accession":"0001109357-25-000043","concept":"capital_expenditure","end":"2022-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":7147000000}],"name":"fcf_cagr_3y","period_end":"2025-12-31","reason":"non_positive_denominator","sleeve":"growth_and_financing","status":"unresolved","unit":"annual_rate","value":null},{"direction":"higher","inputs":[{"accession":"0001109357-26-000018","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":8529000000},{"accession":"0001109357-26-000018","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Depreciation","unit":"USD","value":3043000000},{"accession":"0001109357-26-000018","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5148000000},{"accession":"0001109357-26-000018","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":3291000000},{"accession":"0001109357-26-000018","concept":"income_tax","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":523000000},{"accession":"0001109357-26-000018","concept":"current_assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":9546000000},{"accession":"0001109357-26-000018","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":10331000000},{"accession":"0001109357-26-000018","concept":"current_assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":8384000000},{"accession":"0001109357-26-000018","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":9611000000}],"name":"reinvestment_rate","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"ratio","value":1.369088281660536},{"direction":"higher","inputs":[{"accession":"0001109357-26-000018","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":116570000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2024-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":107784000000},{"accession":"0001109357-25-000043","concept":"assets","end":"2023-12-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":101856000000},{"accession":"0001109357-24-000053","concept":"assets","end":"2022-12-31","filed":"2024-02-21","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935724000053/0001109357-24-000053-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":95349000000}],"name":"asset_growth_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.06927698188141296},{"detail":"latest liabilities, cash plus short-term investments, book equity, and shares are required","direction":"lower","failure_class":"missing_input","inputs":[],"name":"chs_12m","period_end":"2026-03-31","reason":"missing_input","sleeve":"solvency","status":"unresolved","unit":"probability","value":null},{"detail":"provider split factors current=1, prior=1","direction":"lower","inputs":[{"accession":"0001109357-26-000018","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1022892585},{"accession":"0001109357-25-000043","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1005217157}],"name":"net_share_issuance","period_end":"2026-01-31","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":0.017583691122772915}],"facts":[{"accession":"0001109357-26-000018","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":24258000000},{"concept":"gross_profit","detail":"no matching annual XBRL fact","reason":"missing_input"},{"accession":"0001109357-26-000018","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"ProfitLoss","unit":"USD","value":2768000000},{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6254000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":116570000000},{"accession":"0001109357-26-000018","concept":"liabilities","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":87772000000},{"accession":"0001109357-26-000018","concept":"cash","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":626000000},{"accession":"0001109357-26-000018","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1022892585}],"flags":[{"active":false,"detail":"split-adjusted year-over-year share growth is 1.8%","inputs":[{"accession":"0001109357-26-000018","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1022892585},{"accession":"0001109357-25-000043","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000043/0001109357-25-000043-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1005217157}],"name":"dilution","status":"resolved"},{"active":false,"detail":"trailing operating cash flow is nonnegative","inputs":[{"accession":"0001109357-26-000063","concept":"cash","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":713000000}],"name":"short_runway","status":"resolved"},{"active":false,"detail":"found 0 NT 10-K/Q filings in the last eight quarters","inputs":[],"name":"late_filer","status":"resolved"},{"active":false,"detail":"9 of 14 grade factors are computable; minimum is 7","inputs":[],"name":"thin_data","status":"resolved"},{"active":false,"detail":"latest revenue and assets both exceed the $100,000 validity floor","inputs":[{"accession":"0001109357-26-000018","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":24258000000},{"accession":"0001109357-26-000018","concept":"assets","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":116570000000}],"name":"degenerate_inputs","status":"resolved"},{"active":null,"detail":"CHS probability or universe top-decile threshold is unavailable","inputs":[],"name":"distress","status":"unresolved"},{"active":false,"detail":"cash minus debt is -48,802,000,000 USD; Altman Z is not used","inputs":[{"accession":"0001109357-26-000018","concept":"cash","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":626000000},{"accession":"0001109357-26-000018","concept":"total_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":49428000000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":0.1593476043481294,"coverage":{"resolved":9,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":271,"peer_group":"energy_and_utilities","percentile":0.7296296296296296,"raw_value":-0.031075888996853186},"altman_z_double_prime":{"direction":"higher","peer_count":152,"peer_group":"energy_and_utilities","percentile":0.5894039735099338,"raw_value":0.8089983471959729},"asset_growth_3y":{"direction":"higher","peer_count":246,"peer_group":"energy_and_utilities","percentile":0.5142857142857142,"raw_value":0.06927698188141296},"current_ratio":{"direction":"higher","peer_count":282,"peer_group":"energy_and_utilities","percentile":0.5124555160142349,"raw_value":0.9240151001839125},"net_debt_to_ebitda":{"direction":"lower","peer_count":117,"peer_group":"energy_and_utilities","percentile":0.8620689655172413,"raw_value":5.958002685874741},"net_share_issuance":{"direction":"lower","peer_count":157,"peer_group":"energy_and_utilities","percentile":0.5961538461538461,"raw_value":0.017583691122772915},"reinvestment_rate":{"direction":"higher","peer_count":72,"peer_group":"energy_and_utilities","percentile":0.2676056338028169,"raw_value":1.369088281660536},"revenue_cagr_3y":{"direction":"higher","peer_count":222,"peer_group":"energy_and_utilities","percentile":0.18552036199095023,"raw_value":0.08336312473906027},"roic":{"direction":"higher","peer_count":91,"peer_group":"energy_and_utilities","percentile":0.6111111111111112,"raw_value":0.05818491705550624}},"grade":"D","normalization":{"correlation_standard_deviation":0.45164276479937643,"factor_weights":{"accruals":0.16666666666666666,"altman_z_double_prime":0.1111111111111111,"asset_growth_3y":0.08333333333333333,"current_ratio":0.1111111111111111,"net_debt_to_ebitda":0.1111111111111111,"net_share_issuance":0.08333333333333333,"reinvestment_rate":0.08333333333333333,"revenue_cagr_3y":0.08333333333333333,"roic":0.16666666666666666},"method":"sqrt(w'Rw)"},"peer_count":148,"peer_group":"energy_and_utilities","percentile":0.6870748299319728,"reason":null,"sampling_standard_deviation":0.035615389990847277,"sleeve_scores":{"growth_and_financing":0.3908913890583319,"profitability":0.6703703703703704,"solvency":0.6546428183471367},"status":"resolved","ticker":"EXC"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":"Q5"},{"date":"2012-03-21","grade":"C","percentile":0.5555555555555556,"stratum":"Q5"},{"date":"2012-04-21","grade":"C/D","percentile":0.576271186440678,"stratum":"Q5"},{"date":"2012-11-21","grade":"D","percentile":0.6438356164383562,"stratum":"Q5"},{"date":"2013-03-21","grade":"B/C","percentile":0.40117994100294985,"stratum":"Q5"},{"date":"2014-02-21","grade":"D","percentile":0.6784968684759917,"stratum":"Q5"},{"date":"2015-03-21","grade":"C/D","percentile":0.6074240719910011,"stratum":"Q5"},{"date":"2015-10-21","grade":"D","percentile":0.6179104477611941,"stratum":"Q5"},{"date":"2015-11-21","grade":"C/D","percentile":0.6140873015873016,"stratum":"Q5"},{"date":"2016-02-21","grade":"C","percentile":0.47115384615384615,"stratum":"Q5"},{"date":"2017-02-21","grade":"E","percentile":0.8260481712756468,"stratum":"Q5"},{"date":"2017-08-21","grade":"D/E","percentile":0.8135158254918734,"stratum":"Q5"},{"date":"2017-09-21","grade":"E","percentile":0.8165529010238908,"stratum":"Q5"},{"date":"2018-02-21","grade":"D","percentile":0.713678844519966,"stratum":"Q5"},{"date":"2019-02-21","grade":"C/D","percentile":0.6004901960784313,"stratum":"Q5"},{"date":"2019-03-21","grade":"D","percentile":0.6218487394957983,"stratum":"Q5"},{"date":"2020-02-21","grade":"E","percentile":0.9269202087994034,"stratum":"Q5"},{"date":"2021-04-21","grade":"D/E","percentile":0.8094545454545454,"stratum":"Q5"},{"date":"2021-09-21","grade":"E","percentile":0.8164739884393064,"stratum":"Q5"},{"date":"2022-09-21","grade":"D/E","percentile":0.813953488372093,"stratum":"Q5"},{"date":"2023-02-21","grade":"E","percentile":0.9230769230769231,"stratum":"Q5"},{"date":"2025-02-21","grade":"D/E","percentile":0.8344827586206897,"stratum":"Q5"},{"date":"2026-02-21","grade":"D","percentile":0.7071428571428572,"stratum":"Q5"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"D","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.7576032682705401,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"D","peer_count":148,"peer_group":"energy_and_utilities","peer_policy":"auto","percentile":0.6870748299319728,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"D","peer_count":1219,"peer_group":"exchange:Nasdaq","peer_policy":"exchange","percentile":0.6962233169129721,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"D","peer_count":148,"peer_group":"energy_and_utilities","peer_policy":"auto","percentile":0.6394557823129252,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":8,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":29315000000,"cash":713000000,"debt":49428000000,"ebit":5148000000,"free_cash_flow":-2275000000.0,"market_equity":42698475765.659996,"price":{"close":41.73,"date":"2026-10-08","volume":7570735},"sales":24258000000,"shares":{"accession":"0001109357-26-000063","concept":"shares_outstanding","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1023208142}},"metrics":[{"detail":null,"inputs":[{"accession":"0001109357-26-000018","concept":"operating_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":5148000000},{"accession":"0001109357-26-000018","concept":"total_debt","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebt","unit":"USD","value":49428000000},{"accession":"0001109357-26-000063","concept":"cash","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":713000000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":91413475765.66,"market_equity":42698475765.659996,"price":{"close":41.73,"date":"2026-10-08","volume":7570735},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.05631554819332092},{"detail":null,"inputs":[{"accession":"0001109357-26-000018","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":6254000000},{"accession":"0001109357-26-000018","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":8529000000}],"market_inputs":{"current_split_factor":1.0,"market_equity":42698475765.659996,"price":{"close":41.73,"date":"2026-10-08","volume":7570735},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":-0.053280590447438304},{"detail":null,"inputs":[{"accession":"0001109357-26-000063","concept":"book_equity","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":29315000000}],"market_inputs":{"current_split_factor":1.0,"market_equity":42698475765.659996,"price":{"close":41.73,"date":"2026-10-08","volume":7570735},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-03-31","reason":null,"status":"resolved","unit":"ratio","value":0.6865584654798479},{"detail":null,"inputs":[{"accession":"0001109357-26-000018","concept":"revenue","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":24258000000}],"market_inputs":{"current_split_factor":1.0,"market_equity":42698475765.659996,"price":{"close":41.73,"date":"2026-10-08","volume":7570735},"statement_split_factor":1.0},"name":"sales_to_price","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.5681233244281136},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.011864020077572257},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.17021276595744683},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":0.006735085636406096},{"detail":null,"inputs":[{"accession":"0001109357-26-000018","concept":"shares_outstanding","end":"2026-01-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1022892585},{"accession":"0001109357-21-000022","concept":"shares_outstanding","end":"2021-01-31","filed":"2021-02-24","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935721000022/0001109357-21-000022-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":976337799}],"market_inputs":{"cumulative_log_return":0.5390992070440801,"current_split_factor":1.0,"current_total_return_price":{"close":41.73,"date":"2026-10-08","volume":7570735},"market_equity":42698475765.659996,"price":{"close":41.73,"date":"2026-10-08","volume":7570735},"prior_market_equity":40576598926.44,"prior_raw_price":{"close":41.56,"date":"2021-01-29","volume":9061921},"prior_total_return_price":{"close":24.34,"date":"2021-01-29","volume":9061921},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2026-01-31","reason":null,"status":"resolved","unit":"log_growth","value":-0.48812750311526343}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T19:59:59.100853338Z","enterprise_value":91408359724.95,"feeds_grade":false,"market_equity":42693359724.95,"metrics":{"book_to_price":0.6866407373151361,"ebit_to_enterprise_value":0.05631870012207263,"fcf_yield":-0.05328697517966688,"sales_to_price":0.5681914039157623},"predictive_claim":false,"price":41.725,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":44.8,"bid":39.23,"daily_bar":{"c":41.725,"h":41.755,"l":41.105,"n":4397,"o":41.56,"t":"2026-10-08T04:00:00Z","v":348983,"vw":41.471875},"day_change":0.22500000000000142,"day_change_percent":0.0054216867469879864,"feed":"iex","feeds_grade":false,"minute_bar":{"c":41.725,"h":41.73,"l":41.7,"n":157,"o":41.7,"t":"2026-10-08T19:59:00Z","v":14417,"vw":41.715223},"previous_close":41.5,"price":41.725,"price_timestamp":"2026-10-08T19:59:59.100853338Z","quoted_spread":5.57,"quoted_spread_percent":0.1325717005831251,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"EXC"},"models":{"chs_12m":{"accounting_period_end":"2026-03-31","accounting_receipts":{"liabilities":[{"accession":"0001109357-26-000063","concept":"liabilities","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":88230000000},{"accession":"0001109357-26-000063","concept":"liabilities","end":"2025-12-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":87772000000},{"accession":"0001109357-25-000182","concept":"liabilities","end":"2025-09-30","filed":"2025-11-04","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000182/0001109357-25-000182-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":85426000000},{"accession":"0001109357-25-000170","concept":"liabilities","end":"2025-06-30","filed":"2025-07-31","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000170/0001109357-25-000170-index.html","fiscal_period":"Q2","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":83527000000}],"net_income":[{"accession":"0001109357-26-000063","concept":"net_income","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"ProfitLoss","unit":"USD","value":919000000},{"accession":"0001109357-26-000018","concept":"net_income","end":"2025-12-31","filed":"2026-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000018/0001109357-26-000018-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"ProfitLoss","unit":"USD","value":2768000000},{"accession":"0001109357-25-000182","concept":"net_income","end":"2025-09-30","filed":"2025-11-04","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000182/0001109357-25-000182-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"ProfitLoss","unit":"USD","value":2174000000},{"accession":"0001109357-25-000182","concept":"net_income","end":"2025-09-30","filed":"2025-11-04","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000182/0001109357-25-000182-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"ProfitLoss","unit":"USD","value":875000000},{"accession":"0001109357-25-000182","concept":"net_income","end":"2025-06-30","filed":"2025-11-04","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000182/0001109357-25-000182-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-04-01","tag":"ProfitLoss","unit":"USD","value":391000000}],"shares_outstanding":[{"accession":"0001109357-26-000063","concept":"shares_outstanding","end":"2026-03-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1023208142},{"accession":"0001109357-26-000063","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-05-06","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935726000063/0001109357-26-000063-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":1023000000},{"accession":"0001109357-25-000182","concept":"shares_outstanding","end":"2025-09-30","filed":"2025-11-04","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000182/0001109357-25-000182-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1010290316},{"accession":"0001109357-25-000170","concept":"shares_outstanding","end":"2025-06-30","filed":"2025-07-31","filing_url":"https://www.sec.gov/Archives/edgar/data/1109357/000110935725000170/0001109357-25-000170-index.html","fiscal_period":"Q2","fiscal_year":2025,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":1009987294}]},"detail":"latest liabilities, cash plus short-term investments, book equity, and shares are required","imputed":false,"inputs":null,"market_receipts":{"sp500_market_value_reference":{"as_of":"2026-07-31","source":"https://www.spglobal.com/spdji/en/indices/equity/sp-500/","value":67075482580000}},"model":"CHS","reason":"missing_input","stage":"raw_inputs","status":"unresolved","winsorized":false}},"schema_version":1,"status":"analyzed"}