Stock Scorer

Eagle Materials Inc (EXP)

Every figure this model derived for EXP, 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 461,397,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 233,539,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 929,358,000 AssetsCurrent 2026-06-30
current liabilities 287,601,000 LiabilitiesCurrent 2026-06-30
equity 1,486,932,000 StockholdersEquity 2026-06-30
interest expense 47,713,000 InterestExpense 2026-06-30
ocf 631,910,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 2,324,934,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 21,139,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
current ratio3.23
current ratio reported3.23
dilution pct-4.32
ev owner earnings44.01
ev sales2.83
fcf margin7.33
growth cv0.85
owner earnings margin6.42
revenue growth1.68
revenue growth per share6.27
sbc pct revenue0.91

Everything else this filing tags

400 more elements from EXP'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
Assets3,908,165,0002026-06-30 152USD
LiabilitiesAndStockholdersEquity3,908,165,0002026-06-30 136USD
PropertyPlantAndEquipmentGross3,827,322,0002026-03-31 92USD
Liabilities2,421,233,0002026-06-30 136USD
PropertyPlantAndEquipmentNet2,149,314,0002026-06-30 136USD
LongTermDebt1,781,250,0002026-03-31 64USD
DebtInstrumentCarryingAmount1,777,500,0002026-06-30 67USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,762,700,0002026-03-31 92USD
LongTermDebtNoncurrent1,742,011,0002026-06-30 138USD
BusinessAcquisitionsProFormaRevenue1,605,123,0002020-03-31 28USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive1,500,000,0002026-03-31 13USD
RetainedEarningsAccumulatedDeficit1,490,909,0002026-06-30 136USD
SalesRevenueGoodsNet1,386,520,0002018-03-31 115USD
CostOfGoodsSold1,047,764,0002018-03-31 113USD
SegmentReportingInformationRevenue788,871,0002013-03-31 32USD
ProceedsFromIssuanceOfSeniorLongTermDebt741,772,0002026-03-31 5USD
LineOfCreditFacilityRemainingBorrowingCapacity740,100,0002026-06-30 56USD
FiniteLivedIntangibleAssetsGross700,557,0002026-03-31 10USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet668,937,0002020-12-31 6USD
ProceedsFromIssuanceOfOtherLongTermDebt665,000,0002020-03-31 2USD
OperatingIncomeLoss590,504,0002024-12-31 201USD
IntangibleAssetsNetIncludingGoodwill582,867,0002026-06-30 116USD
OfferingCostsPartnershipInterests550,000,0002024-05-01 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest541,976,0002026-03-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet539,810,0002020-12-31 4USD
CostOfGoodsAndServicesSold489,721,0002026-06-30 106USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment476,698,0002020-12-31 6USD
Goodwill470,673,0002026-06-30 130USD
GoodwillGross469,894,0002026-03-31 30USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest461,540,0002023-03-31 27USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquiredLiabilitiesAssumedNet453,433,0002012-11-30 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets453,433,0002012-11-30 2USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice450,699,0002012-11-30 4USD
BusinessAcquisitionCostOfAcquiredEntityCashPaid448,400,0002012-11-30 1USD
BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment407,260,0002012-11-30 4USD
ProfitLoss400,540,0002023-12-31 45USD
RepaymentsOfLinesOfCredit382,000,0002016-09-30 5USD
InventoryNet379,573,0002026-06-30 136USD
ProceedsFromIssuanceOfUnsecuredDebt350,000,0002017-03-31 1USD
ProceedsFromRepaymentsOfDebt350,000,0002017-03-31 4USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations337,665,0002018-03-31 42USD
DeferredIncomeTaxLiabilities299,350,0002026-03-31 26USD
AccountsReceivableNetCurrent293,818,0002026-06-30 40USD
DeferredIncomeTaxLiabilitiesNet289,673,0002026-06-30 50USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment271,694,0002026-03-31 32USD
AdditionalPaidInCapital266,212,0002014-09-30 40USD
LineOfCreditFacilityIncreaseAdditionalBorrowings265,000,0002012-09-30 2USD
DeferredTaxAssetsLiabilitiesNet262,662,0002026-03-31 2USD
CostOfPropertyRepairsAndMaintenance244,200,0002026-03-31 53USD
BusinessCombinationConsiderationTransferred1237,200,0002014-11-14 2USD
PaymentsForProceedsFromOtherInvestingActivities237,171,0002015-03-31 7USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour236,250,0002026-03-31 11USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations233,539,0002026-06-30 132USD
AssetImpairmentCharges224,267,0002020-03-31 14USD
TangibleAssetImpairmentCharges216,777,0002020-03-31 3USD
ImpairmentOfLongLivedAssetsToBeDisposedOf211,300,0002019-03-31 1USD
NoncurrentAssets208,400,0002019-03-31 1USD
Revenues189,894,0002014-03-31 62USD
AccountsNotesAndLoansReceivableNetCurrent176,276,0002022-03-31 96USD
LineOfCreditFacilityAmountOutstanding176,000,0002014-06-30 10USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-168,718,0002018-03-31 42USD
FiniteLivedIntangibleAssetsCostIncurredToRenewOrExtend168,315,0002014-03-31 6USD
SellingGeneralAndAdministrativeExpense167,126,0002026-03-31 48USD
DeferredTaxLiabilitiesNoncurrent166,667,0002020-03-31 86USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures162,921,0002026-06-30 136USD
DeferredTaxLiabilities161,809,0002014-03-31 4USD
GrossProfit161,245,0002026-06-30 315USD
FreightCosts158,300,0002018-03-31 15USD
AccountsPayableCurrent156,882,0002026-06-30 136USD
ProceedsFromIssuanceOfCommonStock154,832,0002013-03-31 5USD
StockIssuedDuringPeriodValueNewIssues154,832,0002013-03-31 1USD
Depreciation149,500,0002026-03-31 48USD
DeferredTaxAssetsLiabilitiesNetNoncurrent-133,865,0002012-03-31 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic131,685,0002026-06-30 302USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-127,440,0002018-03-31 42USD
SeniorNotes125,714,0002016-03-31 8USD
NetCashProvidedByUsedInInvestingActivities-120,755,0002026-06-30 111USD
SegmentExpenditureAdditionToLongLivedAssets120,755,0002026-06-30 35USD
FiniteLivedIntangibleAssetsAccumulatedAmortization115,083,0002026-03-31 36USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate113,815,0002026-03-31 48USD
AccruedLiabilitiesCurrent108,248,0002026-06-30 136USD
ComprehensiveIncomeNetOfTax102,246,0002026-06-30 190USD
NetIncomeLoss102,127,0002026-06-30 371USD
CommonStockSharesAuthorized100,000,0002026-06-30 136shares
DebtInstrumentUnusedBorrowingCapacityAmount100,000,0002012-12-31 1USD
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet99,919,0002013-03-31 3USD
NetCashProvidedByUsedInFinancingActivities-98,004,0002026-06-30 111USD
CurrentIncomeTaxExpenseBenefit95,035,0002026-03-31 48USD
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets93,482,0002020-06-30 1USD
DebtInstrumentRepurchasedFaceAmount88,100,0002012-03-31 2USD
SecuredDebtRepurchaseAgreements88,100,0002012-03-31 1USD
StockRepurchasedAndRetiredDuringPeriodValue84,671,0002026-06-30 106USD
PaymentsForRepurchaseOfCommonStock83,833,0002026-06-30 86USD
RepaymentsOfSeniorDebt81,214,0002018-03-31 40USD
CurrentFederalTaxExpenseBenefit80,325,0002026-03-31 48USD
OperatingLeasesFutureMinimumPaymentsDue79,003,0002019-03-31 3USD
IncomeTaxesPaid78,300,0002015-03-31 20USD
OtherSellingGeneralAndAdministrativeExpense77,944,0002026-03-31 45USD
IncomeTaxPaidFederalAfterRefundReceived75,000,0002026-03-31 3USD
IncomeLossFromContinuingOperations74,316,0002022-03-31 16USD
GoodwillAndIntangibleAssetImpairment72,849,0002020-03-31 8USD
ImpairedAssetsToBeDisposedOfByMethodOtherThanSaleCarryingValueOfAsset72,700,0002019-03-31 1USD
OtherLiabilitiesNoncurrent68,236,0002026-06-30 136USD
PropertyPlantAndEquipmentAdditions65,453,0002023-09-30 58USD
IncreaseDecreaseInAccountsReceivable65,245,0002026-06-30 5USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-64,381,0002026-06-30 77USD
IncomeTaxReconciliationChangeInEnactedTaxRate-61,692,0002018-03-31 4USD
DebtInstrumentIncreaseAdditionalBorrowings55,000,0002011-12-31 1USD
OtherAssetsNoncurrent52,384,0002026-06-30 136USD
BusinessAcquisitionsProFormaNetIncomeLoss50,189,0002020-03-31 28USD
LesseeOperatingLeaseLiabilityPaymentsDue49,452,0002026-06-30 29USD
DepreciationDepletionAndAmortization41,199,0002026-06-30 191USD
DeferredTaxAssetsGross40,788,0002026-03-31 18USD
RestrictedCash38,753,0002018-03-31 1USD
OperatingLeaseLiability38,396,0002026-06-30 54USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill38,300,0002020-12-31 20USD
RevenuesFromTransactionsWithOtherOperatingSegmentsOfSameEntity-37,434,0002012-12-31 29USD
DeferredTaxAssetsNet36,688,0002026-03-31 32USD
ImpairmentOfIntangibleAssetsFinitelived34,999,0002016-03-31 17USD
DefinedBenefitPlanAccumulatedBenefitObligation33,909,0002022-03-31 24USD
OperatingLeaseLiabilityNoncurrent33,712,0002026-06-30 57USD
OperatingLeaseRightOfUseAsset31,321,0002026-06-30 57USD
WeightedAverageNumberOfDilutedSharesOutstanding31,088,4742026-06-30 219shares
WeightedAverageNumberOfSharesOutstandingBasic30,936,3072026-06-30 219shares
CommonStockSharesIssued30,804,4412026-06-30 136shares
CommonStockSharesOutstanding30,804,4412026-06-30 136shares
IncomeTaxExpenseBenefit29,558,0002026-06-30 220USD
IncreaseDecreaseInInventories-28,818,0002026-06-30 153USD
DefinedBenefitPlanFairValueOfPlanAssets28,736,0002026-03-31 48USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory28,568,0002020-12-31 8USD
DefinedBenefitPlanBenefitObligation28,301,0002026-03-31 48USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive26,237,0002026-03-31 22USD
OperatingLeasesFutureMinimumPaymentsDueThereafter24,793,0002019-03-31 12USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue24,300,0002026-06-30 62USD
EmployeeRelatedLiabilitiesCurrent24,270,0002026-06-30 128USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities24,058,0002026-06-30 153USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsReceivables23,432,0002012-11-30 4USD
DeferredIncomeTaxExpenseBenefit23,132,0002026-03-31 121USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue122,300,0002026-06-30 61USD
InterestPayableCurrent21,209,0002026-06-30 128USD
DeferredFederalIncomeTaxExpenseBenefit20,925,0002026-03-31 48USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet20,489,0002026-06-30 41USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsInventory20,361,0002012-11-30 4USD
GeneralAndAdministrativeExpense20,202,0002026-06-30 219USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilitiesNoncurrent20,000,0002014-11-14 2USD
DividendsCash19,950,0002014-03-31 1USD
InterestExpenseBorrowings17,947,0002026-06-30 206USD
AccruedEmployeeBenefitsCurrent17,052,0002026-06-30 128USD
IncomeTaxExaminationLiabilityRefundAdjustmentFromSettlementWithTaxingAuthority17,000,0002015-03-31 7USD
IncomeTaxPaidStateAndLocalAfterRefundReceived16,771,0002026-03-31 3USD
IncomeTaxReconciliationTaxSettlements-16,559,0002015-03-31 4USD
PrepaidExpenseAndOtherAssetsCurrent16,119,0002026-06-30 128USD
DepreciationAndAmortization16,100,0002020-12-31 5USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent15,427,0002020-03-31 3USD
CashAndCashEquivalentsPeriodIncreaseDecrease15,115,0002017-12-31 76USD
InterestPaid15,100,0002015-03-31 12USD
LongTermDebtCurrent15,000,0002026-06-30 83USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths15,000,0002026-03-31 12USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree15,000,0002026-03-31 13USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo15,000,0002026-03-31 11USD
PaymentsForProceedsFromInvestments15,000,0002026-03-31 3USD
CurrentStateAndLocalTaxExpenseBenefit14,710,0002026-03-31 48USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables14,640,0002014-11-14 4USD
OperatingLeasesFutureMinimumPaymentsDueCurrent14,613,0002019-03-31 12USD
InterestAndDebtExpense14,041,0002020-06-30 39USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized13,700,0002012-03-31 1USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes13,365,0002026-03-31 48USD
BusinessAcquisitionPurchasePriceAllocationAmortizableIntangibleAssets12,500,0002013-09-30 8USD
LeaseAndRentalExpense12,300,0002019-03-31 27USD
DeferredTaxLiabilitiesInvestments11,746,0002026-03-31 10USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears11,487,0002019-03-31 12USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount11,056,0002026-06-30 29USD
AccrualForTaxesOtherThanIncomeTaxesCurrent10,930,0002026-06-30 128USD
DefinedBenefitPlanBeforeAdoptionOfSFAS158RecognitionProvisionsAccruedBenefitLiability10,893,0002013-03-31 4USD
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased10,724,7582019-04-18 25shares
OtherNoncashExpense10,701,0002011-03-31 3USD
OtherGeneralAndAdministrativeExpense10,683,0002013-03-31 8USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation10,349,0002017-03-31 15USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities10,349,0002017-03-31 76USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities10,349,0002017-03-31 76USD
AmortizationOfIntangibleAssets10,300,0002026-03-31 52USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths10,200,0002026-03-31 11USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter10,063,0002026-03-31 15USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents10,002,0002018-09-30 12USD
DefinedContributionPlanCostRecognized10,000,0002026-03-31 48USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo10,000,0002026-03-31 16USD
LinesOfCreditCurrent10,000,0002010-09-30 2USD
PaymentsToAcquireBusinessesAndInterestInAffiliates10,000,0002011-12-31 3USD
ProceedsFromRepaymentsOfNotesPayable10,000,0002024-06-30 119USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears9,979,0002019-03-31 12USD
LettersOfCreditOutstandingAmount9,900,0002026-06-30 68USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive9,800,0002026-03-31 16USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour9,800,0002026-03-31 17USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree9,800,0002026-03-31 16USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears9,784,0002019-03-31 12USD
DeferredTaxAssetsTaxCreditCarryforwardsOther9,436,0002026-03-31 18USD
OtherNonoperatingExpense9,100,0002012-12-31 8USD
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccountsPayable9,070,0002012-11-30 4USD
PaymentsOfDividends9,057,0002012-09-30 26USD
IncomeTaxExaminationLiabilityRecorded9,000,0002012-03-31 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets8,900,0002014-11-14 2USD
AccountsAndNotesReceivableNet8,500,0002023-03-31 52USD
ProceedsFromCollectionOfNotesReceivable8,500,0002023-04-28 2USD
InventoryWriteDown8,492,0002017-03-31 11USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent8,487,0002020-03-31 3USD
DefinedBenefitPlanRecognizedNetGainLossDueToSettlements1-8,407,0002022-03-31 7USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears8,347,0002019-03-31 12USD
StockIssuedDuringPeriodValueStockOptionsExercised8,151,0002020-12-31 3USD
DeferredTaxExpenseFromStockOptionsExercised8,067,0002014-03-31 3USD
ProceedsFromIncomeTaxRefunds8,000,0002012-03-31 4USD
PaymentsOfDividendsCommonStock7,964,0002026-06-30 125USD
DividendsPayableCurrent7,956,0002026-06-30 35USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities7,902,0002026-03-31 32USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions7,800,0002012-12-31 3USD
DividendsCommonStockCash7,709,0002026-06-30 127USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInFiveFiscalYearsThereafter7,535,0002012-03-31 1USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent7,092,0002020-03-31 3USD
PaymentsOfDebtIssuanceCosts6,851,0002026-03-31 55USD
GoodwillImpairedAccumulatedImpairmentLoss6,841,0002019-03-31 2USD
IncreaseDecreaseInOtherOperatingAssets6,775,0002026-06-30 153USD
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent6,739,0002020-03-31 3USD
AllowanceForDoubtfulAccountsReceivable6,700,0002026-06-30 124USD
OtherAccruedLiabilitiesCurrent6,550,0002026-06-30 128USD
TaxBenefitFromStockOptionsExercised16,493,0002013-03-31 3USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesExpense-6,475,0002015-03-31 15USD
IncomeTaxesReceivable6,309,0002026-06-30 69USD
IncomeTaxReconciliationDeductionsQualifiedProductionActivities5,995,0002018-03-31 27USD
DeferredFinanceCostsNet5,965,0002021-06-30 37USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits5,898,0002026-03-31 26USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeBeforeTax5,806,0002026-03-31 32USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesBeforeTax-5,806,0002026-03-31 32USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense5,800,0002014-12-31 1USD
IncomeTaxReconciliationNondeductibleExpenseDepletion-5,672,0002016-03-31 18USD
IncomeTaxReceivable5,623,0002016-03-31 25USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeLossAfterTax5,482,0002014-03-31 4USD
BusinessCombinationAcquisitionRelatedCosts5,480,0002017-03-31 5USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths5,366,0002026-06-30 25USD
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired15,200,0002017-09-30 2USD
AccruedInsuranceCurrentAndNoncurrent5,189,0002013-03-31 48USD
DeferredTaxAssetsInventory5,182,0002026-03-31 27USD
PreferredStockSharesAuthorized5,000,0002026-06-30 136shares
RestrictedCashCurrent5,000,0002021-06-30 14USD
AccruedInsuranceCurrent4,929,0002012-12-31 18USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo4,805,0002026-06-30 29USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue4,695,0002026-06-30 132USD
OperatingLeaseLiabilityCurrent4,684,0002026-06-30 56USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree4,479,0002026-06-30 29USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentAssets4,478,0002020-12-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilities4,478,0002020-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear4,444,0002026-06-30 11USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax4,404,0002026-03-31 29USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive4,300,0002022-03-31 6USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-4,285,0002026-06-30 136USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable4,206,0002014-11-14 4USD
DeferredTaxAssetsValuationAllowance4,100,0002026-03-31 18USD
FairValueOfAssetsAcquired4,100,0002014-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour4,042,0002026-06-30 29USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesLongTermDebt4,000,0002020-03-06 1USD
LaborAndRelatedExpense4,000,0002018-03-31 2USD
InterestPaidNet3,953,0002026-06-30 132USD
IncomeTaxExaminationPenaltiesAndInterestAccrued3,900,0002012-03-31 1USD
DefinedBenefitPlanBenefitObligationPaymentForSettlement3,857,0002018-03-31 5USD
DefinedBenefitPlanSettlementsPlanAssets3,857,0002018-03-31 2USD
UnrecognizedTaxBenefitsInterestOnIncomeTaxesExpense-3,847,0002015-03-31 61USD
InterestCostsCapitalizedAdjustment3,822,0002026-06-30 13USD
IncreaseDecreaseInAccountsAndNotesReceivable-3,821,0002025-12-31 148USD
RestrictedStockExpense3,800,0002026-06-30 145USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive3,798,0002026-03-31 22USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther3,756,0002020-12-31 5USD
ProceedsFromRepaymentsOfOtherLongTermDebt-3,750,0002026-06-30 41USD
DeferredTaxLiabilitiesOther3,679,0002026-03-31 30USD
AccruedUtilitiesCurrent3,521,0002026-06-30 98USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsPrepaidExpenseAndOtherAssets3,511,0002012-11-30 4USD
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccruedLiabilities3,501,0002012-11-30 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther3,501,0002012-11-30 2USD
DefinedBenefitPlanActuarialNetGainsLosses3,462,0002012-03-31 18USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount3,400,0002026-03-31 27USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost3,385,0002026-03-31 24USD
AccruedProfessionalFeesCurrent3,325,0002026-06-30 54USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions3,300,0002023-03-31 3USD
OtherCostAndExpenseOperating3,230,0002020-03-31 6USD
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased2,929,8722026-03-31 18shares
LeaseCost2,857,0002026-06-30 85USD
IncomeLossFromEquityMethodInvestments2,843,0002026-06-30 219USD
IncomeTaxReconciliationDeductions2,800,0002013-03-31 2USD
AccruedIncomeTaxesCurrent2,787,0002026-06-30 64USD
StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans2,773,2792012-03-31 3shares
IncomeTaxReconciliationOtherReconcilingItems-2,766,0002025-03-31 45USD
CapitalExpendituresIncurredButNotYetPaid2,700,0002020-12-31 7USD
OtherComprehensiveIncomeMinimumPensionLiabilityNetAdjustmentNetOfTax2,623,0002012-03-31 6USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation2,524,0002026-06-30 119USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation2,524,0002026-06-30 122USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability2,504,0002026-06-30 38USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear2,500,0002015-12-31 2USD
InterestExpenseOtherLongTermDebt2,472,0002026-03-31 204USD
IncomeTaxReconciliationTaxCredits2,423,0002026-03-31 11USD
IncomeTaxExaminationInterestAccrued2,400,0002013-12-31 6USD
PrepaidTaxes2,374,0002010-09-30 1USD
SalesAndExciseTaxPayableCurrent2,346,0002026-06-30 108USD
DeferredTaxAssetsOther2,265,0002015-03-31 7USD
DeferredStateAndLocalIncomeTaxExpenseBenefit2,207,0002026-03-31 48USD
ValuationAllowanceDeferredTaxAssetChangeInAmount2,200,0002020-03-31 2USD
OperatingLeaseCost2,173,0002026-06-30 85USD
PaymentsOfDebtExtinguishmentCosts2,100,0002012-03-31 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour2,078,0002026-03-31 15USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo2,072,0002026-03-31 15USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree2,054,0002026-03-31 15USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive2,052,0002026-03-31 15USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths2,047,0002026-03-31 15USD
InvestmentIncomeInterest2,015,0002026-06-30 202USD
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease2,000,0002015-09-30 2USD
OtherNonoperatingIncome1,967,0002019-12-31 30USD
ImpactOfRestatementOnOpeningRetainedEarningsNetOfTax1,950,0002011-12-31 1USD
IncomeTaxExaminationPenaltiesAccrued1,900,0002010-03-31 4USD
DefinedBenefitPlanBenefitObligationBenefitsPaid1,892,0002026-03-31 18USD
DefinedBenefitPlanPlanAssetsBenefitsPaid1,892,0002026-03-31 18USD
LitigationSettlementExpense1,800,0002019-03-31 16USD
RepaymentsOfDebt1,751,0002013-03-31 3USD
StockRepurchasedAndRetiredDuringPeriodShares1,739,6252026-03-31 49shares
MultiemployerPlansPlanContributions11,700,0002020-03-31 10USD
OtherOperatingIncomeExpenseNet1,644,0002017-09-30 66USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther1,619,0002014-11-14 2USD
OperatingLeasePayments1,602,0002026-06-30 59USD
AccountsAndFinancingReceivableAllowanceForCreditLoss1,600,0002022-03-31 6USD
MultiemployerPlansPlanContributions1,600,0002017-03-31 15USD
DefinedBenefitPlanExpectedReturnOnPlanAssets1,585,0002026-03-31 154USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts1,500,0002026-03-31 32USD
UtilitiesOperatingExpenseMaintenance1,500,0002014-03-31 2USD
DefinedBenefitPlanInterestCost1,457,0002026-03-31 154USD
DefinedBenefitPlanActuarialGainLoss-1,453,0002026-03-31 60USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax-1,438,0002026-03-31 45USD
CommonStockCapitalSharesReservedForFutureIssuance1,425,0002023-08-03 12shares
OtherComprehensiveIncomeDefinedBenefitPlansTaxPortionAttributableToParent1,400,0002026-03-31 16USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions1,395,0002026-03-31 18USD
DeferredTaxAssetsLiabilitiesNetCurrent-1,341,0002011-03-31 1USD
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable1,333,0002026-06-30 77USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant1,302,2632013-03-31 9shares
LegalFees1,300,0002014-03-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod1,270,0002014-06-30 1shares
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearFive1,207,0002012-03-31 1USD
ProfessionalFees1,200,0002012-03-31 1USD
UnrecognizedTaxBenefits1,200,0002026-03-31 51USD
DefinedBenefitPlanActualReturnOnPlanAssets1,136,0002026-03-31 32USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearFour1,129,0002012-03-31 1USD
TaxBenefitFromStockOptionsExercised1,107,0002012-03-31 6USD
AcquisitionCosts1,100,0002015-03-31 15USD
NotesAndLoansReceivableNetCurrent1,100,0002023-03-31 50USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized1,096,0552026-06-30 101shares
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearThree1,091,0002012-03-31 1USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentLiabilities1,060,0002012-11-30 4USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearTwo990,0002012-03-31 1USD
DefinedBenefitPlanBenefitsPaid945,0002017-03-31 14USD
AllowanceForDoubtfulAccountsReceivableWriteOffs900,0002026-03-31 13USD
CostOfNaturalGasPurchases900,0002014-03-31 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsInYearOne900,0002012-03-31 1USD
OtherDepreciationAndAmortization866,0002012-03-31 19USD
InterestExpenseOther837,0002026-06-30 2USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnNetIncome-800,0002018-03-31 4USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnOperatingResults800,0002018-03-31 4USD
StockOptionPlanExpense800,0002026-06-30 190USD
FiniteLivedIntangibleAssetsPurchaseAccountingAdjustments779,0002026-03-31 1USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets753,0002014-11-14 4USD
OtherNonoperatingIncomeExpense746,0002026-06-30 113USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-733,0002017-12-31 76USD
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts700,0002014-12-31 2USD
DeferredTaxAssetsDeferredIncome700,0002016-03-31 6USD
ShortTermLeaseCost684,0002026-06-30 85USD
IncomeTaxesPaidNet657,0002026-06-30 130USD
IncomeTaxReconciliationNondeductibleExpenseOther649,0002026-03-31 3USD
CumulativeEffectOnRetainedEarningsNetOfTax1-636,0002020-03-31 5USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue600,0002026-06-30 77USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions600,0002026-03-31 18USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions600,0002026-03-31 20USD
IncomeTaxReconciliationOtherAdjustments-545,0002026-03-31 3USD
BusinessAcquisitionPurchasePriceAllocationDeferredTaxLiabilitiesNoncurrent500,0002012-11-30 1USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance500,0002025-03-31 18USD
GainLossOnSaleOfPropertyPlantEquipment485,0002011-03-31 14USD
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment478,0002025-03-31 45USD
OtherComprehensiveIncomeLossAmortizationPensionAndOtherPostretirementBenefitPlansNetPriorServiceCostRecognizedInNetPeriodicPensionCostNetOfTax-476,0002013-09-30 9USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodTax-463,0002026-03-31 45USD
DefinedBenefitPlanFundedStatusOfPlan435,0002026-03-31 32USD
PaymentsForRepurchaseOfCommonStockForEmployeeTaxWithholdingObligations435,0002013-09-30 12USD
OtherOperatingIncome-427,0002012-12-31 40USD
ProceedsFromSaleOfPropertyPlantAndEquipment400,0002020-03-31 24USD
AdjustmentsToAdditionalPaidInCapitalOther359,0002018-03-31 6USD
StockRedeemedOrCalledDuringPeriodValue357,0002011-06-30 1USD
OtherComprehensiveIncomeLossFinalizationOfPensionAndNonPensionPostretirementPlanValuationNetOfTax348,0002012-12-31 5USD
LitigationReserveCurrent325,0002018-12-31 41USD
CommonStockValue308,0002026-06-30 136USD
DefinedBenefitPlansEstimatedFutureEmployerContributionsInCurrentFiscalYear300,0002017-03-31 15USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod297,1512014-12-31 22shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber269,1892026-06-30 160shares
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions269,1892026-06-30 64shares
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents219,0002014-11-14 2USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsOther218,0002017-03-31 1USD
IncomeTaxExaminationPenaltiesFromExamination215,0002013-03-31 6USD
IncomeTaxExaminationPenaltiesExpense213,0002014-03-31 5USD
DefinedBenefitPlanAmortizationOfGainsLosses-210,0002026-03-31 102USD
MultiemployerPlanPensionSignificantPlanContribution200,0002027-03-31 19USD
DefinedBenefitPlanPlanAmendments199,0002017-03-31 6USD

What to be careful about

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