Stock Scorer

Bausch Health Companies Inc. (BHC)

Every figure this model derived for BHC, 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 369,000,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 1,829,410,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 6,522,000,000 AssetsCurrent 2026-06-30
current liabilities 4,544,000,000 LiabilitiesCurrent 2026-06-30
equity -1,771,000,000 StockholdersEquity 2026-06-30
interest expense 1,607,000,000 InterestExpenseDebt 2026-06-30
ocf 1,800,000,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 10,853,000,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 233,000,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin21.08
current ratio1.44
current ratio reported1.44
deferred revenue growth-44.99
dilution pct1.9
ebit cagr20.96
ebit yoy-44.67
ev ebit24.89
ev owner earnings18.35
ev sales2.03
fcf margin13.19
growth cv0.91
interest cover0.55
net debt ebitda9.62
operating margin8.14
owner earnings margin11.04
revenue growth10.09
revenue growth per share8.04
roic3.87
rule of 4018.23
sbc pct revenue2.15

Everything else this filing tags

400 more elements from BHC'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
IntangibleAssetsGrossExcludingGoodwill28,988,000,0002026-06-30 110USD
FiniteLivedIntangibleAssetsGross27,190,000,0002026-06-30 128USD
LongTermDebtFairValue26,297,000,0002016-12-31 40USD
Liabilities25,596,000,0002026-06-30 138USD
FiniteLivedIntangibleAssetsAccumulatedAmortization24,809,000,0002026-06-30 128USD
Assets24,794,000,0002026-06-30 141USD
LiabilitiesAndStockholdersEquity24,794,000,0002026-06-30 136USD
LongTermDebt20,741,000,0002026-06-30 128USD
DebtInstrumentCarryingAmount20,239,000,0002026-06-30 90USD
LongTermDebtNoncurrent19,875,000,0002026-06-30 136USD
RetainedEarningsAccumulatedDeficit-10,832,000,0002026-06-30 156USD
BusinessAcquisitionsProFormaRevenue10,709,600,0002015-12-31 69USD
CommonStockValue10,544,000,0002026-06-30 136USD
RestrictedCashAndCashEquivalentsAtCarryingValue10,354,900,0002015-03-31 2USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill9,794,765,0002012-09-30 6USD
Goodwill9,793,000,0002026-06-30 194USD
DebtInstrumentFaceAmount9,560,000,0002017-12-31 6USD
GoodwillImpairedAccumulatedImpairmentLoss7,068,000,0002026-06-30 34USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive6,000,000,0002026-06-30 36USD
CostsAndExpenses5,586,000,0002026-06-30 289USD
DeferredTaxLiabilitiesNoncurrent5,434,000,0002016-12-31 50USD
DeferredTaxAssetsGross4,651,000,0002025-12-31 36USD
PropertyPlantAndEquipmentGross4,498,000,0002025-12-31 36USD
IntangibleAssetsNetExcludingGoodwill4,179,000,0002026-06-30 136USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour4,173,000,0002026-06-30 46USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive3,903,000,0002026-06-30 46USD
BusinessAcquisitionEquityInterestIssuedOrIssuableValueAssigned3,880,301,0002010-12-31 5USD
StockIssuedDuringPeriodValueAcquisitions3,880,301,0002010-12-31 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo3,766,000,0002026-06-30 46USD
ProceedsFromSaleOfPropertyPlantAndEquipment3,253,000,0002017-12-31 77USD
ValuationAllowancesAndReservesDeductions3,143,000,0002026-06-30 68USD
LineOfCreditFacilityMaximumBorrowingCapacity3,100,000,0002012-02-13 2USD
AccruedLiabilitiesCurrent3,070,000,0002026-06-30 136USD
ValuationAllowancesAndReservesChargedToOtherAccounts3,014,000,0002026-06-30 68USD
RepaymentsOfLongTermDebt2,969,000,0002026-06-30 164USD
NoncashOrPartNoncashAcquisitionDebtAssumed-2,913,614,0002010-12-31 2USD
ProceedsFromIssuanceOfLongTermDebt2,886,000,0002026-06-30 162USD
DeferredTaxAssetsValuationAllowance2,787,000,0002026-06-30 128USD
AccountsReceivableGrossCurrent2,754,200,0002015-12-31 10USD
AccountsReceivableNetCurrent2,686,900,0002015-12-31 10USD
DebtInstrumentPeriodicPaymentPrincipal2,436,000,0002016-12-31 2USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment2,424,000,0002025-12-31 36USD
FiniteLivedIntangibleAssetsNet2,381,000,0002026-06-30 128USD
ReceivablesNetCurrent2,263,000,0002026-06-30 136USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization2,097,000,0002026-06-30 6USD
DeferredTaxAssetsNet2,075,000,0002025-12-31 36USD
NoncurrentAssets2,074,000,0002025-12-31 41USD
PropertyPlantAndEquipmentNet2,074,000,0002025-12-31 132USD
Revenues1,995,000,0002018-03-31 143USD
SalesRevenueGoodsNet1,965,000,0002018-03-31 107USD
ValuationAllowancesAndReservesBalance1,933,000,0002026-06-30 127USD
AmortizationOfIntangibleAssets1,901,977,0002013-12-31 37USD
PaymentsToAcquireBusinessesNetOfCashAcquired1,890,000,0002023-12-31 116USD
DeferredIncomeTaxAssetsNet1,845,000,0002026-06-30 82USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents1,838,000,0002026-06-30 152USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-1,825,000,0002026-06-30 162USD
InterestPaidNet1,810,000,0002025-12-31 27USD
SellingGeneralAndAdministrativeExpense1,768,000,0002026-06-30 221USD
DeferredTaxAssetsLiabilitiesNet1,696,000,0002025-12-31 27USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree1,667,000,0002026-06-30 46USD
InterestPaid1,665,000,0002018-12-31 27USD
InventoryGross1,602,000,0002026-06-30 104USD
InventoryNet1,602,000,0002026-06-30 136USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations1,479,000,0002014-09-30 43USD
GoodwillImpairmentLoss1,426,000,0002026-06-30 113USD
InterestAndDebtExpense1,426,000,0002021-12-31 153USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-1,361,400,0002014-09-30 43USD
ProceedsFromRepaymentsOfLongTermDebtAndCapitalSecurities1,270,000,0002016-06-30 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments-1,261,000,0002021-06-30 140USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest-1,231,000,0002026-06-30 206USD
ComprehensiveIncomeNetOfTax-1,230,000,0002026-06-30 198USD
ProfitLoss-1,171,000,0002026-06-30 216USD
NetIncomeLoss-1,165,000,0002026-06-30 79USD
CostOfGoodsSold1,144,000,0002018-06-30 111USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign1,110,000,0002025-12-31 48USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-1,006,000,0002026-06-30 68USD
TaxCutsAndJobsActOf2017IncompleteAccountingProvisionalIncomeTaxExpenseBenefit-975,000,0002017-12-31 1USD
MinorityInterest969,000,0002026-06-30 110USD
InventoryFinishedGoods958,000,0002026-06-30 128USD
CashAndCashEquivalentsFairValueDisclosure934,000,0002026-06-30 8USD
DeferredTaxAssetsEquityMethodInvestments925,000,0002017-09-30 3USD
UnrecognizedTaxBenefits892,000,0002026-06-30 77USD
FutureAmortizationExpenseYearTwo869,463,0002012-06-30 3USD
LongTermDebtCurrent866,000,0002026-06-30 136USD
FutureAmortizationExpenseYearThree864,646,0002012-06-30 3USD
FutureAmortizationExpenseYearFour859,778,0002012-06-30 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths849,000,0002026-06-30 36USD
FutureAmortizationExpenseYearFive843,659,0002012-06-30 3USD
PrepaidExpenseAndOtherAssetsCurrent819,000,0002026-06-30 128USD
OtherAccruedLiabilitiesCurrent815,000,0002026-06-30 94USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest-802,000,0002026-06-30 270USD
FutureAmortizationExpenseYearOne799,318,0002011-12-31 1USD
ProceedsFromLinesOfCredit790,000,0002011-09-30 9USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt-779,859,0002011-09-30 10USD
TaxCutsAndJobsActOf2017IncompleteAccountingChangeInTaxRateProvisionalIncomeTaxExpenseBenefit-774,000,0002017-12-31 1USD
AdvertisingExpense766,000,0002025-12-31 54USD
DeferredTaxLiabilities747,000,0002017-12-31 17USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-743,000,0002025-12-31 48USD
OtherLiabilitiesNoncurrent733,000,0002026-06-30 136USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths701,000,0002026-06-30 36USD
StockIssuedDuringPeriodValueNewIssues675,000,0002022-12-31 43USD
CashAndCashEquivalentsPeriodIncreaseDecrease668,000,0002017-03-31 29USD
OtherComprehensiveIncomeLossBeforeTax-646,700,0002015-12-31 9USD
BusinessAcquisitionsProFormaNetIncomeLoss-619,100,0002015-12-31 69USD
AccountsPayableCurrent593,000,0002026-06-30 136USD
DepreciationAndAmortization576,000,0002026-06-30 158USD
BusinessAcquisitionPurchasePriceAllocationIntangibleAssetsNotAmortizable566,501,0002013-06-30 12USD
NetIncomeLossAvailableToCommonStockholdersBasic-560,000,0002020-12-31 199USD
InventoryRawMaterials548,000,0002026-06-30 128USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals515,000,0002025-12-31 36USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect513,000,0002026-06-30 92USD
FutureAmortizationExpenseRemainderOfFiscalYear504,586,0002011-09-30 2USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet-502,000,0002026-06-30 26USD
ValuationAllowanceDeferredTaxAssetChangeInAmount491,000,0002016-12-31 12USD
IncomeTaxReconciliationEquityInEarningsLossesOfUnconsolidatedSubsidiary-472,000,0002017-09-30 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear450,000,0002026-06-30 42USD
OperatingLeasesFutureMinimumPaymentsDue419,000,0002018-12-31 13USD
FiniteLivedIntangibleAssetsAmortizationExpense411,213,0002012-06-30 30USD
DeferredTaxAssetsOperatingLossCarryforwards400,000,0002017-12-31 4USD
EquityMethodInvestmentDividendsOrDistributions397,500,0002014-12-31 3USD
DeferredIncomeTaxLiabilities379,000,0002025-12-31 28USD
CommonStockSharesIssued373,901,4402026-06-30 138shares
CommonStockSharesOutstanding373,901,4402026-06-30 138shares
WeightedAverageNumberOfDilutedSharesOutstanding373,900,0002026-06-30 201shares
WeightedAverageNumberOfSharesOutstandingBasic373,900,0002026-06-30 201shares
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate363,000,0002026-06-30 82USD
AccruedEmployeeBenefitsCurrent362,000,0002026-06-30 94USD
OtherAssetsNoncurrent358,000,0002026-06-30 136USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted355,000,0002020-12-31 24shares
ProceedsFromConvertibleDebt350,000,0002009-09-30 3USD
BusinessAcquisitionContingentConsiderationAtFairValueNoncurrent342,079,0002013-06-30 18USD
DividendsCommonStock342,043,0002010-12-31 19USD
AdditionalPaidInCapitalCommonStock342,000,0002026-06-30 136USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent340,000,0002021-12-31 54USD
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost336,000,0002026-06-30 213USD
StockRepurchasedAndRetiredDuringPeriodValue335,906,0002011-09-30 7USD
LitigationReserveCurrent326,000,0002023-06-30 41USD
CashAcquiredFromAcquisition308,982,0002010-12-31 1USD
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue293,000,0002026-06-30 153USD
LesseeOperatingLeaseLiabilityPaymentsDue292,000,0002025-12-31 12USD
OtherIncome-275,700,0002014-09-30 10USD
LiabilityForUncertainTaxPositionsNoncurrent265,000,0002017-09-30 60USD
InterestPayableCurrent262,000,0002026-06-30 94USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo246,000,0002026-06-30 59USD
OtherExpenses234,442,0002013-12-31 3USD
NetCashProvidedByUsedInInvestingActivities-232,000,0002026-06-30 136USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree228,000,0002026-06-30 59USD
OperatingLeaseLiability228,000,0002025-12-31 25USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour223,000,0002026-06-30 59USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit217,000,0002020-12-31 43USD
DebtInstrumentUnamortizedDiscount216,000,0002021-12-31 21USD
OperatingLeaseRightOfUseAsset215,000,0002025-12-31 26USD
PaymentsToAcquireProductiveAssets215,000,0002023-12-31 48USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive213,000,0002026-06-30 59USD
DeferredIncomeTaxLiabilitiesNet211,000,0002026-06-30 84USD
BusinessCombinationContingentConsiderationLiabilityNoncurrent210,000,0002026-06-30 79USD
OperatingIncomeLoss-210,000,0002026-06-30 289USD
Depreciation207,000,0002025-12-31 54USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent198,000,0002017-09-30 36USD
PaymentsForProceedsFromBusinessesAndInterestInAffiliates180,000,0002019-09-30 9USD
ValuationAllowancesAndReservesPeriodIncreaseDecrease-180,000,0002019-12-31 2USD
PaymentsForLegalSettlements177,000,0002026-06-30 170USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate174,000,0002026-06-30 57USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive172,000,0002026-06-30 32USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets171,000,0002025-12-31 36USD
OperatingLeaseLiabilityNoncurrent167,000,0002025-12-31 20USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized166,000,0002023-09-30 26USD
OperatingLeasesFutureMinimumPaymentsDueThereafter166,000,0002018-12-31 13USD
IncomeTaxExpenseBenefit165,000,0002026-06-30 222USD
IncomeTaxesPaid163,000,0002025-12-31 54USD
IncomeTaxesPaidNet163,000,0002025-12-31 1USD
LitigationReserve162,000,0002017-06-30 2USD
NetCashProvidedByUsedInFinancingActivities-149,000,0002026-06-30 136USD
IncomeTaxReconciliationDeductions147,000,0002016-12-31 6USD
DeferredTaxAssetsNetNoncurrent146,000,0002016-12-31 48USD
DeferredTaxLiabilitiesUndistributedForeignEarnings145,000,0002025-12-31 32USD
OtherNonoperatingIncomeExpense-142,000,0002025-12-31 119USD
CurrentForeignTaxExpenseBenefit140,000,0002025-12-31 48USD
DeferredIncomeTaxExpenseBenefit132,000,0002025-12-31 75USD
RepaymentsOfLinesOfCredit130,000,0002009-12-31 4USD
ContractualObligation129,000,0002025-12-31 16USD
DeferredForeignIncomeTaxExpenseBenefit129,000,0002025-12-31 48USD
RoyaltyRevenue129,000,0002017-12-31 55USD
IncomeTaxReconciliationNondeductibleExpenseOther-119,000,0002025-12-31 1USD
AccountsAndOtherReceivablesNetCurrent117,285,0002013-12-31 6USD
CurrentIncomeTaxExpenseBenefit115,000,0002025-12-31 54USD
InterestCostsCapitalized115,000,0002025-12-31 29USD
InventoryValuationReserves112,900,0002014-12-31 30USD
ResearchAndDevelopmentAssetAcquiredOtherThanThroughBusinessCombinationWrittenOff109,200,0002011-12-31 13USD
IncomeTaxExpenseBenefitContinuingOperations-106,047,0002012-12-31 6USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue106,000,0002026-06-30 163USD
AllocatedShareBasedCompensationExpense106,000,0002026-06-30 175USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations105,800,0002014-09-30 43USD
InventoryWorkInProcess96,000,0002026-06-30 128USD
AccruedProfessionalFeesCurrent92,000,0002017-06-30 16USD
OperatingLeaseExpense92,000,0002018-12-31 2USD
OperatingLeasesRentExpenseNet92,000,0002018-12-31 29USD
BusinessAcquisitionContingentConsiderationAtFairValueCurrent91,029,0002013-06-30 15USD
OperatingLeasePayments86,000,0002025-12-31 26USD
BusinessCombinationContingentConsiderationLiabilityCurrent83,000,0002026-06-30 83USD
OperatingLeaseCost83,000,0002025-12-31 28USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance82,000,0002024-12-31 63USD
PaymentsToAcquireAvailableForSaleSecurities81,087,0002011-09-30 5USD
DeferredTaxAssetsLiabilitiesNetNoncurrent80,085,0002010-12-31 6USD
ValuationAllowancesAndReservesAdjustments-80,000,0002019-09-30 2USD
IncreaseDecreaseInAccountsReceivable-78,000,0002026-06-30 179USD
OperatingLeasesFutureMinimumPaymentsDueCurrent78,000,0002018-12-31 13USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-77,000,0002026-06-30 153USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths77,000,0002025-12-31 9USD
LettersOfCreditOutstandingAmount77,000,0002018-01-09 5USD
ResearchAndDevelopmentArrangementContractToPerformForOthersCompensationEarned76,666,0002013-12-31 50USD
PaymentsToAcquireShortTermInvestments75,900,0002014-09-30 32USD
TangibleAssetImpairmentCharges75,000,0002016-12-31 5USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued75,000,0002026-06-30 109USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive72,000,0002025-12-31 9USD
AllowanceForDoubtfulAccountsReceivableCurrent67,300,0002015-12-31 10USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet65,000,0002025-12-31 1USD
IncomeTaxExaminationEstimateOfPossibleLoss64,000,0002025-09-30 12USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount64,000,0002025-12-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo63,000,0002025-12-31 12USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment63,000,0002025-12-31 4USD
RestructuringAndRelatedCostIncurredCost62,300,0002012-03-31 5USD
OperatingLeaseLiabilityCurrent61,000,0002025-12-31 20USD
AccruedRoyaltiesCurrent60,000,0002017-06-30 16USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears60,000,0002018-12-31 13USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-60,000,0002026-06-30 185USD
OtherComprehensiveIncomeLossNetOfTax-60,000,0002026-06-30 170USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability60,000,0002025-12-31 9USD
OtherOperatingIncomeExpenseNet-58,000,0002026-06-30 168USD
GoodwillForeignCurrencyTranslationGainLoss57,000,0002026-06-30 86USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation56,800,0002015-12-31 40USD
AccruedAdvertisingCurrent55,000,0002017-06-30 12USD
NetCashProvidedByUsedInContinuingOperations-55,000,0002016-12-31 58USD
DefinedContributionPlanCostRecognized54,000,0002025-12-31 54USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions53,000,0002025-12-31 52USD
BusinessCombinationContingentConsiderationLiability52,000,0002017-06-30 28USD
StockIssued150,000,0002016-06-10 13USD
AccruedIncomeTaxesCurrent49,000,0002026-06-30 112USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1-48,000,0002020-12-31 101USD
ForeignIncomeTaxExpenseBenefitContinuingOperations45,000,0002024-12-31 47USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree44,000,0002025-12-31 12USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears44,000,0002018-12-31 13USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities-43,768,0002012-12-31 7USD
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed43,000,0002015-12-31 2USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation42,000,0002026-06-30 112USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation42,000,0002026-06-30 161USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions40,000,0002025-12-31 54USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears39,000,0002018-12-31 13USD
PaymentsToAcquireIntangibleAssets38,000,0002026-06-30 174USD
GoodwillPurchaseAccountingAdjustments-36,200,0002016-09-30 27USD
DeferredRevenueNoncurrent36,127,0002012-12-31 22USD
IncreaseDecreaseInInventories36,000,0002026-06-30 179USD
PriorPeriodReclassificationAdjustment36,000,0002011-12-31 4USD
IncomeTaxReconciliationTaxSettlements-36,000,0002025-06-30 7USD
TransfersAccountedForAsSecuredBorrowingsAssetsCarryingAmount36,000,0002025-12-31 2USD
AllowanceForDoubtfulAccountsReceivable35,000,0002026-06-30 116USD
AmortizationOfFinancingCostsAndDiscounts35,000,0002026-06-30 153USD
SalesAndExciseTaxPayableCurrent35,000,0002017-06-30 14USD
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued34,000,0002017-03-31 22USD
PrepaidExpenseCurrent33,834,0002011-03-31 8USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-33,700,0002016-06-30 58USD
RestructuringReserveCurrent33,000,0002017-06-30 16USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears32,000,0002018-12-31 13USD
GoodwillTranslationAdjustments31,600,0002016-06-30 26USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost30,000,0002025-12-31 36USD
OtherSalesRevenueNet30,000,0002018-03-31 42USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear29,000,0002026-06-30 28USD
DeferredTaxLiabilitiesTaxDeferredIncome28,000,0002017-06-30 12USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetPriorServiceCostCreditAfterTax-27,900,0002013-12-31 1USD
BusinessAcquisitionCostOfAcquiredEntityLiabilitiesIncurred-27,585,0002011-03-31 1USD
LitigationReserveNoncurrent27,000,0002018-03-31 4USD
PaymentsForPreviousAcquisition27,000,0002019-09-30 21USD
AuctionMarketPreferredSecuritiesStockSeriesValue26,800,0002009-12-31 1USD
RestructuringReserveSettledWithCash26,640,0002012-12-31 25USD
TransferOfFinancialAssetsAccountedForAsSalesCashProceedsReceivedForAssetsDerecognizedAmount26,000,0002026-06-30 2USD
PaymentsForProceedsFromInvestments-25,216,0002008-12-31 1USD
CurrentFederalTaxExpenseBenefit-25,000,0002025-12-31 50USD
DeferredFinanceCostsNet25,000,0002018-11-27 16USD
IncreaseDecreaseInRestrictedCash25,000,0002017-12-31 47USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-24,539,0002012-06-30 18USD
CostOfServicesLicensesAndServices23,000,0002018-06-30 90USD
ForeignCurrencyTransactionGainLossUnrealized-23,000,0002023-09-30 127USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost23,000,0002025-12-31 54USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-22,908,0002012-06-30 13USD
TaxAdjustmentsSettlementsAndUnusualProvisions-22,200,0002014-09-30 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour22,000,0002025-12-31 12USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities21,700,0002015-09-30 48USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetGainLossIncludedInEarnings1-21,000,0002019-03-31 15USD
InvestmentIncomeInterest21,000,0002026-06-30 221USD
RestructuringCharges21,000,0002021-06-30 155USD
VariableLeaseCost21,000,0002025-12-31 28USD
IncreaseDecreaseInAccruedIncomeTaxesPayable20,700,0002012-12-31 37USD
NoncashOrPartNoncashAcquisitionInvestmentsAcquired-20,008,0002011-03-31 1USD
NoncashOrPartNoncashAcquisitionInvestmentsAcquired120,008,0002011-03-31 1USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements19,000,0002026-06-30 85USD
SeveranceCosts18,200,0002012-03-31 1USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability118,000,0002026-06-30 56USD
DeferredTaxAssetsOther18,000,0002025-12-31 28USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings18,000,0002026-06-30 70USD
ForeignCurrencyTransactionGainLossBeforeTax-18,000,0002026-06-30 221USD
MinorityInterestDecreaseFromRedemptions18,000,0002018-12-31 18USD
PaymentsOfStockIssuanceCosts18,000,0002015-03-27 17USD
PaymentsToMinorityShareholders18,000,0002017-12-31 34USD
DeferredTaxExpenseFromStockOptionsExercised-17,100,0002014-12-31 6USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense17,000,0002024-12-31 37USD
GainLossRelatedToLitigationSettlement-16,000,0002026-06-30 207USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear16,000,0002019-09-30 3USD
ValuationAllowancesAndReservesReservesOfBusinessesAcquired16,000,0002019-12-31 9USD
DividendsPayableCurrent15,078,0002010-09-30 14USD
ImpairmentOfIntangibleAssetsExcludingGoodwill14,000,0002020-03-31 11USD
ImpairmentOfIntangibleAssetsFinitelived14,000,0002022-06-30 33USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive14,000,0002025-12-31 12USD
PaymentForContingentConsiderationLiabilityFinancingActivities14,000,0002026-06-30 67USD
RestructuringReservePeriodExpense13,920,0002012-03-31 15USD
DeferredTaxAssetsTaxCreditCarryforwards13,000,0002025-12-31 36USD
RestrictedCashCurrent13,000,0002026-06-30 103USD
RepaymentsOfOtherLongTermDebt12,500,0002010-09-30 3USD
TaxBenefitFromStockOptionsExercised112,500,0002012-12-31 2USD
PaymentsForRestructuring12,200,0002011-09-30 3USD
BusinessAcquisitionPreacquisitionContingencyAmountOfSettlement12,000,0002012-09-30 3USD
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent12,000,0002017-12-31 12USD
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet-11,000,0002016-12-31 46USD
IncomeTaxReconciliationNondeductibleExpenseRestructuringCharges11,000,0002025-09-30 16USD
IncomeTaxReconciliationOtherReconcilingItems11,000,0002024-06-30 1USD
LinesOfCreditCurrent10,548,0002012-12-31 1USD
CostOfServices10,155,0002010-12-31 3USD
AssetsHeldForSaleCurrent10,000,0002014-09-30 36USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders10,000,0002026-06-30 91USD
PaymentsToAcquireEquitySecuritiesFvNi10,000,0002021-06-23 4USD
IncreaseDecreaseInAccountsPayable-9,920,0002012-03-31 26USD
AssetImpairmentCharges9,000,0002026-06-30 147USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible9,000,0002024-12-31 23USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-9,000,0002026-06-30 179USD
PaymentsToAcquireBusinessesGross9,000,0002017-03-31 2USD
ProceedsFromPaymentsForOtherFinancingActivities-9,000,0002026-06-30 117USD
IncomeTaxPaidFederalAfterRefundReceived9,000,0002025-12-31 1USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit8,700,0002014-03-31 3USD
RecognitionOfDeferredRevenue8,568,0002012-03-31 26USD
IncomeTaxesReceivable8,233,0002011-12-31 9USD
RestrictedCashAndCashEquivalentsNoncurrent8,231,0002012-09-30 2USD
WriteOffOfDeferredDebtIssuanceCost8,200,0002012-12-31 13USD
ImpairmentOfLongLivedAssetsToBeDisposedOf8,000,0002019-12-31 1USD
RestructuringCosts8,000,0002025-06-30 1USD
IncreaseDecreaseInAccruedLiabilities-7,520,0002012-03-31 26USD
AvailableForSaleSecuritiesNoncurrent7,167,0002012-12-31 7USD
DeferredRevenueCurrent7,032,0002012-12-31 22USD
DefinedBenefitPlanBenefitObligation7,000,0002012-12-31 2USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax7,000,0002025-12-31 48USD
PrepaidAdvertising7,000,0002017-12-31 9USD
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount7,000,0002025-12-31 1USD
EffectOfExchangeRateOnCashAndCashEquivalents6,926,0002011-06-30 17USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-6,000,0002026-06-30 69USD
IncomeTaxReconciliationChangeInEnactedTaxRate-6,000,0002021-03-31 35USD
NetIncomeLossAttributableToNoncontrollingInterest-6,000,0002026-06-30 178USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax-6,000,0002025-12-31 69USD
PaymentsToAcquireMarketableSecurities6,000,0002026-06-30 107USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued6,000,0002017-03-31 22USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions6,000,0002025-12-31 54USD
MarketableSecuritiesRealizedGainLossExcludingOtherThanTemporaryImpairments5,822,0002013-12-31 21USD
OtherAssetImpairmentCharges5,774,0002010-09-30 2USD
DefinedBenefitPlanFundedStatusOfPlan-5,700,0002012-12-31 2USD
AvailableForSaleSecuritiesGrossRealizedGainLossNet-5,552,0002010-09-30 8USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber5,389,0002011-06-30 1shares
SaleLeasebackTransactionNetProceeds5,300,0002009-09-30 3USD
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet5,000,0002021-06-30 4USD
GoodwillAcquiredDuringPeriod5,000,0002026-06-30 69USD
PaymentsForProceedsFromHedgeInvestingActivities-5,000,0002026-06-30 33USD
ProceedsFromPreviousAcquisition5,000,0002018-09-30 2USD
ProceedsFromSaleAndMaturityOfMarketableSecurities5,000,0002026-06-30 92USD
ProvisionForDoubtfulAccounts5,000,0002026-06-30 63USD
IncomeTaxReconciliationPriorYearIncomeTaxes-5,000,0002026-06-30 4USD
NoncontrollingInterestIncreaseFromBusinessCombination4,900,0002015-12-31 21USD
AvailableForSaleSecuritiesDebtSecuritiesCurrent4,410,0002012-12-31 20USD
AvailableForSaleSecuritiesGrossUnrealizedGains4,300,0002014-06-30 1USD
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations4,000,0002019-06-30 93USD
GoodwillTransfers4,000,0002025-12-31 16USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill4,000,0002019-12-31 1USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential4,000,0002024-12-31 57USD
PaymentsOfDebtRestructuringCosts4,000,0002018-06-01 9USD
PaymentsToAcquireInProcessResearchAndDevelopment-4,000,0002011-09-30 17USD
OtherComprehensiveIncomeLossReclassificationAdjustmentForSaleOfSecuritiesIncludedInNetIncomeNetOfTax-3,964,0002013-06-30 3USD
GainOnSaleOfInvestments3,963,0002013-12-31 7USD
PaymentsToAcquireAvailableForSaleSecuritiesDebt3,823,0002009-12-31 6USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount3,400,0002018-09-30 20shares
AvailableForSaleSecuritiesGrossRealizedGains3,400,0002014-09-30 1USD
AmortizationOfDebtDiscountPremium3,249,0002012-03-31 25USD
PaymentsForRepurchaseOfEquity3,100,0002014-09-30 8USD
StockIssuedDuringPeriodValueStockOptionsExercised3,100,0002014-09-30 2USD
DeferredFederalIncomeTaxExpenseBenefit3,000,0002025-12-31 48USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount3,000,0002024-09-30 21USD
GainLossOnDispositionOfAssets13,000,0002026-06-30 131USD
ProceedsFromDivestitureOfBusinessesNetOfCashDivested3,000,0002026-06-30 80USD
IncomeTaxPaidStateAndLocalAfterRefundReceived3,000,0002025-12-31 1USD
DeferredOtherTaxExpenseBenefit2,800,0002011-09-30 1USD
OtherComprehensiveIncomeLossTax2,600,0002015-12-31 9USD
DefinedBenefitPlanFutureAmortizationOfPriorServiceCostCredit-2,500,0002013-12-31 1USD
AmortizationOfFinancingCosts2,498,0002012-03-31 26USD
CumulativeEffectOfInitialAdoptionOfSFAS1592,343,0002008-12-31 1USD
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent2,083,0002010-12-31 6USD
AllowanceForDoubtfulAccountsReceivableWriteOffs2,000,0002026-06-30 60USD

What to be careful about

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