Stock Scorer

Core Molding Technologies, Inc. (CMT)

Every figure this model derived for CMT, 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 24,963,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 12,134,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 96,304,000 AssetsCurrent 2026-06-30
current liabilities 48,239,000 LiabilitiesCurrent 2026-06-30
equity 161,077,000 StockholdersEquity 2026-06-30
interest expense 163,000 InterestExpense 2026-06-30
ocf 16,661,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 254,424,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 1,659,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin9.07
current ratio2.5
current ratio reported2.0
deferred revenue growth358.23
dilution pct-1.01
ebit cagr-17.41
ebit yoy-26.37
ev ebit21.76
ev owner earnings-20.15
ev sales0.79
fcf margin-3.26
growth cv3.36
interest cover56.59
operating margin3.63
owner earnings margin-3.92
revenue growth-7.88
revenue growth per share-6.93
roic4.89
rule of 40-4.25
sbc pct revenue0.65

Everything else this filing tags

400 more elements from CMT'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
CostOfGoodsAndServicesSold262,784,0002019-12-31 3USD
SalesRevenueGoodsNet256,217,0002018-12-31 175USD
CostOfGoodsSold242,344,0002018-12-31 99USD
PropertyPlantAndEquipmentGross229,843,0002026-06-30 120USD
Assets227,420,0002026-06-30 122USD
LiabilitiesAndStockholdersEquity227,420,0002026-06-30 122USD
RevenueFromContractWithCustomerIncludingAssessedTax222,356,0002020-12-31 15USD
SalesRevenueNet196,324,0002018-09-30 160USD
RetainedEarningsAccumulatedDeficit148,951,0002026-06-30 122USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment136,317,0002026-06-30 120USD
Revenues101,830,0002020-06-30 46USD
CostOfRevenue96,606,0002026-06-30 94USD
PropertyPlantAndEquipmentNet93,526,0002026-06-30 122USD
Liabilities66,343,0002026-06-30 122USD
AdditionalPaidInCapitalCommonStock48,499,0002026-06-30 120USD
TreasuryStockValue40,987,0002026-06-30 122USD
DebtCurrent36,167,0002020-06-30 66USD
LoansPayable36,000,0002020-06-30 10USD
AccountsReceivableNetCurrent35,292,0002026-06-30 122USD
OtherGeneralExpense33,034,0002019-12-31 10USD
OperatingExpenses30,276,0002021-12-31 6USD
ProceedsFromLongTermLinesOfCredit30,165,0002020-12-31 5USD
DebtLongtermAndShorttermCombinedAmount29,690,0002020-12-31 4USD
InventoryNet27,338,0002026-06-30 122USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-25,924,0002026-06-30 53USD
AdditionalPaidInCapital24,872,0002011-12-31 2USD
GrossProfit24,706,0002026-06-30 356USD
AccountsPayableCurrent23,808,0002026-06-30 122USD
ConstructionInProgressGross22,378,0002026-06-30 84USD
SellingGeneralAndAdministrativeExpense21,647,0002026-06-30 196USD
PropertyPlantAndEquipmentDisposals20,943,0002025-12-31 1USD
NetCashProvidedByUsedInFinancingActivities-20,912,0002026-06-30 134USD
AccumulatedDepreciationDepletionAndAmortizationSaleOfPropertyPlantAndEquipment120,380,0002025-12-31 1USD
CommonStockSharesAuthorized20,000,0002026-06-30 120shares
RepaymentsOfLongTermDebt19,843,0002026-06-30 58USD
LesseeOperatingLeaseLiabilityPaymentsDue19,428,0002025-12-31 40USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive17,709,0002022-12-31 6USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour17,709,0002023-12-31 9USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree17,708,0002024-12-31 11USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo17,708,0002025-12-31 13USD
Goodwill17,376,0002026-06-30 129USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill16,770,0002019-09-30 6USD
InventoryRawMaterialsAndPurchasedPartsNetOfReserves16,155,0002026-06-30 52USD
OperatingLeaseLiability15,146,0002026-06-30 60USD
OperatingLeaseRightOfUseAsset14,514,0002026-06-30 61USD
LoansPayableCurrent13,392,0002022-12-31 6USD
ContractsRevenue13,268,0002018-12-31 175USD
OperatingLeaseLiabilityNoncurrent13,027,0002026-06-30 60USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment12,994,0002018-09-30 3USD
CashAndCashEquivalentsPeriodIncreaseDecrease12,953,0002020-09-30 78USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents12,134,0002026-06-30 88USD
NetCashProvidedByUsedInInvestingActivities-12,082,0002026-06-30 134USD
InventoryRawMaterialsAndSuppliesNetOfReserves11,660,0002025-12-31 10USD
InventoryFinishedGoods11,640,0002020-12-31 40USD
PrepaidExpenseAndOtherAssetsCurrent11,507,0002026-06-30 122USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic11,195,0002025-12-31 60USD
FiniteLivedIntangibleAssetsGross11,190,0002026-06-30 74USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability10,825,0002025-12-31 5USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments10,436,0002021-06-30 131USD
DefinedBenefitPlanAccumulatedBenefitObligationIncreaseDecreaseForPlanAmendment-10,282,0002020-12-31 1USD
ValueAddedTaxReceivable10,033,0002026-06-30 78USD
PreferredStockSharesAuthorized10,000,0002026-06-30 120shares
LesseeOperatingLeaseLiabilityPaymentsDueYearFive9,781,0002025-12-31 29USD
ContractWithCustomerLiabilityCurrent9,774,0002026-06-30 52USD
IncreaseDecreaseInAccountsPayable9,246,0002026-06-30 134USD
InventoryFinishedGoodsNetOfReserves9,044,0002026-06-30 82USD
WeightedAverageNumberOfDilutedSharesOutstanding8,725,0002026-06-30 192shares
BilledContractReceivables8,724,0002017-12-31 12USD
WeightedAverageNumberOfSharesOutstandingBasic8,598,0002026-06-30 192shares
CommonStockSharesOutstanding8,563,2992026-06-30 126shares
InventoryRawMaterialsNetOfReserves8,536,0002017-09-30 20USD
CommonStockSharesIssued8,510,9382025-12-31 2shares
ConstructionInProgressExpendituresIncurredButNotYetPaid8,319,0002026-06-30 42USD
FiniteLivedIntangibleAssetsAccumulatedAmortization8,169,0002026-06-30 74USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables7,655,0002018-09-30 3USD
IncreaseDecreaseInInventories7,623,0002026-06-30 134USD
StockRepurchaseProgramAuthorizedAmount17,500,0002025-03-11 3USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount17,500,0002026-03-11 2USD
OtherAccruedLiabilitiesCurrent7,442,0002026-06-30 48USD
EmployeeRelatedLiabilitiesCurrent7,215,0002026-06-30 122USD
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities7,081,0002026-06-30 134USD
OtherLiabilitiesCurrent6,973,0002020-06-30 74USD
ContractWithCustomerLiabilityCumulativeCatchUpAdjustmentToRevenueModificationOfContract6,828,0002020-12-31 2USD
DeferredTaxAssetsGrossCurrent6,596,0002019-12-31 4USD
OperatingLeasesFutureMinimumPaymentsDue6,574,0002018-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory6,567,0002018-09-30 3USD
IncomeTaxesReceivable6,565,0002025-12-31 32USD
DepreciationDepletionAndAmortization6,231,0002026-06-30 134USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets6,082,0002026-06-30 134USD
InterestIncomeExpenseNonoperatingNet5,923,0002020-12-31 3USD
ContractWithCustomerLiabilityRevenueRecognized5,710,0002020-09-30 9USD
Depreciation5,644,0002026-06-30 112USD
InventoryRawMaterials5,041,0002020-12-31 40USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount4,594,0002025-12-31 28USD
TreasuryStockCommonShares4,536,2572026-06-30 28shares
AccumulatedOtherComprehensiveIncomeLossNetOfTax4,528,0002026-06-30 159USD
IncreaseDecreaseInAccountsReceivable4,461,0002026-06-30 134USD
DeferredIncomeTaxesAndOtherTaxReceivableCurrent4,317,0002021-09-30 2USD
CurrentIncomeTaxExpenseBenefit4,312,0002025-12-31 42USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment3,870,0002025-12-31 28USD
TreasuryStockShares3,866,4512022-12-31 48shares
ContractWithCustomerLiability3,698,0002019-12-31 6USD
DeferredTaxAssetsGrossNoncurrent3,689,0002019-09-30 1USD
IncomeTaxesPaidNet3,671,0002025-12-31 81USD
PostemploymentBenefitsLiabilityCurrentAndNoncurrent3,362,0002026-06-30 76USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable3,181,0002018-09-30 3USD
PostemploymentBenefitsLiabilityNoncurrent3,176,0002026-06-30 122USD
StockIssuedDuringPeriodValueOther-3,174,0002025-12-31 11USD
StockRepurchasedDuringPeriodValue3,174,0002025-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest3,147,0002026-06-30 65USD
IncomeTaxesPaid3,142,0002026-06-30 54USD
TaxCreditCarryforwardAmount3,120,0002019-12-31 2USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate3,082,0002025-12-31 40USD
OperatingIncomeLoss3,059,0002026-06-30 226USD
FiniteLivedIntangibleAssetsNet3,021,0002026-06-30 74USD
IntangibleAssetsNetExcludingGoodwill3,021,0002026-06-30 90USD
ComprehensiveIncomeNetOfTax2,978,0002026-06-30 184USD
OtherAssetsNoncurrent2,679,0002026-06-30 94USD
IncomeTaxReceivable2,657,0002020-09-30 28USD
CurrentForeignTaxExpenseBenefit2,611,0002025-12-31 40USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths2,599,0002025-12-31 34USD
TaxesPayableCurrent2,557,0002023-09-30 69USD
RepaymentsOfShortTermDebt2,532,0002019-09-30 10USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign2,446,0002025-12-31 3USD
NetIncomeLoss2,388,0002026-06-30 357USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour2,382,0002025-12-31 40USD
InterestPaid2,377,0002020-06-30 80USD
IncomeTaxReconciliationChangeInEnactedTaxRate2,371,0002020-03-31 15USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-2,363,0002022-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree2,355,0002025-12-31 40USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo2,311,0002025-12-31 40USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect2,275,0002020-12-31 3USD
LeaseCost2,247,0002026-06-30 44USD
InventoryWorkInProcessNetOfReserves2,139,0002026-06-30 82USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths2,135,0002025-12-31 13USD
OperatingLeaseLiabilityCurrent2,119,0002026-06-30 56USD
OciBeforeReclassificationsBeforeTaxAttributableToParent2,101,0002026-06-30 35USD
OperatingLossCarryforwards2,072,0002018-12-31 5USD
OperatingLeasePayments2,047,0002025-12-31 42USD
DeferredTaxAssetsLiabilitiesNet2,026,0002019-12-31 5USD
DeferredTaxAssetsLiabilitiesNetNoncurrent2,026,0002019-12-31 7USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized1,954,8232026-06-30 46shares
DeferredTaxAssetsGoodwillAndIntangibleAssets1,951,0002025-12-31 16USD
DeferredTaxAssetsGross1,915,0002025-12-31 13USD
OtherLiabilitiesNoncurrent1,901,0002026-06-30 52USD
PostemploymentBenefitsPeriodExpense1,769,0002020-12-31 113USD
CurrentFederalTaxExpenseBenefit1,708,0002025-12-31 40USD
OperatingLeaseCost1,689,0002026-06-30 83USD
InventoryWorkInProcess1,679,0002020-12-31 40USD
OperatingLeasesFutureMinimumPaymentsDueCurrent1,579,0002018-12-31 5USD
IncomeTaxPaidFederalAfterRefundReceived1,500,0002025-12-31 1USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax1,499,0002019-12-31 3USD
TreasuryStockRetiredCostMethodAmount1,438,0002024-09-30 8USD
OperatingLeasesRentExpenseNet1,430,0002019-12-31 20USD
OperatingLeasesFutureMinimumPaymentsDueThereafter1,425,0002018-12-31 6USD
ResearchAndDevelopmentExpense1,400,0002025-12-31 40USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears1,387,0002018-12-31 7USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax1,375,0002020-12-31 5USD
ReclassificationFromAociCurrentPeriodBeforeTaxAttributableToParent1,360,0002026-06-30 38USD
BillingsInExcessOfCostCurrent1,344,0002019-09-30 60USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal1,333,0002025-12-31 6USD
DeferredTaxAssetsValuationAllowance1,327,0002026-06-30 38USD
DeferredTaxLiabilitiesGrossNoncurrent1,303,0002019-12-31 4USD
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed1,289,0002018-09-30 7USD
PostemploymentBenefitsLiabilityCurrent1,286,0002020-12-31 60USD
CapitalExpendituresIncurredButNotYetPaid1,260,0002026-06-30 134USD
OtherPostretirementBenefitExpense1,258,0002019-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsDueNextRollingTwelveMonths1,215,0002020-12-31 4USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue11,170,0002012-12-31 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic1,133,0002025-12-31 3USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears1,128,0002018-12-31 7USD
InventoryValuationReserves1,099,0002026-06-30 80USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption1,069,0002017-12-31 1USD
CostsInExcessOfBillingsOnUncompletedContractsOrProgramsExpectedToBeCollectedWithinOneYear1,061,0002019-09-30 20USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears1,055,0002018-12-31 6USD
DeferredTaxLiabilities1,035,0002026-06-30 25USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax1,026,0002020-12-31 2USD
UnrealizedLossOnForeignCurrencyDerivativesBeforeTax1,020,0002018-09-30 17USD
LineOfCreditFacilityAmountOutstanding1,000,0002015-03-31 14USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue996,0002026-06-30 141USD
SelfInsuranceReserve982,0002026-06-30 80USD
MultiemployerPlanContributionsByEmployer971,0002019-12-31 27USD
PensionExpense955,0002026-06-30 181USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant944,8542026-06-30 5shares
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPostretirementBenefits931,0002025-12-31 28USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths915,0002025-12-31 7USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo915,0002025-12-31 10USD
UnrealizedGainLossOnForeignCurrencyDerivativesNetBeforeTax-871,0002020-06-30 37USD
DeferredTaxAssetsNetCurrent843,0002017-12-31 49USD
DeferredIncomeTaxExpenseBenefit-830,0002025-12-31 72USD
DeferredIncomeTaxesAndTaxCredits-830,0002025-12-31 18USD
DefinedContributionPlanCostRecognized794,0002026-06-30 74USD
ContractWithCustomerAssetNetCurrent793,0002026-06-30 42USD
Dividends792,0002018-12-31 8USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax-773,0002020-12-31 2USD
UnrealizedGainOnForeignCurrencyDerivativesBeforeTax769,0002018-03-31 12USD
DefinedBenefitPlanContributionsByEmployer766,0002020-09-30 104USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree761,0002025-12-31 10USD
IncomeTaxExpenseBenefit759,0002026-06-30 196USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour754,0002025-12-31 10USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax722,0002020-06-30 76USD
PensionAndOtherPostretirementBenefitExpense721,0002026-06-30 80USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax711,0002020-12-31 2USD
DeferredTaxAssetsTaxCreditCarryforwardsOther686,0002019-12-31 4USD
ChangeInUnrealizedGainLossOnForeignCurrencyFairValueHedgingInstruments1-685,0002020-06-30 32USD
UnamortizedLoanCommitmentAndOriginationFeesAndUnamortizedDiscountsOrPremiums672,0002020-06-30 20USD
OtherComprehensiveIncomeLossBeforeReclassificationsTax-671,0002020-12-31 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets642,0002018-09-30 3USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities641,0002025-12-31 28USD
PaymentsForRepurchaseOfCommonStock612,0002026-06-30 54USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation601,0002025-12-31 6USD
DeferredTaxAssetsNet588,0002025-12-31 37USD
DeferredTaxAssetsOther585,0002025-12-31 12USD
DeferredFederalIncomeTaxExpenseBenefit-575,0002025-12-31 40USD
GainLossOnDispositionOfAssets1-563,0002025-12-31 19USD
ShortTermLeaseCost558,0002026-06-30 42USD
ContractWithCustomerAssetNet554,0002020-12-31 8USD
ContractWithCustomerAssetNotPastDue549,0002021-03-31 8USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential534,0002024-12-31 39USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive530,0002019-09-30 7USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear529,0002023-09-30 11USD
DeferredIncomeTaxAssetsNet521,0002021-12-31 5USD
DeferredIncomeTaxLiabilitiesNet517,0002020-09-30 1USD
IncreaseDecreaseInDeferredIncomeTaxes-517,0002020-06-30 28USD
PensionAndOtherPostretirementBenefitContributions511,0002020-06-30 25USD
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditBeforeTax-496,0002020-12-31 87USD
ForeignCurrencyTransactionGainLossUnrealized489,0002026-06-30 119USD
MultiemployerPlanPeriodContributions479,0002017-09-30 71USD
InterestPaidNet475,0002026-06-30 54USD
AmortizationOfIntangibleAssets458,0002026-06-30 128USD
PaymentsOfFinancingCosts457,0002026-06-30 51USD
TreasuryStockValueAcquiredCostMethod457,0002026-06-30 54USD
MultiemployerPlanPensionSignificantEmployerContributionCost456,0002025-12-31 13USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax456,0002025-12-31 18USD
PaymentsOfLoanCosts435,0002019-12-31 12USD
DerivativeInstrumentsGainLossRecognizedInOtherComprehensiveIncomeEffectivePortionNet-385,0002018-12-31 23USD
OtherComprehensiveIncomeLossAmortizationPensionAndOtherPostretirementBenefitPlansNetPriorServiceCostRecognizedInNetPeriodicBenefitCostBeforeTax372,0002013-09-30 20USD
ProgressPaymentsNettedAgainstInventoryForLongTermContractsOrPrograms334,0002013-12-31 2USD
UnrealizedGainLossOnDerivatives327,0002018-09-30 50USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansBeforeTax-315,0002020-12-31 16USD
EffectiveIncomeTaxRateReconciliationFdiiAmount310,0002025-12-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther294,0002018-09-30 3USD
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax286,0002019-12-31 9USD
IncreaseDecreaseInPostretirementObligations-264,0002020-12-31 83USD
DeferredTaxAssetsInventory249,0002025-12-31 28USD
DefinedBenefitPlanAmortizationOfPriorServiceCostCredit-248,0002026-06-30 184USD
OtherComprehensiveIncomeDefinedBenefitPlanNetPriorServiceCostCreditArisingDuringPeriodBeforeTax248,0002026-06-30 71USD
DefinedBenefitPlanNetPeriodicBenefitCost-234,0002026-06-30 184USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax230,0002026-06-30 134USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions227,7502013-12-31 2shares
DividendsCommonStockCash225,0002019-09-30 11USD
IncreaseDecreaseInPensionAndPostretirementObligations-217,0002026-06-30 51USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax215,0002024-03-31 4USD
StockRepurchasedDuringPeriodShares201,9992025-12-31 3shares
OperatingLeasesFutureMinimumPaymentsDueInFiveYears192,0002015-12-31 4USD
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditTax181,0002020-12-31 93USD
ProceedsFromRepaymentsOfDebt175,0002020-06-30 11USD
DeferredForeignIncomeTaxExpenseBenefit-165,0002025-12-31 38USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesTax164,0002020-06-30 76USD
MultiemployerPlanEmployerContributionCost161,0002026-06-30 81USD
LettersOfCreditOutstandingAmount160,0002020-06-30 14USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax158,0002023-09-30 17USD
IncomeTaxReconciliationNondeductibleExpenseOther151,0002025-12-31 40USD
OtherComprehensiveIncomeAmortizationOfDefinedBenefitPlanNetPriorServiceCostRecognizedInNetPeriodicPensionCostTax151,0002013-09-30 20USD
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1151,0002026-06-30 38USD
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding135,0002022-03-31 1USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment127,0002026-06-30 136shares
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure124,0002013-09-30 10USD
OtherComprehensiveIncomeAmortizationOfDefinedBenefitPlanNetPriorServiceCostCreditRecognizedInNetPeriodicBenefitCostBeforeTax-124,0002012-03-31 2USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes-115,0002025-12-31 38USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsAndTax102,0002020-12-31 2USD
StockIssuedDuringPeriodSharesRestrictedStockAwardNetOfForfeitures98,5022020-09-30 3shares
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts95,0002025-12-31 12USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense95,0002019-09-30 17USD
IncomeTaxPaidStateAndLocalAfterRefundReceived94,0002025-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive92,0002025-12-31 7USD
OtherPostretirementBenefitsPayments91,0002020-06-30 28USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-90,0002025-12-31 40USD
OtherNonoperatingIncomeExpense88,0002026-06-30 110USD
CommonStockValue86,0002026-06-30 122USD
AllowanceForDoubtfulAccountsReceivable69,0002026-06-30 50USD
IncomeTaxReconciliationTaxCredits64,0002025-12-31 1USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax62,0002020-12-31 2USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax62,0002026-06-30 178USD
TreasuryStockRetiredParValueMethodAmount60,0002019-09-30 11USD
DefinedBenefitPlanInterestCost58,0002026-06-30 184USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-54,0002012-12-31 2USD
InterestPayableCurrent53,7672011-06-30 2USD
ChangeInUnrealizedGainLossOnHedgedItemInFairValueHedge153,0002014-09-30 4USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPeriodIncreaseDecrease-53,0002012-03-31 5USD
AllowanceForDoubtfulAccountsReceivableCurrent50,0002019-12-31 58USD
DerivativeLiabilities50,0002014-09-30 20USD
TreasuryStockSharesRetired48,2862023-09-30 6shares
DefinedBenefitPlanAmortizationOfGainsLosses44,0002026-06-30 71USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax-44,0002026-06-30 178USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive42,0002025-12-31 10USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax-39,0002012-03-31 2USD
DilutiveSecurities38,0002016-06-30 44USD
OtherComprehensiveIncomeLossTax-35,0002020-12-31 42USD
ForeignCurrencyTransactionGainLossBeforeTax-33,0002019-12-31 15USD
OtherComprehensiveIncomeDefinedBenefitPlansTaxPortionAttributableToParent33,0002020-06-30 58USD
OtherComprehensiveIncomeDefinedBenefitPlansTax32,0002012-03-31 6USD
SharesPaidForTaxWithholdingForShareBasedCompensation31,9072026-06-30 53shares
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeBeforeTax31,0002013-09-30 20USD
IncomeTaxReconciliationOtherAdjustments-29,0002025-12-31 1USD
TreasuryStockSharesAcquired24,5452026-06-30 20shares
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation20,0002018-09-30 31USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeBeforeTax-20,0002012-03-31 2USD
TreasuryStockValueAcquiredParValueMethod20,0002020-12-31 35USD
AdjustmentsToAdditionalPaidInCapitalIncomeTaxDeficiencyFromShareBasedCompensation-16,0002016-12-31 2USD
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet-16,0002016-09-30 2USD
DefinedBenefitPlanActuarialGainLossImmediateRecognitionAsComponentInNetPeriodicBenefitCostCredit-16,0002025-12-31 12USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeTax11,0002013-09-30 20USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized11,0002022-03-31 2USD
CurrentStateAndLocalTaxExpenseBenefit-7,0002025-12-31 40USD
DerivativeFairValueOfDerivativeLiability7,0002015-09-30 12USD
InterestCostsCapitalized7,0002017-12-31 40USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeTax-7,0002012-03-31 2USD
DerivativeLiabilitiesCurrent2,0002015-12-31 32USD
GainLossOnComponentsExcludedFromAssessmentOfInterestRateFairValueHedgeEffectiveness-2,0002016-12-31 39USD
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet2,0002015-12-31 15USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue11,0002020-12-31 4USD
StockIssuedDuringPeriodSharesNewIssues1,0002017-09-30 2shares
StockIssuedDuringPeriodValueNewIssues1,0002020-06-30 45USD
StockIssuedDuringPeriodValueRestrictedStockAwardGross1,0002014-09-30 1USD
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures1,0002026-06-30 96USD
TreasuryStockAcquiredAverageCostPerShare192026-03-31 7USD/shares
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1102019-12-31 1USD/shares
SharesIssuedPricePerShare102023-09-30 6USD/shares
NumberOfReportableSegments22020-12-31 1Segments
NumberOfReportingUnits22020-06-30 7pure
NumberOfReportingUnits22020-09-30 1ReportingUnits
NumberOfOperatingSegments12020-12-31 1Segments
NumberOfOperatingSegments12026-06-30 16segment
NumberOfOperatingSegments12025-12-31 2reportingUnit
NumberOfReportableSegments12019-12-31 8Segment
NumberOfReportableSegments12025-12-31 2reportingUnit
NumberOfReportableSegments12026-06-30 2segment
NumberOfReportingUnits12025-12-31 9reportingUnit
EarningsPerShareBasic02026-06-30 356USD/shares
EarningsPerShareDiluted02026-06-30 356USD/shares
EffectiveIncomeTaxRateContinuingOperations02026-06-30 83pure
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02025-12-31 18pure
ReportingUnitPercentageOfFairValueInExcessOfCarryingAmount02019-12-31 9pure
BusinessAcquisitionProFormaEarningsPerShareDiluted02018-03-31 2USD/shares
OperatingLeaseWeightedAverageDiscountRatePercent02025-12-31 40pure
CommonStockDividendsPerShareCashPaid02017-09-30 4USD/shares
DebtInstrumentInterestRateStatedPercentage02019-03-31 4pure
DerivativeFixedInterestRate02020-06-30 8pure
EffectiveIncomeTaxRateReconciliationFdiiPercent02025-12-31 1pure
CommonStockParOrStatedValuePerShare02026-06-30 120USD/shares
PreferredStockParOrStatedValuePerShare02026-06-30 120USD/shares
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther02025-12-31 1pure
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes-02025-12-31 1pure
EffectiveIncomeTaxRateReconciliationTaxCredits02025-12-31 1pure
EffectiveIncomeTaxRateReconciliationOtherAdjustments-02025-12-31 1pure
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount02014-06-30 13shares
AociLossCashFlowHedgeCumulativeGainLossAfterTax02020-12-31 3USD
AssetImpairmentCharges02025-12-31 49USD
BusinessCombinationConsiderationTransferred102019-09-30 15USD
CommitmentsAndContingencies02023-03-31 88USD
DebtInstrumentCarryingAmount02026-06-30 57USD
DeferredFinanceCostsGross02026-06-30 48USD
DeferredTaxAssetInterestCarryforward02024-12-31 10USD
DeferredTaxAssetsNetNoncurrent02014-12-31 31USD
DeferredTaxAssetsOperatingLossCarryforwards02024-12-31 13USD
DeferredTaxLiabilitiesNoncurrent02018-12-31 26USD
DerivativeLiabilitiesNoncurrent02015-12-31 20USD
DerivativeNetHedgeIneffectivenessGainLoss02019-12-31 12USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities02018-12-31 45USD
GainLossOnDispositionOfAssets02014-09-30 13USD
GainLossOnSaleOfPropertyPlantEquipment02026-06-30 38USD
GoodwillAcquiredDuringPeriod02026-06-30 31USD
GoodwillImpairmentLoss02026-06-30 80USD
ImpairmentOfIntangibleAssetsFinitelived02020-12-31 3USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance02024-12-31 15USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost02020-12-31 18USD
IncomeTaxReconciliationPriorYearIncomeTaxes02023-12-31 12USD
IncreaseDecreaseInIncomeTaxesReceivable02018-12-31 41USD
LineOfCredit02020-06-30 27USD
LinesOfCreditCurrent02025-12-31 34USD
LongTermDebt02026-06-30 110USD
LongTermDebtCurrent02026-06-30 122USD
LongTermDebtNoncurrent02026-06-30 122USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfAdoptionQuantification02019-12-31 5USD
OperatingLossCarryforwardsValuationAllowance02018-12-31 5USD
OtherLoansPayable02019-12-31 1USD
PaymentsOfDividends02020-12-31 21USD
PaymentsOfDividendsCommonStock02017-03-31 1USD
PreferredStockSharesOutstanding02026-06-30 120shares
PreferredStockValue02026-06-30 121USD
ProceedsFromBankDebt02023-09-30 8USD
ProceedsFromIssuanceOfCommonStock02017-12-31 52USD
ProceedsFromLinesOfCredit02025-12-31 112USD
ProceedsFromSaleOfPropertyPlantAndEquipment02023-12-31 31USD
RepaymentsOfLinesOfCredit02025-12-31 112USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue02019-09-30 4USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions02016-12-31 6shares
UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasic02025-12-31 60USD
UnrecognizedTaxBenefits02025-12-31 39USD

What to be careful about

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