Stock Scorer

Dana Incorporated (DAN)

Every figure this model derived for DAN, 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 314,000,000 PaymentsToAcquireProductiveAssets 2026-06-30
cash 344,000,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 3,205,000,000 AssetsCurrent 2026-06-30
current liabilities 2,156,000,000 LiabilitiesCurrent 2026-06-30
equity 1,920,000,000 StockholdersEquity 2026-06-30
interest expense 141,000,000 InterestExpense 2026-06-30
ocf 431,000,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 7,662,000,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 36,000,000 AllocatedShareBasedCompensationExpense 2026-06-30

The ratios

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

RatioValue
cash operating margin7.65
current ratio1.61
current ratio reported1.49
deferred revenue growth2683.33
dilution pct-7.93
ebit cagr29.09
ev ebit19.1
ev owner earnings49.51
ev sales0.52
fcf margin1.53
growth cv6.6
interest cover1.49
net debt ebitda1.82
operating margin2.74
owner earnings margin1.06
revenue growth3.71
revenue growth per share12.64
roic5.68
rule of 406.45
sbc pct revenue0.47

Everything else this filing tags

400 more elements from DAN'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
SalesRevenueNet7,209,000,0002017-12-31 81USD
Assets6,113,000,0002026-06-30 127USD
LiabilitiesAndStockholdersEquity6,113,000,0002026-06-30 124USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization4,841,000,0002025-12-31 12USD
PropertyPlantAndEquipmentGross4,240,000,0002019-12-31 18USD
Liabilities4,130,000,0002026-06-30 124USD
CostOfGoodsSold3,577,000,0002018-06-30 52USD
CostOfGoodsAndServicesSold3,499,000,0002026-06-30 157USD
MachineryAndEquipmentGross3,393,000,0002025-12-31 30USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization2,969,000,0002025-12-31 12USD
AdditionalPaidInCapitalCommonStock2,641,000,0002011-09-30 6USD
SegmentReportingInformationNetAssets2,623,000,0002012-12-31 6USD
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations2,528,000,0002026-06-30 11USD
LongTermDebtFairValue2,450,000,0002019-12-31 44USD
DebtInstrumentCarryingAmount2,384,000,0002019-12-31 46USD
NetCashProvidedByUsedInFinancingActivities-2,368,000,0002026-06-30 126USD
NetCashProvidedByUsedInInvestingActivities2,321,000,0002026-06-30 126USD
NoncurrentAssets2,177,000,0002025-12-31 42USD
PropertyPlantAndEquipmentNet2,154,000,0002020-09-30 78USD
SalesRevenueGoodsNet2,138,000,0002018-03-31 80USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1,983,000,0002026-06-30 316USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,975,000,0002019-12-31 18USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization1,942,000,0002026-06-30 49USD
DerivativeNotionalAmount1,598,000,0002019-12-31 1USD
DefinedBenefitPlanFairValueOfPlanAssets1,584,000,0002017-12-31 14USD
AdditionalPaidInCapital1,518,000,0002026-06-30 118USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalAfterYearFive1,501,000,0002017-12-31 5USD
OtherAssets1,474,000,0002023-12-31 26USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities1,344,000,0002026-06-30 81USD
RepaymentsOfLongTermDebt1,338,000,0002026-06-30 144USD
LongTermDebtAndCapitalLeaseObligations1,317,000,0002026-06-30 104USD
AccountsPayableCurrent1,301,000,0002026-06-30 127USD
RetainedEarningsAccumulatedDeficit1,290,000,0002026-06-30 128USD
AccountsReceivableNetCurrent1,287,000,0002026-06-30 128USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest1,286,000,0002026-06-30 191USD
ComprehensiveIncomeNetOfTax1,277,000,0002026-06-30 194USD
DeferredTaxAssetsGross1,204,000,0002025-12-31 30USD
AccountsPayableAndOtherAccruedLiabilitiesCurrent-1,122,000,0002013-12-31 6USD
IncomeLossFromDiscontinuedOperationsNetOfTax1,095,000,0002026-06-30 69USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity1,095,000,0002026-06-30 17USD
ProfitLoss1,091,000,0002026-06-30 283USD
NetIncomeLoss1,082,000,0002026-06-30 291USD
NetIncomeLossAvailableToCommonStockholdersBasic1,082,000,0002026-06-30 143USD
StockRepurchaseProgramAuthorizedAmount1,000,000,0002013-06-30 10USD
InventoryNet980,000,0002026-06-30 82USD
AssetsNet966,000,0002026-06-30 48USD
LongTermDebt855,000,0002011-12-31 1USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-837,000,0002026-06-30 124USD
LongTermDebtNoncurrent813,000,0002012-09-30 14USD
ValuationAllowancesAndReservesBalance782,000,0002014-12-31 16USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive761,000,0002011-12-31 1USD
DebtInstrumentFaceAmount750,000,0002011-01-31 1USD
ProceedsFromDebtNetOfIssuanceCosts733,000,0002011-01-31 1USD
StockRepurchasedAndRetiredDuringPeriodValue655,000,0002025-12-31 5USD
DeferredTaxAssetsValuationAllowance631,000,0002025-12-31 30USD
ProceedsFromRepaymentsOfShortTermDebtMaturingInThreeMonthsOrLess-618,000,0002026-06-30 105USD
DeferredTaxAssetsNet573,000,0002025-12-31 30USD
InventoryFinishedGoodsAndWorkInProcess557,000,0002025-12-31 68USD
DeferredTaxAssetsNetNoncurrent539,000,0002019-09-30 30USD
AccruedLiabilitiesCurrent532,000,0002026-06-30 128USD
InventoryFinishedGoodsAndWorkInProcessNetOfReserves524,000,0002026-06-30 56USD
DeferredTaxAssetsLiabilitiesNet514,000,0002025-12-31 30USD
DeferredIncomeTaxAssetsNet495,000,0002026-06-30 61USD
PaymentsForRepurchaseOfPreferredStockAndPreferenceStock474,000,0002013-12-31 5USD
InventoryRawMaterials456,000,0002026-06-30 88USD
CommonStockSharesAuthorized450,000,0002026-06-30 124shares
BuildingsAndImprovementsGross445,000,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDue433,000,0002025-12-31 10USD
InventoryRawMaterialsNetOfReserves430,000,0002017-09-30 36USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive401,000,0002025-12-31 8USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree401,000,0002025-12-31 8USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo400,000,0002025-12-31 8USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour382,000,0002025-12-31 8USD
ConstructionInProgressGross356,000,0002025-12-31 6USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations349,000,0002026-06-30 136USD
OperatingLeaseLiability307,000,0002025-12-31 10USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFive302,000,0002018-12-31 6USD
OtherLiabilitiesNoncurrent291,000,0002026-06-30 124USD
AccountsAndOtherReceivablesNetCurrent286,000,0002026-06-30 17USD
OtherReceivablesNetCurrent286,000,0002026-06-30 108USD
OtherAssetsCurrent285,000,0002026-06-30 131USD
DeferredTaxAssetsOperatingLossCarryforwards279,000,0002025-12-31 30USD
ProceedsFromIssuanceOfCommonStock264,000,0002009-12-31 2USD
DefinedBenefitPlanRecognizedNetGainLossDueToSettlements1-259,000,0002019-12-31 21USD
InvestmentsAndOtherNoncurrentAssets258,000,0002011-09-30 6USD
Goodwill257,000,0002025-03-31 124USD
StockIssuedDuringPeriodValueNewIssues250,000,0002009-12-31 1USD
DeferredTaxAssetsInProcessResearchAndDevelopment248,000,0002025-12-31 30USD
OperatingLeasesFutureMinimumPaymentsDue245,000,0002018-12-31 12USD
OperatingLossCarryforwardsValuationAllowance243,000,0002025-12-31 13USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent241,000,0002026-06-30 124USD
DeferredTaxAssetsTaxCreditCarryforwards236,000,0002025-12-31 15USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill235,000,0002020-09-30 6USD
TaxCreditCarryforwardValuationAllowance233,000,0002025-12-31 13USD
PreferredStockRedemptionPremium232,000,0002013-12-31 9USD
NetIncomeLossAvailableToCommonStockholdersDiluted226,000,0002019-12-31 94USD
DeferredTaxAssetsTaxCreditCarryforwardsOther222,000,0002025-12-31 30USD
NotionalAmountOfForeignCurrencyDerivatives217,000,0002013-06-30 18USD
FinanceLeaseLiabilityPaymentsDue215,000,0002025-12-31 10USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFour215,000,0002018-12-31 6USD
NotionalAmountOfDerivatives213,000,0002011-12-31 3USD
GrossProfit211,000,0002020-12-31 80USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-207,000,0002026-06-30 24USD
SupplierFinanceProgramObligationIncrease207,000,0002025-12-31 3USD
SellingGeneralAndAdministrativeExpense206,000,0002026-06-30 201USD
SegmentExpenditureAdditionToLongLivedAssets204,000,0002026-06-30 22USD
StockRepurchaseProgramAuthorizedAmount1200,000,0002018-03-24 25USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive195,000,0002025-12-31 10USD
SupplierFinanceProgramObligationDecreaseSettlement194,000,0002025-12-31 3USD
GoodwillImpairmentLoss191,000,0002022-12-31 49USD
OperatingLossCarryforwards190,000,0002020-12-31 1USD
PaymentsToMinorityShareholders190,000,0002026-06-30 33USD
SharesSubjectToMandatoryRedemptionSettlementTermsAmount190,000,0002025-12-31 2USD
RedeemableNoncontrollingInterestEquityCommonCarryingAmount188,000,0002025-09-30 71USD
NotionalAmountOfForeignCurrencyCashFlowHedgeDerivatives187,000,0002013-06-30 11USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent183,000,0002025-12-31 22USD
FinanceLeaseLiability177,000,0002025-12-31 10USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-171,000,0002025-12-31 45USD
EmployeeRelatedLiabilitiesCurrent170,000,0002026-06-30 124USD
InterestPaidNet170,000,0002025-12-31 45USD
FinanceLeaseRightOfUseAsset169,000,0002025-12-31 8USD
FinanceLeaseRightOfUseAssetBeforeAccumulatedAmortization169,000,0002025-12-31 12USD
PaymentsForRepurchaseOfCommonStock169,000,0002026-06-30 82USD
ContractWithCustomerLiabilityCurrent167,000,0002026-06-30 68USD
Depreciation166,000,0002026-06-30 187USD
OperatingLeaseRightOfUseAsset166,000,0002026-06-30 59USD
FinanceLeaseLiabilityNoncurrent148,000,0002025-12-31 8USD
LandAndLandImprovements144,000,0002025-12-31 26USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign139,000,0002025-12-31 45USD
ExtinguishmentOfDebtAmount138,000,0002009-09-30 1USD
IntangibleAssetsGrossExcludingGoodwill137,000,0002026-06-30 98USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-133,000,0002026-06-30 73USD
UnrecognizedTaxBenefits131,000,0002025-12-31 60USD
OtherLiabilitiesCurrent128,000,0002025-12-31 30USD
ValuationAllowancesAndReservesChargedToCostAndExpense-127,000,0002013-12-31 9USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount126,000,0002025-12-31 10USD
OperatingLeaseLiabilityNoncurrent125,000,0002026-06-30 56USD
PaymentsToAcquireInterestInSubsidiariesAndAffiliates124,000,0002011-06-30 1USD
PaymentsToAcquirePropertyPlantAndEquipment123,000,0002013-09-30 24USD
CommonStockSharesIssued114,228,8382025-12-31 17shares
OtherAssetsNoncurrent114,000,0002026-06-30 121USD
CurrentIncomeTaxExpenseBenefit113,000,0002025-12-31 45USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures112,000,0002026-06-30 127USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-110,000,0002016-12-31 76USD
WeightedAverageNumberOfDilutedSharesOutstanding109,000,0002026-06-30 209shares
WeightedAverageNumberOfSharesOutstandingBasic109,000,0002026-06-30 209shares
DeferredTaxLiabilities108,000,0002016-12-31 12USD
CommonStockSharesOutstanding107,576,1582026-06-30 124shares
CurrentForeignTaxExpenseBenefit106,000,0002025-12-31 45USD
EquityMethodInvestments106,000,0002026-06-30 61USD
ResearchAndDevelopmentExpense105,000,0002025-12-31 45USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1102,000,0002023-09-30 33USD
TemporaryEquityStockIssuedDuringPeriodValueNewIssues102,000,0002018-12-31 20USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate101,000,0002025-12-31 15USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability100,000,0002025-12-31 23USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign98,000,0002021-12-31 9USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities96,000,0002025-12-31 30USD
IncomeTaxesPaidNet96,000,0002025-12-31 45USD
PrepaidExpenseCurrent96,000,0002025-12-31 30USD
DeferredTaxAssetsInvestmentInSubsidiaries96,000,0002024-12-31 1USD
OperatingIncomeLoss95,000,0002026-06-30 129USD
InventoryValuationReserves94,000,0002023-03-31 56USD
IncomeTaxPaidForeignAfterRefundReceived94,000,0002025-12-31 3USD
RestructuringReservePeriodExpense91,000,0002011-12-31 7USD
FiniteLivedIntangibleAssetsAmortizationExpense90,000,0002011-12-31 3USD
FutureAmortizationExpenseYearOne87,000,0002011-12-31 3USD
FutureAmortizationExpenseYearTwo87,000,0002011-12-31 3USD
AccruedIncomeTaxesNoncurrent85,000,0002025-12-31 30USD
IncomeTaxExpenseBenefitContinuingOperations85,000,0002011-12-31 3USD
GainOrLossOnSaleOfStockInSubsidiary-80,000,0002016-12-31 5USD
FiniteLivedIntangibleAssetsAccumulatedAmortization79,000,0002026-06-30 106USD
AccruedIncomeTaxesCurrent78,000,0002026-06-30 124USD
IncreaseDecreaseInInventories-78,000,0002025-12-31 45USD
ReceivablesLongTermContractsOrPrograms78,000,0002024-12-31 11USD
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations-76,000,0002026-06-30 11USD
ProceedsFromSaleOfNotesReceivable75,000,0002014-09-30 3USD
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-74,000,0002018-12-31 44USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive74,000,0002025-12-31 10USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability74,000,0002025-12-31 23USD
RestructuringAndRelatedCostIncurredCost73,000,0002018-09-30 55USD
DeferredTaxAssetsOther69,000,0002025-12-31 21USD
IncomeTaxExpenseBenefit68,000,0002026-06-30 201USD
LeaseAndRentalExpense67,000,0002018-12-31 24USD
LossContingencyAccrualCarryingValueNoncurrent66,000,0002015-12-31 3USD
ProductWarrantyAccrual66,000,0002026-06-30 306USD
SaleAndLeasebackTransactionGainLossNet66,000,0002021-12-31 3USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized64,000,0002026-06-30 60USD
OperatingLeaseCost64,000,0002025-12-31 23USD
OperatingLeasesFutureMinimumPaymentsDueThereafter64,000,0002018-12-31 12USD
MinorityInterest63,000,0002026-06-30 124USD
OperatingLeasePayments63,000,0002025-12-31 23USD
IncreaseDecreaseInOtherCurrentAssetsAndLiabilitiesNet62,000,0002025-12-31 44USD
EquityMethodInvestmentRealizedGainLossOnDisposal60,000,0002011-12-31 8USD
GainLossOnSaleOfEquityInvestments60,000,0002011-09-30 2USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths60,000,0002025-12-31 7USD
OtherOperatingIncomeExpenseNet-60,000,0002026-06-30 103USD
RestructuringAndRelatedCostCostIncurredToDate60,000,0002014-06-30 20USD
DeferredIncomeTaxLiabilities59,000,0002025-12-31 18USD
ImpairmentOfLongLivedAssetsToBeDisposedOf59,000,0002026-06-30 7USD
SupplierFinanceProgramObligation59,000,0002025-12-31 5USD
IntangibleAssetsNetExcludingGoodwill58,000,0002026-06-30 127USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount58,000,0002014-06-30 7USD
OperatingLeasesFutureMinimumPaymentsDueCurrent57,000,0002018-12-31 12USD
FutureAmortizationExpenseYearThree55,000,0002011-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments55,000,0002026-06-30 201USD
IncomeTaxReconciliationTaxCredits55,000,0002020-12-31 11USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment54,000,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo54,000,0002025-12-31 10USD
SupplierFinanceProgramObligationCurrent54,000,0002026-06-30 16USD
ContractWithCustomerLiabilityNoncurrent54,000,0002026-06-30 10USD
ProductWarrantyAccrualNoncurrent53,000,0002025-12-31 30USD
TreasuryStockCommonValue52,000,0002026-06-30 25USD
GoodwillAndIntangibleAssetImpairment51,000,0002020-12-31 9USD
PreferredStockSharesAuthorized50,000,0002026-06-30 124shares
ValuationAllowanceDeferredTaxAssetChangeInAmount49,000,0002017-12-31 16USD
IncomeTaxReconciliationChangeInEnactedTaxRate-48,000,0002025-12-31 19USD
DeferredTaxAssetsGoodwillAndIntangibleAssets47,000,0002025-12-31 9USD
IncreaseDecreaseInAccountsReceivable47,000,0002025-12-31 45USD
IncreaseDecreaseInAccruedIncomeTaxesPayable47,000,0002025-12-31 45USD
InterestPayableCurrent47,000,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree47,000,0002025-12-31 10USD
DeferredTaxAssetsCapitalLossCarryforwards46,000,0002025-12-31 30USD
EstimatedInsuranceRecoveries44,000,0002015-12-31 11USD
TreasuryStockValueAcquiredParValueMethod44,000,0002026-06-30 3USD
DeferredTaxAssetsNetCurrent43,000,0002015-12-31 10USD
PaymentsForRepurchaseOfRedeemableNoncontrollingInterest43,000,0002018-12-31 5USD
IncomeTaxReconciliationRepatriationOfForeignEarnings41,000,0002024-12-31 105USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour41,000,0002025-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears41,000,0002018-12-31 12USD
DebtCurrent40,000,0002017-12-31 56USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions40,000,0002025-12-31 14USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent40,000,0002016-12-31 52USD
EquityMethodInvestmentOtherThanTemporaryImpairment39,000,0002015-12-31 5USD
OtherOperatingActivitiesCashFlowStatement-39,000,0002026-06-30 63USD
StockIssuedDuringPeriodSharesNewIssues39,000,0002009-10-31 3shares
CapitalExpendituresIncurredButNotYetPaid38,000,0002026-06-30 99USD
FinanceLeaseLiabilityUndiscountedExcessAmount38,000,0002025-12-31 10USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-38,000,0002016-12-31 67USD
DeferredFederalIncomeTaxExpenseBenefit-38,000,0002025-12-31 3USD
ContractWithCustomerAssetNetNoncurrent37,000,0002019-12-31 4USD
DeferredFederalStateAndLocalTaxExpenseBenefit-37,000,0002024-12-31 30USD
DeferredTaxAssetsInventory37,000,0002025-12-31 30USD
DeferredTaxLiabilitiesNoncurrent37,000,0002016-12-31 12USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths37,000,0002025-12-31 7USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent36,000,0002026-06-30 20USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive36,000,0002025-12-31 10USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities36,000,0002020-12-31 64USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue35,000,0002025-12-31 33USD
DividendsCommonStockCash35,000,0002017-12-31 23USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears35,000,0002018-12-31 12USD
ProceedsFromCollectionOfNotesReceivable35,000,0002014-12-31 16USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets34,000,0002019-12-31 19USD
OperatingLeaseLiabilityCurrent34,000,0002026-06-30 56USD
DeferredTaxLiabilitiesOther33,000,0002019-12-31 17USD
FinanceLeaseLiabilityPaymentsDueYearTwo33,000,0002025-12-31 10USD
PaymentsToAcquireAvailableForSaleSecurities33,000,0002019-12-31 61USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost32,000,0002016-01-01 7USD
IncomeTaxReconciliationDeductionsOther32,000,0002022-09-30 5USD
OtherComprehensiveIncomeLossNetOfTax32,000,0002025-03-31 118USD
ProductWarrantyAccrualPayments31,000,0002026-06-30 199USD
DeferredIncomeTaxExpenseBenefit30,000,0002026-06-30 121USD
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal-30,000,0002024-06-30 43USD
NotionalAmountOfForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments30,000,0002013-06-30 10USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent-30,000,0002016-12-31 49USD
AccrualForTaxesOtherThanIncomeTaxesCurrent29,000,0002025-12-31 30USD
FinanceLeaseLiabilityCurrent29,000,0002025-12-31 8USD
PaymentsForRestructuring29,000,0002026-06-30 104USD
PreproductionCostsRelatedToLongTermSupplyArrangementsAssetForMoldsDiesAndToolsOwned28,000,0002022-12-31 12USD
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents27,000,0002014-12-31 3USD
FinanceLeaseLiabilityPaymentsDueYearThree27,000,0002025-12-31 10USD
LongTermDebtAndCapitalLeaseObligationsCurrent27,000,0002026-06-30 90USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears27,000,0002018-12-31 12USD
HedgingLiabilitiesNoncurrent26,000,0002025-12-31 18USD
IncreaseDecreaseInEmployeeRelatedLiabilities26,000,0002025-12-31 45USD
PaymentsOfDividendsCommonStock26,000,0002026-06-30 118USD
FinanceLeaseLiabilityPaymentsDueYearFour25,000,0002025-12-31 10USD
FutureAmortizationExpenseYearFour25,000,0002011-12-31 3USD
GoodwillAcquiredDuringPeriod25,000,0002020-06-30 17USD
OtherSundryLiabilitiesCurrent25,000,0002010-12-31 1USD
ProceedsFromPaymentsForOtherFinancingActivities-25,000,0002026-06-30 121USD
ProductWarrantyExpense25,000,0002010-12-31 1USD
TreasuryStockValueAcquiredCostMethod25,000,0002022-12-31 89USD
EffectiveIncomeTaxRateReconciliationGiltiAmount25,000,0002025-12-31 3USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance24,000,0002025-12-31 23USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax24,000,0002019-12-31 39USD
ProductWarrantyAccrualAdditionsFromBusinessAcquisition24,000,0002019-12-31 26USD
CustomerRefundLiabilityCurrent24,000,0002025-12-31 6USD
FinanceLeaseRightOfUseAssetAmortization23,000,0002025-12-31 23USD
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet23,000,0002026-06-30 54USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax23,000,0002026-06-30 123USD
PaymentsToAcquireEquityMethodInvestments23,000,0002021-12-31 16USD
ProductWarrantyAccrualWarrantiesIssued23,000,0002026-06-30 199USD
RestructuringReserveCurrent23,000,0002025-12-31 54USD
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued23,000,0002025-12-31 30USD
ValuationAllowancesAndReservesDeductions23,000,0002014-12-31 12USD
FutureAmortizationExpenseRemainderOfFiscalYear22,000,0002011-09-30 2USD
FutureAmortizationExpenseYearFive22,000,0002011-12-31 1USD
RestructuringAndRelatedCostExpectedCostRemaining22,000,0002014-06-30 4USD
RestructuringReserveSettledWithCash22,000,0002013-06-30 18USD
GainsLossesOnExtinguishmentOfDebtBeforeWriteOffOfDeferredDebtIssuanceCost-21,000,0002021-12-31 38USD
IncreaseDecreaseInOperatingCapital21,000,0002022-09-30 84USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears21,000,0002018-12-31 12USD
PaymentsOfDebtExtinguishmentCosts21,000,0002021-12-31 36USD
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent21,000,0002026-06-30 11USD
BusinessExitCosts20,000,0002011-03-31 3USD
ImpairmentOfLongLivedAssetsHeldForUse20,000,0002018-12-31 10USD
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths20,000,0002018-12-31 6USD
AvailableForSaleSecuritiesAmortizedCost19,000,0002019-12-31 70USD
AvailableForSaleSecuritiesCurrent19,000,0002019-12-31 70USD
DeferredForeignIncomeTaxExpenseBenefit-19,000,0002025-12-31 45USD
DeferredIncomeTaxLiabilitiesNet19,000,0002025-12-31 18USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax-19,000,0002014-12-31 20USD
FinanceLeaseLiabilityPaymentsDueYearFive19,000,0002025-12-31 10USD
FinanceLeasePrincipalPayments19,000,0002025-12-31 23USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearThree19,000,0002018-12-31 6USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearTwo19,000,0002018-12-31 6USD
IncomeTaxReconciliationTaxCreditsForeign19,000,0002025-12-31 3USD
DebtSecuritiesTradingAndEquitySecuritiesFvNiCost18,000,0002021-09-30 4USD
MultiemployerPlanPensionSignificantEmployerContributionCost18,000,0002025-12-31 18USD
OtherAssetsMiscellaneousNoncurrent18,000,0002025-12-31 30USD
ProceedsFromMinorityShareholders18,000,0002024-12-31 58USD
ProductWarrantyAccrualClassifiedCurrent18,000,0002025-12-31 30USD
TradingSecurities18,000,0002021-09-30 4USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation17,000,0002026-03-31 147USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible17,000,0002019-12-31 3USD
GainLossOnContractTermination17,000,0002009-12-31 2USD
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice16,210,0002013-09-30 6USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized16,100,0002011-12-31 1shares
CurrentFederalStateAndLocalTaxExpenseBenefit16,000,0002024-12-31 30USD
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent16,000,0002025-12-31 30USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential16,000,0002024-12-31 15USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries15,000,0002025-12-31 10USD
PaymentsToAcquireMarketableSecurities15,000,0002022-12-31 33USD
PreferredStockDividendsAndOtherAdjustments15,000,0002013-06-30 18USD
RestructuringCharges15,000,0002026-06-30 201USD
StockIssuedDuringPeriodSharesTreasuryStockReissued14,879,9352014-12-31 4shares
IncrementalCommonSharesAttributableToConversionOfPreferredStock14,300,0002014-12-31 42shares
DefinedBenefitPlanEffectOfOnePercentagePointIncreaseOnAccumulatedPostretirementBenefitObligation14,000,0002012-12-31 2USD
DividendsCommonStock14,000,0002022-03-31 79USD
EquitySecuritiesFvNiUnrealizedGainLoss-14,000,0002021-06-30 8USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent14,000,0002026-06-30 24USD
PaymentsOfStockIssuanceCosts14,000,0002009-12-31 1USD
RestructuringAndRelatedCostExpectedCostRemaining114,000,0002018-09-30 17USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions14,000,0002025-12-31 45USD
WorkersCompensationLiabilityNoncurrent14,000,0002022-12-31 24USD
PaymentsForProceedsFromDerivativeInstrumentFinancingActivities14,000,0002025-12-31 5USD
TreasuryStockSharesRetired13,477,9332022-12-17 9shares
Dividends13,000,0002026-06-30 94USD
IncreaseDecreaseInAccountsPayable-13,000,0002025-12-31 45USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear13,000,0002019-09-30 3USD
MarketableSecuritiesCurrent13,000,0002022-09-30 31USD
MultiemployerPlanContributionsByEmployer13,000,0002019-12-31 9USD
NetIncomeLossAttributableToNoncontrollingInterest13,000,0002016-12-31 78USD
NetIncomeLossAttributableToRedeemableNoncontrollingInterest-13,000,0002024-12-31 91USD
TemporaryEquityNetIncome-13,000,0002024-12-31 80USD
IncomeLossFromContinuingOperations-13,000,0002026-06-30 25USD
AccrualForEnvironmentalLossContingencies12,000,0002026-06-30 95USD
AllowanceForDoubtfulAccountsReceivableCurrent12,000,0002026-06-30 124USD
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnAccumulatedPostretirementBenefitObligation-12,000,0002011-12-31 1USD
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnAccumulatedPostretirementBenefitObligation112,000,0002012-12-31 1USD
DisposalGroupIncludingDiscontinuedOperationForeignCurrencyTranslationGainsLosses12,000,0002019-12-31 3USD
IncomeTaxesReceivableNoncurrent12,000,0002011-12-31 2USD
LossContingencyAccrualCarryingValueCurrent12,000,0002015-12-31 3USD
OtherReceivablesGrossCurrent12,000,0002013-06-30 17USD
OtherSignificantNoncashTransactionValueOfConsiderationReceived112,000,0002019-07-29 2USD
PaymentsForOtherTaxes12,000,0002025-12-31 24USD
ProceedsFromLinesOfCredit12,000,0002014-12-31 7USD
RestructuringReserve12,000,0002026-06-30 183USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest11,000,0002016-12-31 64USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths11,000,0002025-12-31 21USD
ForeignCurrencyTransactionGainLossBeforeTax11,000,0002026-06-30 184USD
GoodwillPeriodIncreaseDecrease11,000,0002021-12-31 9USD
OtherAssetsMiscellaneousCurrent11,000,0002025-12-31 30USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo10,000,0002025-12-31 47USD
IncreaseDecreaseInOtherOperatingCapitalNet10,000,0002019-06-30 59USD
InsuranceRecoveries10,000,0002016-12-31 37USD
InvestmentIncomeInterest10,000,0002026-06-30 199USD
MultiemployerPlanPeriodContributions10,000,0002016-12-31 15USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations-10,000,0002026-06-30 24USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease-10,000,0002011-12-31 1USD
ProceedsFromSaleAndMaturityOfMarketableSecurities10,000,0002022-06-30 14USD
RestrictedCashNoncurrent10,000,0002026-06-30 136USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions10,000,0002025-12-31 29USD
ContractWithCustomerReceivableAfterAllowanceForCreditLossNoncurrent9,000,0002026-06-30 46USD
GainLossOnDiscontinuationOfCashFlowHedgeDueToForecastedTransactionProbableOfNotOccurringNet-9,000,0002021-12-31 9USD
IncomeLossFromEquityMethodInvestments9,000,0002026-06-30 198USD
PaymentsOfFinancingCosts9,000,0002023-12-31 71USD
ProceedsFromPreviousAcquisition9,000,0002018-12-31 7USD
RepaymentsOfRelatedPartyDebt9,000,0002010-12-31 5USD
ShareBasedCompensation9,000,0002012-06-30 17USD
IncomeLossFromContinuingOperationsAttributableToNoncontrollingEntity9,000,0002026-06-30 17USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions8,000,0002026-06-30 207USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation8,000,0002012-12-31 7USD
DeferredFinanceCostsNet8,000,0002026-06-30 86USD
DeferredFinanceCostsNoncurrentNet8,000,0002026-06-30 34USD
DeferredRevenueCurrent8,000,0002021-12-31 23USD
DisposalGroupNotDiscontinuedOperationLossGainOnWriteDown8,000,0002026-06-30 39USD
DividendsPayableAmount8,000,0002011-12-31 3USD
ForeignCurrencyContractsLiabilityFairValueDisclosure8,000,0002016-12-31 12USD
GainLossOnSaleOfBusiness-8,000,0002026-06-30 15USD

What to be careful about

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