Stock Scorer

Axalta Coating Systems Ltd. (AXTA)

Every figure this model derived for AXTA, 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.

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 203,000,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-03-31
cash 608,000,000 CashAndCashEquivalentsAtCarryingValue 2026-03-31
current assets 2,827,000,000 AssetsCurrent 2026-03-31
current liabilities 1,348,000,000 LiabilitiesCurrent 2026-03-31
equity 2,421,000,000 StockholdersEquity 2026-03-31
interest expense 170,000,000 InterestExpenseNonoperating 2026-03-31
ocf 691,000,000 NetCashProvidedByUsedInOperatingActivities 2026-03-31
revenue 5,109,000,000 Revenues 2026-03-31
sbc 27,000,000 ShareBasedCompensation 2026-03-31

The ratios

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

RatioValue
cash operating margin20.22
current ratio2.1
current ratio reported2.1
dilution pct-1.54
ebit cagr17.04
ebit yoy-7.36
ev ebit13.67
ev owner earnings20.9
ev sales1.89
fcf margin9.55
growth cv1.08
interest cover4.15
net debt ebitda2.52
operating margin13.8
owner earnings margin9.02
revenue growth-2.57
revenue growth per share-1.05
roic11.24
rule of 4011.22
sbc pct revenue0.53

Everything else this filing tags

400 more elements from AXTA'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
Assets7,558,000,0002026-03-31 88USD
LiabilitiesAndStockholdersEquity7,558,000,0002026-03-31 88USD
Liabilities5,091,000,0002026-03-31 88USD
LongTermDebt3,861,500,0002021-12-31 21USD
SalesRevenueNet3,511,600,0002018-09-30 46USD
LongTermDebtNoncurrent3,179,000,0002025-12-31 6USD
DebtInstrumentCarryingAmount3,171,000,0002026-03-31 23USD
DebtAndCapitalLeaseObligations3,147,000,0002026-03-31 88USD
LongTermDebtAndCapitalLeaseObligations3,127,000,0002026-03-31 86USD
PropertyPlantAndEquipmentGross2,734,000,0002026-03-31 84USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest2,467,000,0002026-03-31 223USD
CostOfGoodsSold2,328,900,0002018-09-30 62USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization2,299,400,0002021-12-31 4USD
RetainedEarningsAccumulatedDeficit2,145,000,0002026-03-31 92USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree2,079,000,0002026-03-31 44USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFour1,993,300,0002020-12-31 23USD
IntangibleAssetsGrossExcludingGoodwill1,955,000,0002026-03-31 18USD
Goodwill1,772,000,0002026-03-31 98USD
FiniteLivedIntangibleAssetsGross1,761,700,0002023-12-31 70USD
AdditionalPaidInCapitalCommonStock1,621,000,0002026-03-31 88USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,441,000,0002026-03-31 84USD
ProceedsFromIssuanceOfUnsecuredDebt1,377,600,0002016-09-30 2USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterestAdjustedBalance11,309,800,0002019-01-01 3USD
NoncurrentAssets1,293,000,0002026-03-31 28USD
PropertyPlantAndEquipmentNet1,293,000,0002026-03-31 84USD
ReceivablesNetCurrent1,261,000,0002026-03-31 88USD
RevenueFromContractWithCustomerExcludingAssessedTax1,254,000,0002026-03-31 96USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingAfterYearFive1,248,900,0002020-12-31 23USD
TreasuryStockCommonValue1,202,000,0002026-03-31 28USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization1,186,200,0002021-12-31 4USD
FiniteLivedIntangibleAssetsNet1,129,700,0002023-12-31 70USD
IntangibleAssetsNetExcludingGoodwill1,114,000,0002026-03-31 88USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization1,113,200,0002021-12-31 4USD
CommonStockSharesAuthorized1,000,000,0002026-03-31 88shares
AccountsReceivableNetCurrent981,000,0002026-03-31 88USD
TreasuryStockValue937,300,0002023-12-31 44USD
FiniteLivedIntangibleAssetsAccumulatedAmortization841,000,0002026-03-31 88USD
CostOfGoodsAndServicesSold838,000,0002026-03-31 120USD
InventoryNet770,000,0002026-03-31 92USD
AccountsPayableCurrent723,000,0002026-03-31 88USD
LineOfCreditFacilityMaximumBorrowingCapacity700,000,0002021-12-31 21USD
ProceedsFromRepaymentsOfOtherLongTermDebt697,400,0002023-12-31 36USD
DeferredTaxAssetsGross626,000,0002025-12-31 20USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents611,000,0002026-03-31 144USD
OtherAccruedLiabilitiesCurrent605,000,0002026-03-31 92USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations584,600,0002019-06-30 4USD
AccountsPayableTradeCurrent577,000,0002025-12-31 20USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFive555,400,0002020-12-31 23USD
OtherAssetsNoncurrent552,000,0002026-03-31 92USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive529,000,0002025-12-31 5USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths521,000,0002026-03-31 44USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign517,000,0002025-12-31 30USD
InventoryFinishedGoodsNetOfReserves431,000,0002026-03-31 88USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-399,000,0002026-03-31 88USD
DeferredIncomeTaxLiabilities341,000,0002025-12-31 20USD
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-340,700,0002020-03-31 44USD
DeferredTaxAssetsValuationAllowance337,000,0002025-12-31 20USD
DeferredTaxAssetsNet289,000,0002025-12-31 20USD
DepreciationDepletionAndAmortization275,600,0002023-12-31 33USD
DefinedBenefitPlanFairValueOfPlanAssets260,000,0002022-12-31 2USD
CommonStockValue256,000,0002026-03-31 88USD
CommonStockSharesIssued255,700,0002026-03-31 88shares
CommonStockSharesOutstanding251,800,0002021-12-31 32shares
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent228,000,0002026-03-31 88USD
WeightedAverageNumberOfDilutedSharesOutstanding214,600,0002026-03-31 142shares
WeightedAverageNumberOfSharesOutstandingBasic213,600,0002026-03-31 142shares
OtherLiabilitiesNoncurrent213,000,0002026-03-31 88USD
EmployeeRelatedLiabilitiesCurrent210,000,0002025-12-31 20USD
CapitalizedContractCostNet200,000,0002026-03-31 52USD
SellingGeneralAndAdministrativeExpense200,000,0002026-03-31 142USD
AccountsAndOtherReceivablesNetCurrent197,000,0002026-03-31 88USD
PrepaidExpenseAndOtherAssetsCurrent185,000,0002026-03-31 26USD
InventoryRawMaterialsAndSuppliesNetOfReserves179,000,0002026-03-31 88USD
InterestExpense176,000,0002025-12-31 119USD
DeferredIncomeTaxLiabilitiesNet175,000,0002026-03-31 50USD
InterestPaidNet172,000,0002025-12-31 30USD
PaymentsForRepurchaseOfCommonStock165,000,0002025-12-31 75USD
TreasuryStockValueAcquiredCostMethod165,000,0002025-12-31 84USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets164,000,0002025-12-31 18USD
DeferredTaxAssetsNetNoncurrent162,300,0002019-12-31 8USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-147,900,0002019-06-30 37USD
OtherSundryLiabilitiesCurrent147,000,0002025-12-31 20USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries147,000,0002025-12-31 2USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment146,000,0002025-12-31 20USD
OperatingIncomeLoss146,000,0002026-03-31 166USD
ForeignIncomeTaxExpenseBenefitContinuingOperations142,000,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDue127,000,0002025-12-31 10USD
InventoryWorkInProcessNetOfReserves125,000,0002026-03-31 88USD
CurrentIncomeTaxExpenseBenefit122,000,0002025-12-31 30USD
CurrentForeignTaxExpenseBenefit121,000,0002025-12-31 30USD
OtherAssetsMiscellaneousNoncurrent121,000,0002025-12-31 20USD
DeferredIncomeTaxAssetsNet119,000,0002025-12-31 12USD
PrepaidExpenseCurrent117,200,0002023-12-31 66USD
OperatingLeasesFutureMinimumPaymentsDue116,500,0002018-12-31 9USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax-116,100,0002022-09-30 10USD
DeferredTaxLiabilitiesNoncurrent115,500,0002019-12-31 42USD
OperatingLeaseLiability112,000,0002025-12-31 10USD
OperatingLeaseRightOfUseAsset112,000,0002025-12-31 17USD
IncomeTaxesPaidNet107,000,0002025-12-31 30USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest105,000,0002026-03-31 142USD
MinimumLeasePaymentsSaleLeasebackTransactions104,600,0002018-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths101,000,0002026-03-31 36USD
UnrecognizedTaxBenefits99,000,0002025-12-31 44USD
IncreaseDecreaseInOtherAccruedLiabilities-96,000,0002026-03-31 98USD
ProfitLoss91,000,0002026-03-31 224USD
IncreaseDecreaseInAccountsPayable90,000,0002026-03-31 98USD
NetIncomeLoss90,000,0002026-03-31 187USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo87,000,0002026-03-31 44USD
DeferredFinanceCostsNoncurrentGross86,800,0002015-03-31 2USD
PropertyPlantAndEquipmentTransfersAndChanges86,200,0002023-05-31 5USD
RestructuringAndRelatedCostExpectedCost184,000,0002025-12-31 5USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive83,000,0002025-12-31 28USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour83,000,0002026-03-31 44USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree83,000,0002026-03-31 44USD
NotesAndLoansReceivableNetCurrent83,000,0002026-03-31 88USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate82,000,0002025-12-31 30USD
OperatingLeaseLiabilityNoncurrent81,000,0002025-12-31 16USD
SeveranceCosts178,000,0002025-12-31 5USD
GainsLossesOnRestructuringOfDebt-77,600,0002016-09-30 1USD
MinimumLeasePaymentsSaleLeasebackTransactionsThereafter77,100,0002018-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear77,000,0002026-03-31 24USD
DepreciationAndAmortization76,000,0002026-03-31 119USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfOtherInvestments75,000,0002018-03-31 25USD
ComprehensiveIncomeNetOfTax74,000,0002026-03-31 142USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest73,000,0002026-03-31 184USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate73,000,0002025-12-31 34USD
FinanceLeaseLiabilityPaymentsDue70,000,0002025-12-31 10USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations68,800,0002019-06-30 37USD
DeferredTaxAssetsNetCurrent65,700,0002016-09-30 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive65,500,0002020-09-30 13USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets62,600,0002017-03-31 3USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits62,000,0002025-12-31 20USD
NetCashProvidedByUsedInFinancingActivities-61,000,0002026-03-31 61USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent57,800,0002023-12-31 6USD
RepaymentsOfLongTermDebt55,000,0002026-03-31 98USD
LeaseCost54,000,0002025-12-31 23USD
NetCashProvidedByUsedInInvestingActivities-53,000,0002026-03-31 61USD
DeferredTaxLiabilities52,000,0002025-12-31 1USD
BusinessCombinationAcquisitionOfLessThan100PercentNoncontrollingInterestFairValue51,300,0002016-12-31 2USD
NoncontrollingInterestDecreaseFromDeconsolidation51,100,0002019-12-31 1USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual50,400,0002016-12-31 3USD
FinanceLeaseLiability50,000,0002025-12-31 10USD
OperatingLeasesRentExpenseNet49,700,0002018-12-31 9USD
AccruedIncomeTaxesCurrent49,000,0002025-12-31 20USD
FinanceLeaseLiabilityNoncurrent47,000,0002025-12-31 16USD
IncomeTaxReconciliationDispositionOfAssets-46,700,0002013-12-31 2USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-46,000,0002026-03-31 54USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount46,000,0002025-12-31 30USD
MinorityInterest46,000,0002026-03-31 92USD
FinanceLeaseRightOfUseAsset44,000,0002025-12-31 16USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfAdoptionQuantification43,900,0002016-12-31 1USD
ContractWithCustomerAssetNet43,000,0002026-03-31 64USD
OperatingLeaseCost43,000,0002025-12-31 23USD
LossContingencyRelatedReceivableCarryingValuePeriodIncreaseDecrease42,400,0002021-06-30 1USD
TreasuryStockCommonShares41,700,0002026-03-31 68shares
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations41,000,0002025-12-31 21USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax-40,700,0002020-03-31 64USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive40,000,0002025-12-31 10USD
OperatingLeasePayments39,000,0002025-12-31 21USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals38,000,0002025-12-31 20USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths37,000,0002025-12-31 7USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability37,000,0002025-12-31 21USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch35,000,0002025-12-31 20USD
InventorySuppliesNetOfReserves35,000,0002026-03-31 88USD
TaxCreditCarryforwardAmount34,800,0002017-12-31 8USD
OperatingLeasesFutureMinimumPaymentsDueCurrent34,600,0002018-12-31 9USD
AccountsPayableOtherCurrent34,000,0002025-12-31 20USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-33,700,0002019-06-30 37USD
Depreciation33,000,0002026-03-31 142USD
IncreaseDecreaseInAccountsAndNotesReceivable32,000,0002026-03-31 98USD
OtherGeneralExpense31,600,0002020-03-31 5USD
FinanceLeaseRightOfUseAssetAccumulatedAmortization31,000,0002025-12-31 12USD
OperatingLeaseLiabilityCurrent31,000,0002025-12-31 17USD
AllowanceForDoubtfulAccountsReceivableCurrent30,000,0002026-03-31 88USD
GoodwillForeignCurrencyTranslationGainLoss-29,000,0002026-03-31 45USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic29,000,0002025-12-31 30USD
IncreaseDecreaseInOtherOperatingLiabilities-29,000,0002026-03-31 98USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo29,000,0002025-12-31 10USD
OtherCostAndExpenseOperating28,400,0002023-12-31 13USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax-28,300,0002019-12-31 12USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions28,000,0002025-12-31 30USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets27,000,0002026-03-31 98USD
PaymentsToAcquireOtherInvestments26,900,0002019-03-31 6USD
AccrualForTaxesOtherThanIncomeTaxesCurrent26,000,0002025-12-31 20USD
AmortizationOfIntangibleAssets26,000,0002026-03-31 142USD
CapitalExpendituresIncurredButNotYetPaid26,000,0002025-12-31 34USD
GuaranteeObligationsMaximumExposure26,000,0002026-03-31 74USD
IncomeTaxReconciliationOtherAdjustments26,000,0002024-12-31 29USD
LossContingencyReceivable26,000,0002025-12-31 35USD
OtherOperatingIncomeExpenseNet-26,000,0002026-03-31 59USD
RestructuringReserveCurrent26,000,0002025-12-31 72USD
ValuationAllowanceDeferredTaxAssetChangeInAmount25,900,0002015-12-31 1USD
FederalIncomeTaxExpenseBenefitContinuingOperations25,000,0002025-12-31 30USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-25,000,0002024-12-31 29USD
DeferredFederalIncomeTaxExpenseBenefit24,000,0002025-12-31 30USD
InventoryValuationReserves24,000,0002026-03-31 48USD
LossContingencyAccrualAtCarryingValue24,000,0002025-12-31 47USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears23,500,0002018-12-31 9USD
IncomeTaxReconciliationTaxContingencies23,000,0002025-12-31 1USD
FinitelivedIntangibleAssetsAcquired122,200,0002017-03-31 3USD
GoodwillTranslationAdjustments21,900,0002017-03-31 9USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent21,400,0002023-12-31 13USD
DeferredForeignIncomeTaxExpenseBenefit21,000,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive21,000,0002025-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo21,000,0002026-03-31 44USD
PaymentsForRestructuring21,000,0002026-03-31 64USD
DebtCurrent20,000,0002026-03-31 88USD
FinanceLeaseLiabilityUndiscountedExcessAmount20,000,0002025-12-31 10USD
IncreaseDecreaseInInventories20,000,0002026-03-31 98USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree20,000,0002025-12-31 10USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-20,000,0002026-03-31 114USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax-20,000,0002026-03-31 136USD
EffectOfExchangeRateOnCashAndCashEquivalents-19,800,0002020-03-31 44USD
OtherSalesRevenueNet18,600,0002018-09-30 46USD
OtherComprehensiveIncomeLossBeforeTax-18,000,0002026-03-31 134USD
OtherComprehensiveIncomeLossNetOfTax-18,000,0002026-03-31 139USD
PaymentsForProceedsFromHedgeInvestingActivities-18,000,0002021-12-31 32USD
ResearchAndDevelopmentExpense18,000,0002026-03-31 142USD
ImpairmentOfLongLivedAssetsHeldForUse17,700,0002019-12-31 16USD
SaleLeasebackTransactionNetBookValue17,200,0002016-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears17,100,0002018-12-31 9USD
CapitalizedContractCostAmortization17,000,0002026-03-31 104USD
LongTermDebtAndCapitalLeaseObligationsCurrent17,000,0002026-03-31 88USD
OperatingLeasesFutureMinimumPaymentsDueThereafter16,600,0002018-12-31 9USD
PaymentsOfFinancingCosts16,600,0002023-12-31 7USD
DeferredFinanceCostsNet16,000,0002026-03-31 86USD
DeferredTaxLiabilitiesUndistributedForeignEarnings16,000,0002025-12-31 22USD
DeferredTaxLiabilitiesFinancingArrangements15,000,0002025-12-31 18USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount15,000,0002025-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear15,000,0002026-03-31 16USD
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1-15,000,0002023-12-31 8USD
IncomeTaxExpenseBenefit14,000,0002026-03-31 142USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance14,000,0002024-12-31 29USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears13,200,0002018-12-31 9USD
DeferredTaxAssetsLiabilitiesNet13,000,0002024-12-31 19USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued13,000,0002025-12-31 24USD
EquityMethodInvestments12,000,0002026-03-31 76USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsAndTax-12,000,0002014-12-31 3USD
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesCurrent12,000,0002017-12-31 4USD
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet-11,800,0002017-12-31 24USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears11,500,0002018-12-31 9USD
DeferredIncomeTaxExpenseBenefit11,000,0002026-03-31 98USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour11,000,0002025-12-31 10USD
OtherRealEstate10,900,0002016-12-31 1USD
PaymentsToAcquireLoansReceivable10,000,0002025-12-31 10USD
DefinedBenefitPlanExpectedReturnOnPlanAssets9,100,0002022-09-30 56USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive9,000,0002025-12-31 10USD
RestructuringReserve9,000,0002026-03-31 52USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions9,000,0002025-12-31 30USD
PaymentForContingentConsiderationLiabilityFinancingActivities8,900,0002018-12-31 2USD
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions8,800,0002017-03-31 7USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost8,200,0002015-12-31 2USD
DebtInstrumentUnamortizedDiscount8,000,0002026-03-31 88USD
DeferredTaxAssetsOther8,000,0002025-12-31 20USD
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue8,000,0002026-03-31 44USD
PaymentsToAcquireBusinessesNetOfCashAcquired8,000,0002026-03-31 84USD
BusinessCombinationIntegrationRelatedCosts7,700,0002017-12-31 1USD
DebtInstrumentFeeAmount7,700,0002023-11-30 3USD
StockIssuedDuringPeriodValueShareBasedCompensation7,500,0002023-12-31 3USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities7,400,0002015-09-30 4USD
BusinessCombinationContingentConsiderationLiability7,300,0002022-12-31 26USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability17,200,0002022-12-31 16USD
DefinedBenefitPlanInterestCost7,200,0002022-09-30 56USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear7,200,0002019-09-30 3USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue7,000,0002026-03-31 140USD
AllocatedShareBasedCompensationExpense7,000,0002026-03-31 122USD
FinanceLeaseLiabilityPaymentsDueYearFour7,000,0002025-12-31 10USD
IncomeTaxReconciliationNondeductibleExpense7,000,0002024-12-31 29USD
IncomeTaxReconciliationTaxCredits7,000,0002024-12-31 29USD
InterestCostsCapitalized7,000,0002025-12-31 26USD
DefinedBenefitPlanCurtailments6,600,0002014-09-30 3USD
DeferredTaxLiabilitiesCurrent6,500,0002016-09-30 12USD
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent6,400,0002023-12-31 8USD
PaymentsOfDebtIssuanceCosts6,400,0002023-11-30 3USD
OtherLongTermDebt6,100,0002015-03-31 2USD
FinanceLeaseLiabilityPaymentsDueYearFive6,000,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearThree6,000,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearTwo6,000,0002025-12-31 10USD
GainLossOnSaleOfBusiness6,000,0002025-12-31 28USD
GoodwillAcquiredDuringPeriod6,000,0002026-03-31 35USD
IncomeTaxHolidayAggregateDollarAmount6,000,0002025-12-31 17USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes6,000,0002024-12-31 29USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation6,000,0002026-03-31 15USD
RestructuringReserveAcceleratedDepreciation6,000,0002025-12-31 80USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense6,000,0002025-12-31 24USD
MinimumLeasePaymentsSaleLeasebackTransactionsWithinFiveYears5,700,0002018-12-31 10USD
MinimumLeasePaymentsSaleLeasebackTransactionsWithinFourYears5,700,0002018-12-31 10USD
OtherComprehensiveIncomeDefinedBenefitPlansTaxPortionAttributableToNoncontrollingInterest5,700,0002016-12-31 3USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax-5,600,0002019-09-30 34USD
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain5,400,0002015-12-31 4USD
MinimumLeasePaymentsSaleLeasebackTransactionsWithinThreeYears5,400,0002018-12-31 10USD
MinimumLeasePaymentsSaleLeasebackTransactionsWithinTwoYears5,400,0002018-12-31 10USD
BusinessCombinationAcquisitionRelatedCosts5,300,0002017-06-30 1USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions5,300,0002017-03-31 11USD
MinimumLeasePaymentsSaleLeasebackTransactionsWithinOneYear5,300,0002018-12-31 8USD
DefinedBenefitPlanNetPeriodicBenefitCost5,200,0002022-09-30 56USD
IncreaseDecreaseInAssetsHeldForSale-5,200,0002019-03-31 2USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease5,200,0002023-12-31 6USD
DeferredTaxAssetsEquityMethodInvestments5,000,0002025-12-31 16USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths5,000,0002025-12-31 7USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour5,000,0002026-03-31 21USD
OtherTaxExpenseBenefit-5,000,0002015-09-30 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive5,000,0002025-12-31 5USD
DefinedBenefitPlanServiceCost4,800,0002022-09-30 56USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesTax-4,800,0002019-12-31 3USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax4,600,0002022-09-30 10USD
ProceedsFromDivestitureOfInterestInJointVenture4,400,0002020-12-31 3USD
PaymentsToAcquireEquityMethodInvestments4,300,0002015-12-31 4USD
EmployeeServiceShareBasedCompensationCashFlowEffectCashUsedToSettleAwards4,000,0002025-12-31 9USD
FinanceLeaseRightOfUseAssetAmortization4,000,0002025-12-31 23USD
ForeignCurrencyTransactionGainLossBeforeTax4,000,0002026-03-31 98USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions4,000,0002024-12-31 29USD
RestructuringCharges4,000,0002026-03-31 136USD
StockIssuedDuringPeriodValueStockOptionsExercised4,000,0002024-12-31 125USD
NetPeriodicDefinedBenefitsExpenseReversalOfExpenseExcludingServiceCostComponent4,000,0002026-03-31 31USD
ProceedsFromSaleAndCollectionOfFinanceReceivables4,000,0002026-03-31 2USD
ProfessionalFees3,800,0002019-09-30 53USD
ProceedsFromSaleOfMachineryAndEquipment3,500,0002022-10-31 1USD
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal-3,400,0002019-09-30 8USD
DerivativeLiabilitiesCurrent3,300,0002017-12-31 4USD
ImpairmentOfLongLivedAssetsToBeDisposedOf3,200,0002020-06-30 2USD
OtherComprehensiveIncomeLossFinalizationOfPensionAndNonPensionPostretirementPlanValuationNetOfTax3,100,0002020-09-30 10USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-3,000,0002026-03-31 54USD
FinanceLeaseInterestExpense3,000,0002025-12-31 23USD
FinanceLeaseInterestPaymentOnLiability3,000,0002025-12-31 21USD
FinanceLeaseLiabilityCurrent3,000,0002025-12-31 16USD
FinanceLeasePrincipalPayments3,000,0002025-12-31 21USD
NonoperatingIncomeExpense-3,000,0002026-03-31 142USD
NumberOfBusinessesAcquired3,000,0002016-09-30 2Acquisition
RestrictedCashAndCashEquivalentsAtCarryingValue3,000,0002026-03-31 126USD
ShortTermBorrowings3,000,0002026-03-31 88USD
VariableLeaseCost3,000,0002025-12-31 23USD
StockIssuedDuringPeriodValueNewIssues2,500,0002014-12-31 1USD
UnrealizedGainLossOnDerivatives-2,500,0002015-09-30 6USD
DefinedBenefitPlanAmortizationOfGainsLosses-2,400,0002022-09-30 56USD
ProceedsFromDivestitureOfInterestInSubsidiariesAndAffiliates2,300,0002015-06-30 4USD
StockIssuedDuringPeriodValueOther2,300,0002014-09-30 1USD
AmortizationOfFinancingCostsAndDiscounts2,000,0002026-03-31 98USD
DerivativeInstrumentsGainLossRecognizedInIncomeIneffectivePortionAndAmountExcludedFromEffectivenessTestingNet2,000,0002018-09-30 2USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityPurchases2,000,0002026-03-31 10USD
ForeignCurrencyTransactionGainLossUnrealized-2,000,0002026-03-31 142USD
OtherNoncashIncomeExpense-2,000,0002026-03-31 98USD
PaymentsForProceedsFromOtherInvestingActivities2,000,0002026-03-31 96USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions2,000,0002025-12-31 30USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities2,000,0002025-12-31 17USD
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction1,800,0002019-12-31 5USD
DefinedBenefitPlanRecognizedNetGainLossDueToCurtailments1,800,0002020-06-30 7USD
ProvisionForDoubtfulAccounts1,700,0002021-12-31 34USD
AvailableForSaleSecuritiesNoncurrent1,600,0002019-12-31 8USD
NoncontrollingInterestIncreaseFromBusinessCombination-1,600,0002020-03-31 28USD
PaymentsToAcquireInterestInSubsidiariesAndAffiliates1,600,0002015-06-30 2USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-1,500,0002020-01-01 28USD
GainLossOnSaleOfPropertyPlantEquipment1,500,0002022-10-31 3USD
MinimumLeasePaymentsSaleLeasebackTransactionsRemainderOfFiscalYear1,300,0002018-09-30 2USD
IncomeTaxExaminationPenaltiesAndInterestAccrued1,200,0002017-12-31 10USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax1,100,0002018-12-31 6USD
AssetImpairmentCharges1,000,0002025-12-31 43USD
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths1,000,0002026-03-31 25USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest-1,000,0002026-03-31 142USD
CurrentFederalTaxExpenseBenefit1,000,0002025-12-31 30USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense1,000,0002026-03-31 140USD
EquitySecuritiesFvNi1,000,0002025-12-31 4USD
GoodwillPurchaseAccountingAdjustments1,000,0002025-09-30 23USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders1,000,0002025-12-31 84USD
NetIncomeLossAttributableToNoncontrollingInterest1,000,0002026-03-31 142USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax1,000,0002026-03-31 85USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax1,000,0002026-03-31 76USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsNetOfTax-1,000,0002026-03-31 108USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax1,000,0002026-03-31 142USD
OtherNonoperatingIncomeExpense-1,000,0002026-03-31 140USD
ProceedsFromStockOptionsExercised1,000,0002026-03-31 59USD
ShortTermLeaseCost1,000,0002025-12-31 23USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings-1,000,0002025-12-31 17USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements-1,000,0002025-09-30 7USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInOtherComprehensiveIncome-1,000,0002025-12-31 6USD
PaymentsOfDividendsMinorityInterest900,0002020-12-31 61USD
RestructuringReserveAccrualAdjustment1-900,0002018-03-31 1USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxPortionAttributableToNoncontrollingInterest800,0002016-12-31 3USD
AvailableForSaleSecurities700,0002018-06-30 26USD
DeferredTaxLiabilitiesInvestmentInNoncontrolledAffiliates700,0002016-12-31 2USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear700,0002019-09-30 3USD
PaymentsForProceedsFromBusinessesAndInterestInAffiliates-700,0002015-09-30 2USD
RestructuringReserveTranslationAndOtherAdjustment-600,0002023-12-31 48USD
ProceedsFromSaleOfOtherAssetsInvestingActivities500,0002015-09-30 2USD
ProductWarrantyAccrual500,0002014-12-31 2USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax400,0002017-12-31 9USD
ProceedsFromSaleOfIntangibleAssets400,0002015-03-31 2USD
QuantifyingMisstatementInCurrentYearFinancialStatementsAmount400,0002014-12-31 2USD
UnrecognizedTaxBenefitsIncreasesResultingFromSettlementsWithTaxingAuthorities400,0002021-12-31 7USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber300,0002024-09-30 78shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber300,0002024-09-30 39shares
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets300,0002023-12-31 9USD
IncomeLossFromEquityMethodInvestments-200,0002020-09-30 72USD
PaymentsToMinorityShareholders200,0002022-12-31 38USD
StockIssuedDuringPeriodSharesStockOptionsExercised200,0002024-09-30 39shares
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit-100,0002022-09-30 28USD
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnServiceAndInterestCostComponents1100,0002014-12-31 1USD
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnServiceAndInterestCostComponents100,0002014-12-31 1USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit100,0002023-12-31 5USD
IncomeTaxExaminationPenaltiesAndInterestExpense100,0002017-12-31 10USD

What to be careful about

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