Stock Scorer

Lifetime Brands, Inc. (LCUT)

Every figure this model derived for LCUT, 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 6,784,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 5,451,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 372,446,000 AssetsCurrent 2026-06-30
current liabilities 176,505,000 LiabilitiesCurrent 2026-06-30
equity 217,477,000 StockholdersEquity 2026-06-30
interest expense 16,476,000 InterestPaidNet 2026-06-30
ocf 27,559,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 661,063,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 3,187,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin12.19
current ratio2.11
current ratio reported2.11
dilution pct1.04
ebit cagr27.07
ev ebit6.1
ev owner earnings19.43
ev sales0.52
fcf margin3.14
interest cover3.4
net debt ebitda1.67
operating margin8.48
owner earnings margin2.66
revenue growth-1.48
revenue growth per share-2.49
roic12.76
rule of 407.0
sbc pct revenue0.48

Everything else this filing tags

400 more elements from LCUT'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
Assets616,999,0002026-06-30 130USD
LiabilitiesAndStockholdersEquity616,999,0002026-06-30 124USD
BusinessAcquisitionsProFormaRevenue586,010,0002014-12-31 16USD
FiniteLivedIntangibleAssetsGross352,231,0002020-12-31 5USD
RepaymentsOfLongTermLinesOfCredit308,526,0002025-12-31 52USD
BusinessCombinationConsiderationTransferred1294,416,0002018-03-02 6USD
RevenueFromContractWithCustomerIncludingAssessedTax292,462,0002019-06-30 17USD
AdditionalPaidInCapital285,571,0002026-06-30 124USD
LineOfCredit271,600,0002019-06-30 15USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive249,293,0002019-12-31 2USD
FiniteLivedIntangibleAssetsNet244,025,0002020-12-31 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive243,500,0002020-12-31 3USD
LongTermDebtNoncurrent242,505,0002022-09-30 4USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-220,340,0002018-03-31 41USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations211,954,0002018-03-31 41USD
InventoryNet197,074,0002026-06-30 118USD
InventoryFinishedGoodsNetOfReserves189,084,0002026-06-30 116USD
LesseeOperatingLeaseLiabilityPaymentsDue186,293,0002026-06-30 30USD
FIFOInventoryAmount170,320,0002014-09-30 6USD
PropertyPlantAndEquipmentGross166,630,0002025-12-31 30USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment151,189,0002025-12-31 30USD
LineOfCreditFacilityMaximumBorrowingCapacity150,000,0002019-06-30 3USD
GrossProfit147,408,0002026-06-30 191USD
FiniteLivedIntangibleAssetsAccumulatedAmortization145,184,0002026-06-30 114USD
CostOfGoodsAndServicesSold137,669,0002026-06-30 198USD
OperatingLeasesFutureMinimumPaymentsDue137,665,0002018-12-31 8USD
LongTermDebt135,000,0002025-12-31 5USD
IntangibleAssetsNetExcludingGoodwill132,922,0002025-12-31 68USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour127,500,0002023-12-31 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree127,500,0002024-12-31 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo127,500,0002025-12-31 5USD
IntangibleAssetsNetIncludingGoodwill124,289,0002026-06-30 144USD
AccountsReceivableNetCurrent120,879,0002026-06-30 124USD
SalesRevenueNet118,169,0002018-03-31 94USD
CostOfGoodsSold114,708,0002011-06-30 4USD
OperatingLeaseLiability111,105,0002026-06-30 30USD
LongTermLoansPayable110,332,0002026-06-30 87USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive97,382,0002026-06-30 29USD
OperatingLeaseLiabilityNoncurrent96,805,0002026-06-30 56USD
OperatingLeaseRightOfUseAsset95,728,0002026-06-30 56USD
MachineryAndEquipmentGross88,914,0002015-12-31 10USD
ProceedsFromLongTermLinesOfCredit82,073,0002026-06-30 63USD
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable76,905,0002018-03-02 6USD
SellingGeneralAndAdministrativeExpense76,325,0002026-06-30 202USD
StockIssuedDuringPeriodValueAcquisitions75,970,0002018-12-31 15USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount75,188,0002026-06-30 30USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet72,835,0002014-01-15 3USD
AccruedLiabilitiesCurrent71,164,0002026-06-30 124USD
NoncurrentAssets65,740,0002025-12-31 30USD
OperatingLeasesFutureMinimumPaymentsDueThereafter62,698,0002018-12-31 8USD
DeferredTaxAssetsGross57,874,0002025-12-31 30USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability54,626,0002026-06-30 63USD
RetainedEarningsAccumulatedDeficit-50,533,0002026-06-30 124USD
CommonStockSharesAuthorized50,000,0002026-06-30 124shares
ProceedsFromIssuanceOfLongTermDebt50,000,0002014-12-31 10USD
IndefiniteLivedTradeNames49,600,0002020-12-31 60USD
PrepaidExpenseAndOtherAssetsCurrent49,042,0002026-06-30 124USD
AccountsPayableCurrent48,740,0002026-06-30 124USD
FinitelivedIntangibleAssetsAcquired145,181,0002014-09-30 1USD
RepaymentsOfLinesOfCredit42,531,0002021-09-30 71USD
IncreaseDecreaseInAccountsReceivable-40,793,0002026-06-30 140USD
OtherLongTermNotesPayable40,000,0002012-03-31 6USD
ProceedsFromRepaymentsOfOtherLongTermDebt-40,000,0002012-12-31 2USD
NetCashProvidedByUsedInFinancingActivities-39,590,0002026-06-30 99USD
LinesOfCreditCurrent37,906,0002026-06-30 46USD
ReceivableForRecoveryOfImportDutiesNet36,567,0002026-06-30 2USD
ProceedsFromIssuanceOfSeniorLongTermDebt35,000,0002012-12-31 4USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets34,880,0002026-06-30 140USD
EquityMethodInvestments34,515,0002011-12-31 6USD
GoodwillAndIntangibleAssetImpairment33,237,0002025-09-30 42USD
GoodwillImpairedAccumulatedImpairmentLoss33,237,0002025-12-31 60USD
ShippingHandlingAndTransportationCosts31,943,0002012-09-30 17USD
DeferredIncomeTaxLiabilities30,779,0002025-12-31 30USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments-30,220,0002025-12-31 196USD
OperatingIncomeLoss29,395,0002026-06-30 202USD
DeferredTaxAssetsOperatingLossCarryforwards29,383,0002025-12-31 30USD
LeaseholdImprovementsGross28,989,0002015-12-31 10USD
DeferredTaxAssetsValuationAllowance28,649,0002025-12-31 30USD
RepaymentsOfConvertibleDebt24,100,0002011-12-31 9USD
ConvertibleLongTermNotesPayable24,021,0002011-06-30 2USD
PropertyPlantAndEquipmentNet23,811,0002026-06-30 124USD
CommonStockSharesIssued22,988,8362026-06-30 124shares
CommonStockSharesOutstanding22,988,8362026-06-30 124shares
RepaymentsOfBankDebt22,629,0002013-03-31 2USD
WeightedAverageNumberOfDilutedSharesOutstanding22,325,0002026-06-30 133shares
WeightedAverageNumberOfShareOutstandingBasicAndDiluted21,964,0002021-09-30 50shares
WeightedAverageNumberOfSharesOutstandingBasic21,906,0002026-06-30 153shares
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest21,265,0002026-06-30 6USD
IncomeLossBeforeExtraordinaryItemsAndCumulativeEffectOfChangeInAccountingPrinciple20,947,0002012-12-31 6USD
RepaymentsOfSecuredDebt20,625,0002014-12-31 17USD
SellingExpense20,246,0002011-06-30 4USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths20,199,0002026-06-30 26USD
StockRepurchaseProgramAuthorizedAmount120,000,0002022-03-14 18USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-19,723,0002016-09-30 84USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-19,349,0002025-12-31 30USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets19,268,0002025-12-31 30USD
OperatingLeasesRentExpenseNet18,400,0002018-12-31 26USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo18,323,0002026-06-30 30USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory17,912,0002014-01-15 3USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-17,791,0002026-06-30 138USD
AmortizationOfIntangibleAssets17,448,0002025-12-31 53USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths17,078,0002025-12-31 15USD
ProceedsFromLinesOfCredit16,845,0002021-09-30 27USD
SecuredLongTermDebt16,688,0002013-12-31 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo16,374,0002025-12-31 15USD
OperatingLeasesFutureMinimumPaymentsDueCurrent16,238,0002018-12-31 8USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree15,915,0002025-12-31 15USD
DefinedBenefitPlanFairValueOfPlanAssets15,533,0002014-12-31 7USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour15,468,0002025-12-31 15USD
ProfitLoss-15,165,0002024-12-31 29USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive15,106,0002025-12-31 15USD
DeferredTaxLiabilitiesNoncurrent15,103,0002019-06-30 68USD
ComprehensiveIncomeNetOfTax15,091,0002026-06-30 212USD
InterestExpense14,982,0002025-09-30 193USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears14,898,0002018-12-31 8USD
NetIncomeLoss14,837,0002026-06-30 249USD
ImpairmentOfIntangibleAssetsFinitelived14,760,0002021-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears14,744,0002018-12-31 8USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears14,589,0002018-12-31 8USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears14,498,0002018-12-31 8USD
OperatingLeaseLiabilityCurrent14,300,0002026-06-30 56USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables14,258,0002014-01-15 3USD
ValuationAllowancesAndReservesBalance14,093,0002024-12-31 58USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree13,875,0002026-06-30 30USD
DeferredRentCreditNoncurrent13,832,0002018-12-31 17USD
OtherLiabilitiesNoncurrent13,669,0002026-06-30 110USD
LeaseCost13,509,0002026-06-30 79USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour13,105,0002026-06-30 30USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations12,538,0002018-03-31 41USD
OtherPrepaidExpenseCurrent12,475,0002026-06-30 2USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear11,944,0002026-06-30 23USD
DefinedBenefitPlanBusinessCombinationsAndAcquisitionsBenefitObligation11,678,0002014-12-31 1USD
DeferredTaxLiabilitiesLeasingArrangements11,511,0002025-12-31 13USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive11,465,0002026-06-30 30USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount111,100,0002026-06-30 12USD
DefinedBenefitPlanSettlementsBenefitObligation11,008,0002015-12-31 3USD
DefinedBenefitPlanSettlementsPlanAssets11,008,0002015-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign-10,871,0002025-12-31 30USD
OperatingLeasePayments10,724,0002026-06-30 68USD
DepreciationAndAmortization10,644,0002026-06-30 196USD
AllowanceForDoubtfulAccountsReceivableCurrent10,538,0002026-06-30 124USD
ProceedsFromIssuanceOfDebt10,000,0002010-06-30 1USD
OperatingLeaseCost9,965,0002026-06-30 89USD
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities9,711,0002026-06-30 124USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther9,197,0002014-01-15 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilitiesNoncurrent8,988,0002014-01-15 3USD
InterestExpenseNonoperating8,634,0002026-06-30 9USD
ContractualObligationDueInNextTwelveMonths8,551,0002025-12-31 10USD
ContractualObligation8,223,0002024-12-31 9USD
ContractualObligationDueInFourthYear8,211,0002022-12-31 7USD
ContractualObligationDueInThirdYear7,963,0002022-12-31 7USD
InventoryRawMaterialsNetOfReserves7,877,0002026-06-30 116USD
AccruedEmployeeBenefitsCurrent7,824,0002012-12-31 2USD
EmployeeRelatedLiabilitiesCurrent7,794,0002025-12-31 28USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths7,500,0002025-12-31 7USD
RepaymentsOfOtherLongTermDebt7,500,0002025-12-31 3USD
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities-7,485,0002011-06-30 2USD
AdvertisingExpense7,400,0002025-12-31 45USD
ProceedsFromLegalSettlements7,000,0002025-02-28 5USD
RestructuringAndRelatedCostExpectedCost17,000,0002025-01-31 1USD
UnamortizedDebtIssuanceExpense6,800,0002019-06-30 3USD
DefinedBenefitPlanBenefitObligation6,776,0002014-12-31 11USD
ValuationAllowancesAndReservesDeductions6,646,0002024-12-31 44USD
IncomeTaxExpenseBenefit6,428,0002026-06-30 203USD
LitigationSettlementGain6,400,0002025-09-30 4USD
GainLossRelatedToLitigationSettlement6,400,0002025-02-28 1USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate-6,346,0002025-12-31 3USD
PropertyPlantAndEquipmentAdditions6,171,0002014-12-31 9USD
OtherAccruedLiabilitiesCurrent5,937,0002025-12-31 30USD
NetIncomeLossAttributableToParentDiluted5,793,0002012-09-30 4USD
AccrualForEnvironmentalLossContingenciesChargesToExpenseForNewLosses5,600,0002024-01-10 4USD
StockIssuedDuringPeriodSharesAcquisitions5,593,1162018-12-31 6shares
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents5,451,0002026-06-30 132USD
AccountsPayableTradeCurrent5,449,0002025-12-31 30USD
AccrualForEnvironmentalLossContingencies5,200,0002026-06-30 6USD
NetCashProvidedByUsedInInvestingActivities-5,176,0002026-06-30 99USD
SegmentExpenditureAdditionToLongLivedAssets5,176,0002026-06-30 25USD
TenantImprovements5,100,0002025-01-23 5USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized5,000,0002014-12-31 7USD
LoansPayableCurrent4,891,0002024-12-31 63USD
ValuationAllowancesAndReservesChargedToCostAndExpense4,787,0002024-12-31 44USD
AccruedProfessionalFeesCurrent4,660,0002025-12-31 26USD
AccruedEnvironmentalLossContingenciesNoncurrent4,457,0002025-12-31 2USD
IncreaseDecreaseInAccruedIncomeTaxesPayable4,402,0002026-06-30 134USD
Depreciation4,400,0002025-12-31 45USD
AccruedIncomeTaxesCurrent4,395,0002026-06-30 96USD
CashAndCashEquivalentsPeriodIncreaseDecrease4,304,0002018-03-31 66USD
ProceedsFromRepaymentsOfLinesOfCredit4,135,0002013-09-30 9USD
DepreciationDepletionAndAmortization4,015,0002011-06-30 2USD
RestructuringCosts4,010,0002026-06-30 6USD
DeferredIncomeTaxExpenseBenefit-4,005,0002025-12-31 77USD
LiabilityForUncertainTaxPositionsCurrent4,000,0002018-09-30 22USD
SecuredDebtCurrent3,937,0002013-12-31 14USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther3,650,0002014-01-15 3USD
VariableLeaseCost3,544,0002026-06-30 73USD
ProceedsFromRepaymentsOfSecuredDebt-3,500,0002013-09-30 2USD
IncreaseDecreaseInInventories3,471,0002026-06-30 140USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationNetOfTax-3,404,0002021-12-31 12USD
RestrictedCashAndCashEquivalents3,300,0002016-12-31 2USD
StockRepurchaseProgramAuthorizedAmount3,200,0002013-12-31 7USD
OtherLongTermDebtNoncurrent3,016,0002025-12-31 16USD
TaxCutsAndJobsActOf2017ChangeInTaxRateDeferredTaxAssetIncomeTaxExpense3,000,0002017-12-31 1USD
TaxCutsAndJobsActOf2017IncompleteAccountingChangeInTaxRateDeferredTaxAssetProvisionalIncomeTaxExpense3,000,0002018-12-31 1USD
GoodwillAcquiredDuringPeriod2,966,0002022-12-31 20USD
ContractualObligationDueAfterFifthYear2,806,0002022-12-31 6USD
BusinessAcquisitionsProFormaNetIncomeLoss2,702,0002014-12-31 16USD
StockRepurchasedAndRetiredDuringPeriodValue2,539,0002023-12-31 4USD
StockRepurchasedDuringPeriodValue2,539,0002023-12-31 33USD
BusinessAcquisitionCostOfAcquiredEntityCashPaid2,500,0002010-12-31 1USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount-2,500,0002010-12-31 1USD
OtherExtraordinaryGainLoss2,500,0002010-12-31 1USD
RepaymentsOfLongTermDebt2,500,0002014-09-30 7USD
DefinedBenefitPlanActuarialGainLoss2,492,0002015-12-31 6USD
BusinessCombinationConsiderationTransferredLiabilitiesIncurred2,488,0002015-06-30 5USD
ExtraordinaryItemNetOfTax2,477,0002010-12-31 2USD
OtherNoncashIncomeExpense2,477,0002010-12-31 1USD
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability2,300,0002012-12-31 2USD
ProceedsFromIncomeTaxRefunds2,300,0002020-09-30 3USD
DefinedBenefitPlanContributionsByEmployer-2,295,0002015-12-31 5USD
DeferredTaxAssetsInventory2,251,0002025-12-31 30USD
IncomeTaxPaidFederalAfterRefundReceived2,185,0002025-12-31 1USD
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition2,099,0002009-12-31 1USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease2,081,0002012-03-31 5USD
DeferredTaxAssetsOther2,068,0002025-12-31 30USD
PaymentsToAcquireOtherPropertyPlantAndEquipment2,066,0002011-06-30 2USD
DeferredTaxLiabilitiesCurrent2,065,0002015-09-30 9USD
AllocatedShareBasedCompensationExpense1,992,0002026-06-30 99USD
PaymentsOfDividends1,990,0002026-06-30 170USD
CashEquivalentsAtCarryingValue1,940,0002011-06-30 2USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts1,929,0002025-12-31 30USD
DefinedBenefitPlanActualReturnOnPlanAssets-1,903,0002015-12-31 6USD
ValuationAllowanceDeferredTaxAssetChangeInAmount1,900,0002013-12-31 2USD
RestrictedStockExpense1,800,0002019-06-30 60USD
RestructuringReserve1,800,0002026-06-30 3USD
DividendsCommonStockCash1,679,0002013-12-31 5USD
AccruedRoyaltiesCurrent1,632,0002025-12-31 30USD
BuildingsAndImprovementsGross1,604,0002015-12-31 10USD
IncreaseDecreaseInIncomeTaxesReceivable-1,572,0002026-06-30 76USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter1,570,0002025-12-31 15USD
DeferredTaxLiabilities1,554,0002025-12-31 20USD
DeferredIncomeTaxLiabilitiesNet1,525,0002026-06-30 56USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax-1,514,0002021-12-31 9USD
DeferredIncomeTaxAssetsNet1,485,0002020-03-31 6USD
AssetRetirementObligationCurrent1,419,0002025-12-31 2USD
DeferredTaxAssetsLiabilitiesNet1,403,0002017-12-31 10USD
AmortizationOfFinancingCosts1,330,0002026-06-30 118USD
OperatingLossCarryforwardsValuationAllowance1,200,0002013-06-30 2USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect1,184,0002026-06-30 74USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax1,163,0002016-09-30 73USD
DeferredTaxAssetsTaxCreditCarryforwards1,137,0002025-12-31 2USD
AssetImpairmentCharges1,100,0002012-09-30 2USD
OperatingLossCarryforwards1,100,0002021-12-31 19USD
ProceedsFromRepaymentsOfDebt-1,080,0002012-03-31 2USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount1,054,0002026-06-30 91shares
ConstructionInProgressGross1,032,0002018-12-31 16USD
Dividends1,010,0002026-06-30 129USD
CostOfGoodsAndServicesSoldDepreciation1,000,0002020-12-31 8USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill1,000,0002020-12-31 18USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue973,0002026-06-30 136USD
GoodwillPurchaseAccountingAdjustments972,0002019-12-31 3USD
IncreaseDecreaseInPrepaidTaxes951,0002010-06-30 1USD
DividendsPayableCurrent900,0002019-09-30 10USD
RepaymentsOfShortTermDebt882,0002022-09-30 47USD
LineOfCreditFacilityAmountOutstanding868,0002014-06-30 1USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost858,0002025-12-31 30USD
AccruedEnvironmentalLossContingenciesCurrent831,0002025-12-31 2USD
ContractWithCustomerLiabilityNoncurrent797,0002023-12-31 10USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber769,1252026-06-30 144shares
InterestPaid746,0002018-03-31 57USD
OtherAssetsNoncurrent725,0002026-06-30 124USD
GuaranteeObligationsCurrentCarryingValue719,0002015-12-31 6USD
InterestPayableCurrent717,0002025-12-31 30USD
ForeignCurrencyTransactionGainLossRealized700,0002025-12-31 47USD
TaxCutsAndJobsActOf2017IncomeTaxExpenseBenefit700,0002018-12-31 2USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax690,0002021-12-31 59USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber687,0002026-06-30 58shares
AccruedIncomeTaxesNoncurrent686,0002026-06-30 69USD
LegalFees600,0002025-02-28 5USD
IncomeTaxPaidStateAndLocalAfterRefundReceived600,0002025-12-31 1USD
LitigationSettlementExpense600,0002025-02-28 1USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax596,0002019-03-31 22USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax596,0002019-03-31 83USD
ProceedsFromSaleOfEquityMethodInvestments567,0002016-09-30 4USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes-561,0002025-12-31 3USD
ShippingAndHandlingRevenue545,0002018-03-31 81USD
AmortizationOfDebtDiscountPremium543,0002011-12-31 13USD
AccruedSalesCommissionCurrent514,0002025-12-31 30USD
UnrealizedGainLossOnDerivatives504,0002026-06-30 84USD
RestructuringAndRelatedCostExpectedCostRemaining1500,0002015-12-31 2USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation458,0002025-12-31 12USD
IncomeTaxesPaidNet455,0002026-06-30 57USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation435,0002016-12-31 10USD
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet435,0002016-12-31 3USD
ValuationAllowancesAndReservesReservesOfBusinessesAcquired421,0002018-12-31 14USD
UnrecognizedTaxBenefits416,0002025-12-31 60USD
DividendsPayableCurrentAndNoncurrent398,0002013-09-30 2USD
CurrentStateAndLocalTaxExpenseBenefit390,0002025-12-31 45USD
DefinedBenefitPlanExpectedReturnOnPlanAssets390,0002014-12-31 4USD
CurrentForeignTaxExpenseBenefit364,0002025-12-31 45USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths354,0002025-12-31 15USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo350,0002025-12-31 15USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree345,0002025-12-31 15USD
StockIssuedDuringPeriodValueOther344,0002014-12-31 9USD
LossOnDiscontinuationOfCashFlowHedgeDueToForecastedTransactionProbableOfNotOccurring-342,0002010-12-31 1USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour340,0002025-12-31 15USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive335,0002025-12-31 15USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment321,0002012-06-30 4shares
IncomeTaxReconciliationTaxCreditsResearch317,0002025-12-31 3USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax-311,0002021-12-31 9USD
StockOptionPlanExpense300,0002019-06-30 60USD
TaxCutsAndJobsActOf2017IncompleteAccountingTransitionTaxForAccumulatedForeignEarningsProvisionalIncomeTaxExpense300,0002017-12-31 1USD
TaxCutsAndJobsActOf2017TransitionTaxForAccumulatedForeignEarningsIncomeTaxExpense300,0002017-12-31 1USD
FinanceLeaseRightOfUseAsset300,0002025-12-31 2USD
RestructuringCharges296,0002026-06-30 132USD
ProceedsFromStockOptionsExercised294,0002026-06-30 116USD
StockIssuedDuringPeriodValueStockOptionsExercised294,0002026-06-30 70USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue270,0002013-06-30 1USD
DefinedBenefitPlanForeignCurrencyExchangeRateChangesPlanAssets-269,0002015-12-31 6USD
OtherComprehensiveIncomeLossNetOfTax254,0002026-06-30 207USD
IncomeTaxReconciliationTaxCreditsForeign245,0002025-12-31 3USD
DefinedBenefitPlanForeignCurrencyExchangeRateChangesBenefitObligation-238,0002015-12-31 6USD
CommonStockValue230,0002026-06-30 124USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities223,0002016-12-31 26USD
DeferredTaxAssetsPropertyPlantAndEquipment214,0002025-12-31 2USD
DividendsShareBasedCompensationCash200,0002026-06-30 17USD
EquityMethodInvestmentOtherThanTemporaryImpairment200,0002018-12-31 1USD
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued200,0002025-12-31 24USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant199,0222015-03-31 8shares
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax198,0002026-06-30 185USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue194,0002026-06-30 58USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsNetOfTax-191,0002021-12-31 34USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions184,0002026-06-30 49USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation183,0002026-06-30 83USD
StockIssuedDuringPeriodValueNewIssues183,0002011-12-31 2USD
TaxesPayableCurrent182,0002011-06-30 2USD
PaymentsToAcquireBusinessesGross178,0002021-09-30 17USD
IncomeTaxesPaid173,0002020-06-30 74USD
DeferredTaxAssetsNetCurrent171,0002015-06-30 31USD
DeferredTaxLiabilitiesOther167,0002012-12-31 3USD
DebtRelatedCommitmentFeesAndDebtIssuanceCosts154,0002015-12-31 14USD
DeferredTaxLiabilitiesInvestmentInNoncontrolledAffiliates154,0002015-12-31 10USD
EffectOfExchangeRateOnCashAndCashEquivalents152,0002018-03-31 56USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease150,0002010-12-31 1USD
IncrementalCommonSharesAttributableToConversionOfDebtSecurities140,0002011-09-30 1shares
AdjustmentsToAdditionalPaidInCapitalIncomeTaxDeficiencyFromShareBasedCompensation138,0002015-12-31 7USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax135,0002021-12-31 24USD
DeferredTaxAssetsNetNoncurrent122,0002019-06-30 30USD
InventoryWorkInProcessNetOfReserves113,0002026-06-30 116USD
PaymentsToAcquireEquityMethodInvestments-112,0002015-12-31 11USD
OperatingLeasesIncomeStatementSubleaseRevenue108,0002016-12-31 18USD
DefinedBenefitPlanAmountToBeAmortizedFromAccumulatedOtherComprehensiveIncomeLossNextFiscalYear104,0002016-12-31 5USD
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths-100,0002026-03-31 20USD
DefinedBenefitPlanExpectedAmortizationNextFiscalYear100,0002025-12-31 9USD
Land100,0002018-12-31 16USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax100,0002026-06-30 67USD
FinanceLeaseRightOfUseAssetAccumulatedAmortization100,0002025-12-31 2USD
GainLossOnSaleOfPropertyPlantEquipment94,0002025-12-31 9USD
ProceedsFromSaleOfPropertyPlantAndEquipment94,0002025-12-31 44USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax93,0002018-12-31 20USD
DefinedBenefitPlanAmountsThatWillBeAmortizedFromAccumulatedOtherComprehensiveIncomeLossInNextFiscalYear90,0002012-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod89,6002015-12-31 25shares
ContractualObligationDueInFifthYear89,0002022-12-31 7USD
PaymentsForRepurchaseOfEquity86,0002016-12-31 9USD
GainLossOnDispositionOfAssets1-84,0002016-12-31 3USD
InterestOnConvertibleDebtNetOfTax83,0002011-09-30 1USD
FiniteLivedIntangibleAssetsForeignCurrencyTranslationGainLoss80,0002025-12-31 30USD
SalesAndExciseTaxPayableCurrent79,0002018-12-31 12USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions78,0002025-12-31 24USD
IncomeTaxReconciliationNondeductibleExpenseOther76,0002025-12-31 3USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossBeforeTax-67,0002013-09-30 8USD
ContractualObligationDueInSecondYear60,0002024-12-31 9USD
DefinedBenefitPlanBenefitsPaid58,0002015-12-31 6USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-58,0002026-06-30 74USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax57,0002010-12-31 1USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax-57,0002010-12-31 2USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate54,0002017-09-30 9USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue150,0002026-06-30 58USD
StockIssuedDuringPeriodSharesStockOptionsExercised49,3752026-06-30 67shares
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities48,0002016-12-31 14USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansBeforeReclassificationAdjustmentsTax-47,0002025-12-31 24USD
ProvisionForDoubtfulAccounts45,0002026-06-30 91USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax44,0002026-06-30 112USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossNetOfTax-41,0002016-09-30 43USD
IncomeTaxExaminationInterestAccrued40,0002014-12-31 6USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax38,0002018-12-31 58USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions37,0002025-12-31 32USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-34,0002016-09-30 72USD
CurrentFederalTaxExpenseBenefit-32,0002025-12-31 45USD
StockGrantedDuringPeriodValueSharebasedCompensation32,0002016-12-31 22USD
ShortTermBorrowings30,0002022-06-30 2USD
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditNetOfTax28,0002014-12-31 5USD
OtherComprehensiveIncomeLossAmortizationPensionAndOtherPostretirementBenefitPlansNetPriorServiceCostRecognizedInNetPeriodicPensionCostNetOfTax-27,0002012-12-31 3USD
RepaymentsOfLongTermCapitalLeaseObligations25,0002020-03-31 47USD
FinanceLeasePrincipalPayments24,0002026-06-30 56USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostBeforeTax-22,0002013-03-31 1USD
IncomeTaxReconciliationTaxContingencies-22,0002025-12-31 3USD
CapitalLeaseObligationsNoncurrent21,0002017-12-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod20,6882013-06-30 1shares
DefinedContributionPlanMaximumAnnualContributionsPerEmployeeAmount18,5002018-12-31 7USD
DefinedContributionPlanMaximumAnnualContributionPerEmployeeAmount17,0002012-12-31 1USD

What to be careful about

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