Every figure this model derived for FE, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-03-31.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 4,955,000,000 | PaymentsToAcquireProductiveAssets |
2026-03-31 |
| cash | 52,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-03-31 |
| current assets | 3,048,000,000 | AssetsCurrent |
2026-03-31 |
| current liabilities | 5,841,000,000 | LiabilitiesCurrent |
2026-03-31 |
| equity | 12,654,000,000 | StockholdersEquity |
2026-03-31 |
| interest expense | 1,255,000,000 | InterestExpenseNonoperating |
2026-03-31 |
| ocf | 3,211,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-03-31 |
| revenue | 15,527,000,000 | Revenues |
2026-03-31 |
| sbc | 0 | AllocatedShareBasedCompensationExpense |
2020-12-31 |
The figures themselves rather than their scores — what somebody looking up FE on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 25.47 |
| current ratio | 0.55 |
| current ratio reported | 0.52 |
| deferred revenue growth | 7.63 |
| dilution pct | 0.17 |
| ebit cagr | 5.6 |
| ebit yoy | -9.42 |
| ev ebit | 23.45 |
| ev owner earnings | -30.65 |
| ev sales | 3.44 |
| fcf margin | -11.23 |
| growth cv | 0.58 |
| interest cover | 1.82 |
| net debt ebitda | 6.75 |
| operating margin | 14.68 |
| owner earnings margin | -11.23 |
| revenue growth | 11.3 |
| revenue growth per share | 11.11 |
| roic | 4.58 |
| rule of 40 | 25.99 |
| sbc pct revenue | 0.0 |
What this model itself distrusts about FE's figures. Written by the derivation as it ran, not added afterwards.