Stock Scorer

Advanced Energy Industries, Inc. (AEIS)

Every figure this model derived for AEIS, 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 2026-06-30.

The figures, and where each came from

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.

FigureValueXBRL tagAs at
capex 151,500,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 1,398,782,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 2,410,900,000 AssetsCurrent 2026-06-30
current liabilities 636,100,000 LiabilitiesCurrent 2026-06-30
equity 1,456,100,000 StockholdersEquity 2026-06-30
interest expense 15,700,000 InterestExpense 2026-06-30
ocf 238,200,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 2,037,800,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 68,600,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up AEIS on one particular measure came for.

RatioValue
cash operating margin19.65
current ratio3.79
current ratio reported3.79
dilution pct2.12
ebit cagr4.2
ebit yoy216.71
ev ebit38.8
ev owner earnings577.07
ev sales5.13
fcf margin4.25
growth cv2.58
interest cover17.15
net debt ebitda0.0
operating margin13.21
owner earnings margin0.89
revenue growth24.58
revenue growth per share22.0
roic14.6
rpo growth-18.5
rule of 4037.79
sbc pct revenue3.37

Everything else this filing tags

400 more elements from AEIS's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
DeferredCompensationArrangementWithIndividualSharesIssued24,025,000,0002025-12-31 3shares
Assets3,426,800,0002026-06-30 126USD
LiabilitiesAndStockholdersEquity3,426,800,0002026-06-30 126USD
Liabilities1,949,700,0002026-06-30 125USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations1,398,500,0002026-06-30 120USD
LongTermDebt1,264,200,0002026-06-30 48USD
RetainedEarningsAccumulatedDeficit1,226,000,0002026-06-30 126USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1,203,171,0002024-12-31 132USD
BusinessAcquisitionsProFormaRevenue1,202,790,0002019-12-31 16USD
ProceedsFromIssuanceOfLongTermDebt1,129,300,0002026-06-30 10USD
LongTermDebtNoncurrent1,128,600,0002026-06-30 50USD
CostOfGoodsAndServicesSold648,100,0002026-06-30 199USD
NetCashProvidedByUsedInFinancingActivities616,800,0002026-06-30 137USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect607,300,0002026-06-30 67USD
DebtInstrumentCarryingAmount575,000,0002026-03-31 53USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive575,000,0002023-12-31 8USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour575,000,0002024-06-30 14USD
ProceedsFromLinesOfCredit575,000,0002023-12-31 16USD
LineOfCreditFacilityFairValueOfAmountOutstanding575,000,0002023-09-30 1USD
ProceedsFromConvertibleDebt575,000,0002023-09-30 1USD
SalesRevenueNet564,731,0002018-09-30 145USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents547,923,0002021-09-30 24USD
InventoryNet538,100,0002026-06-30 126USD
LineOfCreditFacilityMaximumBorrowingCapacity500,000,0002019-09-30 4USD
PropertyPlantAndEquipmentGross496,600,0002025-12-31 100USD
SalesRevenueGoodsNet485,287,0002018-09-30 36USD
Revenues453,095,0002017-12-31 15USD
RepaymentsOfLongTermDebt440,500,0002026-06-30 1USD
GrossProfit437,000,0002026-06-30 263USD
InventoryRawMaterialsAndPurchasedPartsNetOfReserves423,500,0002026-06-30 114USD
AccountsReceivableNetCurrent403,600,0002026-06-30 76USD
LongTermDebtFairValue365,000,0002023-06-30 13USD
CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations354,552,0002018-12-31 52USD
ProceedsFromLongTermLinesOfCredit347,486,0002019-12-31 4USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToEntitysCountryOfDomicile322,847,0002012-12-31 3USD
PropertyPlantAndEquipmentNet322,600,0002026-06-30 122USD
AccountsPayableCurrent316,300,0002026-06-30 122USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree315,000,0002023-12-31 18USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo315,000,0002024-06-30 20USD
Goodwill299,800,0002026-06-30 140USD
FiniteLivedIntangibleAssetsGross298,100,0002026-06-30 112USD
OperatingExpenses273,600,0002026-06-30 199USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive271,250,0002019-09-30 1USD
AccountsAndOtherReceivablesNetCurrent270,348,0002023-09-30 50USD
AdditionalPaidInCapital243,800,0002026-06-30 122USD
CostOfGoodsSold233,778,0002018-09-30 36USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment223,800,0002025-12-31 100USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign222,900,0002025-12-31 42USD
DeferredTaxAssetsGross219,400,0002025-12-31 28USD
StockRepurchaseProgramAuthorizedAmount1199,200,0002023-12-31 37USD
FiniteLivedIntangibleAssetsAccumulatedAmortization190,900,0002026-06-30 113USD
OtherAssetsMiscellaneousNoncurrent185,400,0002026-06-30 38USD
DeferredTaxAssetsNet182,800,0002025-12-31 32USD
PurchaseCommitmentRemainingMinimumAmountCommitted178,100,0002020-09-30 24USD
BusinessAcquisitionRevenueReportedByAcquiredEntityForLastAnnualPeriod170,500,0002012-12-31 8USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1166,600,0002026-06-30 38USD
OperatingIncomeLoss163,400,0002026-06-30 263USD
LesseeOperatingLeaseLiabilityPaymentsDue150,600,0002026-06-30 30USD
GoodwillImpairmentLoss149,916,0002015-09-30 10USD
NoncurrentAssets148,462,0002022-12-31 22USD
DeferredTaxAssetsLiabilitiesNet137,100,0002025-12-31 28USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest136,600,0002026-06-30 65USD
LongTermDebtCurrent135,600,0002026-06-30 46USD
SellingGeneralAndAdministrativeExpense131,700,0002026-06-30 199USD
IncreaseDecreaseInInventories128,300,0002026-06-30 137USD
ResearchAndDevelopmentExpense127,400,0002026-06-30 199USD
ForeignEarningsRepatriated123,900,0002019-12-31 1USD
IncomeLossFromContinuingOperations121,800,0002026-06-30 123USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest121,800,0002026-06-30 239USD
ProfitLoss120,900,0002026-06-30 166USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest115,400,0002026-06-30 112USD
PaymentsForHedgeFinancingActivities115,000,0002023-12-31 5USD
OperatingLeaseLiability112,800,0002026-06-30 30USD
PaymentsToAcquireBusinessesGross109,669,0002018-12-31 2USD
FiniteLivedIntangibleAssetsNet107,200,0002026-06-30 109USD
OperatingLeaseRightOfUseAsset100,900,0002026-06-30 57USD
OperatingLeaseLiabilityNoncurrent97,400,0002026-06-30 57USD
BusinessCombinationConsiderationTransferred193,756,0002018-12-31 1USD
IncreaseDecreaseInAccountsPayable92,500,0002026-06-30 137USD
NetCashProvidedByUsedInInvestingActivities-87,500,0002026-06-30 137USD
PropertyPlantAndEquipmentAdditions87,200,0002025-12-31 1USD
DeferredTaxAssetsOperatingLossCarryforwards85,600,0002025-12-31 28USD
AccruedLiabilitiesAndOtherLiabilities85,000,0002026-06-30 50USD
BusinessAcquisitionsProFormaNetIncomeLoss83,104,0002019-12-31 16USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments81,093,0002021-06-30 134USD
InventoryFinishedGoodsNetOfReserves80,200,0002026-06-30 114USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations80,000,0002026-06-30 97USD
IncreaseDecreaseInAccountsReceivable79,900,0002026-06-30 137USD
SalesRevenueServicesNet79,444,0002018-09-30 36USD
ProceedsFromIssuanceOfWarrants74,865,0002023-12-31 4USD
OtherAssetsCurrent72,700,0002026-06-30 122USD
CommonStockSharesAuthorized70,000,0002026-06-30 122shares
EmployeeRelatedLiabilitiesCurrent69,800,0002026-06-30 122USD
AdjustmentToAdditionalPaidInCapitalConvertibleDebtInstrumentIssuedAtSubstantialPremium-69,000,0002026-06-30 1USD
DefinedBenefitPlanBenefitObligation67,700,0002025-12-31 37USD
CashAndCashEquivalentsPeriodIncreaseDecrease-60,485,0002018-12-31 70USD
SignificantPurchaseCommitmentRemainingMinimumAmountCommitted59,400,0002013-09-30 5USD
DefinedBenefitPlanAccumulatedBenefitObligation59,000,0002025-12-31 4USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic56,306,0002024-12-31 18USD
AllocatedShareBasedCompensationExpense55,700,0002025-12-31 162USD
IntangibleAssetsNetExcludingGoodwill54,910,0002018-12-31 40USD
DeferredTaxAssetsOther54,400,0002025-12-31 28USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive54,400,0002025-12-31 13USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-54,200,0002025-12-31 42USD
RestructuringAndRelatedCostCostIncurredToDate153,700,0002026-06-30 3USD
DefinedBenefitPlanFundedStatusOfPlan-51,600,0002025-12-31 59USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesCurrentAndNoncurrent51,600,0002025-12-31 6USD
LineOfCreditFacilityCurrentBorrowingCapacity50,000,0002013-03-31 3USD
NetIncomeLoss49,900,0002025-06-30 248USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent49,400,0002025-12-31 4USD
OperatingLeasesFutureMinimumPaymentsDue49,251,0002018-12-31 8USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent48,500,0002026-06-30 54USD
DefinedBenefitPlanBusinessCombinationsAndAcquisitionsBenefitObligation48,350,0002019-12-31 8USD
DeferredTaxAssetsNetNoncurrent47,513,0002019-03-31 68USD
DeferredTaxLiabilities45,700,0002025-12-31 28USD
DeferredIncomeTaxAssetsNet45,148,0002022-09-30 24USD
ProceedsFromHedgeFinancingActivities44,600,0002026-06-30 2USD
OtherLiabilitiesCurrent43,863,0002020-03-31 72USD
WeightedAverageNumberOfDilutedSharesOutstanding42,300,0002026-06-30 199shares
InventoryValuationReserves40,855,0002015-09-30 30USD
CostOfServices40,534,0002018-09-30 36USD
CommonStockSharesIssued40,000,0002026-06-30 120shares
CommonStockSharesOutstanding40,000,0002026-06-30 127shares
Depreciation39,800,0002025-12-31 166USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-39,121,0002021-09-30 47USD
OtherLiabilitiesNoncurrent39,100,0002026-06-30 122USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation39,100,0002026-06-30 2USD
DeferredTaxLiabilitiesCurrent38,865,0002015-09-30 24USD
WeightedAverageNumberOfSharesOutstandingBasic38,300,0002026-06-30 199shares
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount37,800,0002026-06-30 30USD
DeferredTaxAssetsValuationAllowance36,600,0002025-12-31 28USD
ComprehensiveIncomeNetOfTax36,316,0002024-12-31 162USD
UndistributedEarningsOfForeignSubsidiaries36,300,0002024-12-31 15USD
NotionalAmountOfForeignCurrencyDerivatives36,000,0002013-09-30 12USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate35,400,0002025-12-31 39USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive34,800,0002025-12-31 40USD
InventoryWorkInProcessNetOfReserves34,400,0002026-06-30 114USD
IncomeTaxReconciliationDeductionsOther33,837,0002017-12-31 1USD
CurrentForeignTaxExpenseBenefit33,800,0002025-12-31 42USD
CurrentIncomeTaxExpenseBenefit33,200,0002025-12-31 27USD
AccruedIncomeTaxesCurrent33,040,0002022-09-30 96USD
DepreciationDepletionAndAmortization32,300,0002026-06-30 137USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment32,110,0002023-12-31 24USD
ImpairmentOfIntangibleAssetsExcludingGoodwill31,900,0002014-12-31 4USD
InducedConversionOfConvertibleDebtExpense31,800,0002026-06-30 2USD
DeferredTaxAssetsOtherLossCarryforwards30,500,0002025-12-31 7USD
DeferredRevenueNoncurrent30,216,0002018-09-30 40USD
IncomeTaxReconciliationRepatriationOfForeignEarnings30,000,0002012-06-30 3USD
EffectiveIncomeTaxRateReconciliationTaxCutsAndJobsActOf2017Amount28,726,0002022-12-31 11USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter25,900,0002025-12-31 7USD
IncreaseDecreaseInIncomeTaxes25,494,0002022-09-30 103USD
StockRepurchaseProgramAuthorizedAmount25,000,0002014-05-08 12USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths23,100,0002026-06-30 23USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo22,500,0002026-06-30 30USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet22,500,0002026-06-30 2USD
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination-22,000,0002019-05-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther-21,094,0002013-04-08 1USD
DeferredCompensationArrangementWithIndividualRecordedLiability21,000,0002026-06-30 13USD
IncreaseDecreaseInOtherOperatingAssets20,900,0002026-06-30 137USD
IncomeTaxesPaidNet-20,800,0002025-12-31 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths20,000,0002024-06-30 16USD
DeferredCompensationPlanAssets19,800,0002026-06-30 6USD
DeferredCompensationLiabilityClassifiedNoncurrent19,400,0002026-06-30 6USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential18,944,0002024-12-31 38USD
ProductWarrantyAccrualNoncurrent18,588,0002015-09-30 36USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree18,500,0002026-06-30 30USD
OperatingLeasesFutureMinimumPaymentsDueThereafter18,349,0002018-12-31 8USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue18,100,0002026-06-30 134USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths17,800,0002026-06-30 57USD
IncomeTaxHolidayAggregateDollarAmount-17,800,0002018-12-31 3USD
OtherAccruedLiabilitiesCurrent17,790,0002015-09-30 24USD
RestrictedCash17,732,0002017-06-30 1USD
EffectiveIncomeTaxRateReconciliationGiltiAmount17,300,0002025-12-31 1USD
CapitalExpendituresIncurredButNotYetPaid17,100,0002026-06-30 20USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour17,000,0002026-06-30 30USD
LeaseCost16,700,0002026-06-30 84USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo16,600,0002026-06-30 57USD
DerivativeNotionalAmount16,300,0002017-12-31 1USD
GoodwillAcquiredDuringPeriod16,120,0002024-12-31 38USD
DefinedBenefitPlanFairValueOfPlanAssets16,100,0002025-12-31 35USD
CashAcquiredFromAcquisition15,913,0002018-12-31 2USD
OperatingLeaseLiabilityCurrent15,400,0002026-06-30 57USD
DeferredTaxAssetsHedgingTransactions15,200,0002025-12-31 5USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree15,000,0002026-06-30 57USD
RestructuringAndRelatedCostIncurredCost14,821,0002012-12-31 9USD
IncomeTaxExpenseBenefit14,800,0002026-06-30 199USD
GainLossOnSaleOfBusiness14,795,0002019-12-31 7USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive14,600,0002025-12-31 13USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities14,500,0002026-06-30 1USD
DeferredCompensationEquity14,400,0002026-06-30 13USD
CommonStockSharesHeldInEmployeeTrust14,400,0002026-06-30 6USD
InvestmentIncomeInterest14,000,0002026-06-30 43USD
PaymentsToAcquireBusinessesNetOfCashAcquired13,762,0002024-12-31 93USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory13,605,0002018-12-31 2USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive13,400,0002025-12-31 40USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour13,400,0002026-06-30 57USD
OperatingLeasePayments13,400,0002026-06-30 87USD
IncomeTaxPaidForeignAfterRefundReceived-13,400,0002025-12-31 1USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax13,300,0002025-12-31 4USD
IncomeTaxesPaid13,200,0002026-06-30 137USD
IncomeTaxReconciliationOtherReconcilingItems13,064,0002018-12-31 3USD
OperatingLeaseCost13,000,0002026-06-30 84USD
TreasuryStockCommonValue12,800,0002018-03-31 5USD
IncomeTaxReconciliationTaxCreditsForeign12,400,0002025-12-31 9USD
AvailableForSaleSecuritiesFairValueDisclosure12,277,0002013-09-30 12USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability12,000,0002026-06-30 83USD
LineOfCreditFacilityAmountOutstanding11,436,0002013-09-30 4USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear11,400,0002026-06-30 24USD
RestructuringReserve10,800,0002026-06-30 80USD
RestructuringReserveCurrent10,800,0002026-06-30 5USD
IncomeTaxesReceivable10,768,0002021-12-31 86USD
AmortizationOfIntangibleAssets10,500,0002026-06-30 187USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables10,062,0002018-12-31 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear10,000,0002024-06-30 15USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear9,600,0002026-06-30 17USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther9,546,0002018-12-31 2USD
ContractWithCustomerLiability9,200,0002019-12-31 2USD
DeferredIncomeTaxLiabilitiesNet9,194,0002022-09-30 28USD
InterestPaidNet9,100,0002026-06-30 137USD
OperatingLeasesFutureMinimumPaymentsDueCurrent9,093,0002018-12-31 8USD
NoncashOrPartNoncashAcquisitionDebtAssumed19,000,0002013-03-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxAssets8,722,0002018-12-31 2USD
AcquiredFiniteLivedIntangibleAssetAmount8,216,0002012-11-08 1USD
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration8,100,0002025-12-31 7USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions8,100,0002025-12-31 24USD
InterestAndDebtExpense8,000,0002026-06-30 91USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate8,000,0002014-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilities7,984,0002018-12-31 2USD
BusinessAcquisitionContingentConsiderationPotentialCashPayment7,900,0002012-12-31 1USD
PaymentsOfDividends7,900,0002026-06-30 43USD
IncomeTaxReconciliationTaxCredits7,805,0002024-12-31 38USD
DeferredForeignIncomeTaxExpenseBenefit-7,600,0002025-12-31 44USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears7,561,0002018-12-31 8USD
AllowanceForDoubtfulAccountsReceivableCurrent7,477,0002020-06-30 89USD
LeaseAndRentalExpense7,400,0002019-12-31 23USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets7,252,0002020-12-31 3USD
RevenueRemainingPerformanceObligation7,067,0002021-12-31 2USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears6,938,0002018-12-31 8USD
ProductWarrantyAccrual6,800,0002026-06-30 227USD
DebtInstrumentUnamortizedDiscount6,800,0002026-03-31 32USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet6,799,0002020-12-31 2USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBonuses6,654,0002023-12-31 24USD
DeferredTaxLiabilitiesNoncurrent6,592,0002019-03-31 68USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable6,520,0002018-12-31 2USD
IncomeTaxPaidFederalAfterRefundReceived-6,500,0002025-12-31 1USD
FiniteLivedIntangibleAssetsTranslationAdjustments-6,482,0002016-12-31 32USD
InterestExpenseDebt6,300,0002026-06-30 83USD
IncomeTaxReconciliationDeductionsExtraterritorialIncomeExclusion6,259,0002022-12-31 7USD
ContractWithCustomerLiabilityNoncurrent6,200,0002021-12-31 26USD
DeferredTaxAssetsNetCurrent6,044,0002016-09-30 44USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther5,980,0002018-12-31 2USD
LiabilityForUncertainTaxPositionsNoncurrent5,940,0002021-12-31 86USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxAssetsNoncurrent5,917,0002019-03-31 20USD
DeferredFederalIncomeTaxExpenseBenefit-5,900,0002025-12-31 42USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-5,800,0002025-12-31 23USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax-5,474,0002024-12-31 62USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-5,200,0002026-06-30 192USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue5,108,0002018-12-31 7USD
DefinedContributionPlanCostRecognized5,100,0002025-12-31 36USD
UnrecognizedTaxBenefits4,900,0002025-12-31 59USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour4,800,0002025-12-31 7USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive4,500,0002025-12-31 7USD
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures4,464,0002024-12-31 6USD
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable4,463,0002024-12-31 3USD
ProductWarrantyAccrualWarrantiesIssued4,400,0002025-12-31 141USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue4,400,0002025-12-31 14USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue14,400,0002025-12-31 10USD
ProvisionForDoubtfulAccounts4,207,0002019-12-31 23USD
DeferredTaxAssetsDeferredIncome4,195,0002021-12-31 20USD
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents4,140,0002019-03-31 50USD
DeferredTaxLiabilitiesUndistributedForeignEarnings4,100,0002025-12-31 18USD
DefinedBenefitPlanForeignCurrencyExchangeRateChangesBenefitObligation4,100,0002025-12-31 23USD
DividendsCommonStock4,100,0002026-06-30 34USD
IncomeTaxReconciliationTaxCreditsResearch4,100,0002025-12-31 1USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill4,022,0002011-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles4,000,0002020-12-31 3USD
RestructuringCostsAndAssetImpairmentCharges4,000,0002026-06-30 52USD
AllowanceForDoubtfulAccountsReceivableChargeOffs-3,912,0002012-12-31 3USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths3,900,0002025-12-31 7USD
ImpairmentOfIntangibleAssetsFinitelived3,893,0002015-09-30 10USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears3,862,0002018-12-31 8USD
AdjustmentsToAdditionalPaidInCapitalDividendsInExcessOfRetainedEarnings3,810,0002024-03-31 38USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo3,800,0002025-12-31 7USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance3,616,0002024-12-31 19USD
DefinedBenefitPlanNetPeriodicBenefitCost3,600,0002025-12-31 49USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations3,554,0002021-09-30 47USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible3,500,0002020-12-31 3USD
GainLossOnForeignCurrencyCashFlowHedgeIneffectiveness3,500,0002018-03-31 6USD
InventoryAdjustments3,500,0002014-09-30 1USD
LessorOperatingLeaseLeaseNotYetCommencedAssumptionAndJudgmentValueOfUnderlyingAssetAmount3,500,0002020-12-31 1USD
ForeignCurrencyTransactionGainLossRealized-3,489,0002017-12-31 1USD
PaymentsForHedgeInvestingActivities3,489,0002017-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears3,448,0002018-12-31 8USD
PaymentsToAcquireInvestments3,447,0002023-09-30 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree3,400,0002025-12-31 7USD
DeferredTaxAssetsInventory3,325,0002021-12-31 20USD
CommonStockCapitalSharesReservedForFutureIssuance3,300,0002021-12-31 4shares
DefinedBenefitPlanInterestCost3,200,0002025-12-31 95USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount3,200,0002025-12-31 15USD
ProceedsFromSalesOfAssetsInvestingActivities3,060,0002021-12-31 6USD
AssetsFairValueDisclosureRecurring3,058,0002018-09-30 50USD
AvailableForSaleSecuritiesEquitySecuritiesCurrent3,058,0002018-09-30 60USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount3,046,0002024-12-31 20shares
DefinedBenefitPlanBenefitObligationBenefitsPaid2,800,0002025-12-31 18USD
IncomeTaxReconciliationMinorityInterestIncomeExpense-2,800,0002025-12-31 1USD
BusinessAcquisitionPurchasePriceAllocationWarrantyLiability2,625,0002010-05-03 1USD
DefinedBenefitPlanActuarialGainLoss-2,600,0002025-12-31 16USD
PaymentsForRestructuring2,600,0002026-06-30 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant2,600,0002021-12-31 10shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue2,600,0002025-12-31 42USD
OtherRestructuringCosts2,575,0002012-03-31 5USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost2,528,0002021-12-31 20USD
SalesAndExciseTaxPayableCurrent2,522,0002015-09-30 4USD
AvailableForSaleSecurities2,516,0002019-03-31 40USD
IncomeTaxReconciliationOtherAdjustments2,400,0002025-12-31 39USD
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts2,300,0002018-12-31 1USD
ProceedsFromIncomeTaxRefunds2,300,0002026-06-30 119USD
RestructuringCharges2,300,0002026-06-30 238USD
MarketableSecuritiesCurrent2,282,0002022-03-31 28USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsRestructuringCharges2,223,0002021-12-31 13USD
OtherComprehensiveIncomeLossNetOfTax-2,200,0002026-06-30 109USD
PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities2,200,0002025-12-31 4USD
DefinedBenefitPlanForeignCurrencyExchangeRateChangesPlanAssets-2,166,0002016-12-31 5USD
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential-2,166,0002012-12-31 3pure
DeferredFinanceCostsNet2,132,0002022-03-31 20USD
AmortizationOfFinancingCostsAndDiscounts2,100,0002026-06-30 22USD
IncomeLossFromDiscontinuedOperationsNetOfTax-2,092,0002024-12-31 140USD
RestrictedCashAndCashEquivalentsAtCarryingValue2,000,0002026-06-30 2USD
DeferredTaxAssetsCapitalLossCarryforwards1,900,0002025-12-31 7USD
DefinedBenefitPlanPlanAssetsBenefitsPaid1,900,0002025-12-31 18USD
RepaymentsOfLinesOfCredit1,900,0002025-12-31 50USD
IncrementalCommonSharesAttributableToConversionOfDebtSecurities1,900,0002026-06-30 6shares
CurrentFederalTaxExpenseBenefit-1,800,0002025-12-31 42USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardPlanModificationIncrementalCompensationCost1,800,0002024-12-31 4USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-1,798,0002012-03-31 5USD
ProductWarrantyAccrualClassifiedCurrent1,750,0002016-03-31 40USD
GoodwillGross1,749,0002020-12-31 3USD
AmortizationOfFinancingCosts1,700,0002026-06-30 79USD
DefinedBenefitPlanContributionsByEmployer1,700,0002025-12-31 23USD
LoansAndLeasesReceivableAllowance1,694,0002023-06-30 30USD
ProceedsFromStockOptionsExercised-1,692,0002017-03-31 56USD
DeferredTaxLiabilitiesOther1,600,0002025-12-31 28USD
OtherNonoperatingIncomeExpense-1,600,0002026-06-30 191USD
DefinedBenefitPlanServiceCost1,500,0002025-12-31 34USD
StockIssuedDuringPeriodValueShareBasedCompensation1,500,0002026-06-30 135USD
IncrementalCommonSharesAttributableToCallOptionsAndWarrants1,500,0002026-06-30 4shares
EffectiveIncomeTaxRateReconciliationFdiiAmount1,423,0002024-12-31 8USD
DeferredIncomeTaxExpenseBenefit1,400,0002026-06-30 37USD
PaymentsToAcquireAvailableForSaleSecuritiesDebt1,400,0002026-06-30 21USD
FiniteLivedIntangibleAssetsAmortizationExpense1,372,0002012-03-31 13USD
PaymentsOfDebtIssuanceCosts1,350,0002021-12-31 12USD
EffectiveIncomeTaxRateReconciliationTaxCredits-1,317,0002012-12-31 3pure
AllowanceForLoanAndLeaseLossesAdjustmentsNet-1,248,0002021-12-31 3USD
CurrentStateAndLocalTaxExpenseBenefit1,200,0002025-12-31 42USD
DefinedBenefitPlanPlanAssetsForeignCurrencyTranslationGainLoss1,200,0002025-12-31 18USD
DefinedBenefitPlanBenefitsPaid1,186,0002016-12-31 5USD
RestructuringReserveSettledWithCash-1,172,0002013-03-31 4USD
IncomeTaxReconciliationTaxContingencies-1,101,0002024-12-31 14USD
SharesPaidForTaxWithholdingForShareBasedCompensation1,100,0002016-12-31 12shares
ValuationAllowancesAndReservesBalance1,100,0002014-12-31 1USD
ProductWarrantyAccrualPayments1,040,0002015-12-31 50USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent1,031,0002020-09-30 40USD
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations-1,030,0002018-12-31 64USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssets1,015,0002020-12-31 1USD
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations-1,000,0002026-06-30 97USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations-1,000,0002026-06-30 67USD
GoodwillForeignCurrencyTranslationGainLoss1,000,0002026-06-30 46USD
PaymentsToAcquireNotesReceivable1,000,0002020-12-31 11USD
PreferredStockSharesAuthorized1,000,0002026-06-30 122shares
DeferredIncomeTaxesAndTaxCredits-996,0002023-09-30 99USD
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold901,0002019-12-31 70USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity-900,0002026-06-30 123USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued900,0002025-12-31 20USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations900,0002025-12-31 43USD
IncomeTaxPaidStateAndLocalAfterRefundReceived-900,0002025-12-31 1USD
DiscontinuedOperationAmountOfOtherIncomeLossFromDispositionOfDiscontinuedOperationsBeforeIncomeTax881,0002012-12-31 12USD
InvestmentIncomeNet-880,0002015-12-31 6USD
BusinessAcquisitionContingentConsiderationAtFairValue851,0002013-09-30 4USD
DefinedBenefitPlanExpectedReturnOnPlanAssets800,0002025-12-31 92USD
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount800,0002025-12-31 1USD
DerivativeGainLossOnDerivativeNet-750,0002018-12-31 2USD
MarketableSecurities747,0002019-09-30 4USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis741,0002019-09-30 56USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax700,0002026-06-30 122USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes700,0002025-12-31 39USD
OperatingLossCarryforwards700,0002013-12-31 6USD
RestrictedCashAndCashEquivalents700,0002018-12-31 6USD
MinorityInterest661,0002022-09-30 39USD
IncomeTaxReconciliationChangeInEnactedTaxRate-652,0002018-12-31 2USD
DefinedBenefitPlanActualReturnOnPlanAssets641,0002021-12-31 15USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities623,0002016-09-30 48USD
DisposalGroupIncludingDiscontinuedOperationOperatingExpense620,0002020-12-31 76USD
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss-620,0002020-12-31 76USD
PensionExpense619,0002019-09-30 52USD
AllowanceForDoubtfulAccountsReceivable600,0002026-06-30 30USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements600,0002026-06-30 25shares
DebtAndEquitySecuritiesUnrealizedGainLoss567,0002024-06-30 2USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax-555,0002020-12-31 78USD
EffectOfExchangeRateOnCashAndCashEquivalents-550,0002016-09-30 6USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent525,0002020-09-30 40USD

What to be careful about

What this model itself distrusts about AEIS's figures. Written by the derivation as it ran, not added afterwards.