Stock Scorer

Lennox International Inc (LII)

Every figure this model derived for LII, 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 2026-03-31.

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 148,800,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-03-31
cash 50,200,000 CashAndCashEquivalentsAtCarryingValue 2026-03-31
current assets 2,032,100,000 AssetsCurrent 2026-03-31
current liabilities 1,292,500,000 LiabilitiesCurrent 2026-03-31
equity 1,213,900,000 StockholdersEquity 2026-03-31
interest expense 49,900,000 InterestExpense 2026-03-31
ocf 809,500,000 NetCashProvidedByUsedInOperatingActivities 2026-03-31
revenue 5,257,800,000 Revenues 2026-03-31
sbc 29,100,000 ShareBasedCompensation 2026-03-31

The ratios

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

RatioValue
cash operating margin22.23
current ratio1.58
current ratio reported1.57
deferred revenue growth117.39
dilution pct-1.12
ebit cagr14.67
ebit yoy-1.74
ev ebit13.0
ev owner earnings21.06
ev sales2.53
fcf margin12.57
growth cv0.82
interest cover20.51
net debt ebitda0.98
operating margin19.47
owner earnings margin12.01
revenue growth-2.03
revenue growth per share-0.92
roic34.76
rule of 4017.44
sbc pct revenue0.55

Everything else this filing tags

400 more elements from LII'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
RetainedEarningsAccumulatedDeficit4,963,000,0002026-03-31 133USD
TreasuryStockValue4,951,700,0002026-03-31 128USD
Assets4,292,700,0002026-03-31 142USD
LiabilitiesAndStockholdersEquity4,292,700,0002026-03-31 129USD
StockRepurchaseProgramAuthorizedAmount14,000,000,0002024-09-30 76USD
Liabilities3,078,800,0002026-03-31 129USD
SalesRevenueNet2,010,200,0002018-06-30 164USD
PropertyPlantAndEquipmentGross1,931,100,0002025-12-31 30USD
DebtAndCapitalLeaseObligations1,523,300,0002026-03-31 120USD
AdditionalPaidInCapitalCommonStock1,249,700,0002026-03-31 128USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1,213,900,0002026-03-31 66USD
InventoryNet1,209,700,0002026-03-31 129USD
MachineryAndEquipmentGross1,192,200,0002025-12-31 30USD
InventoryGross1,149,100,0002025-09-30 116USD
LongTermDebtAndCapitalLeaseObligations1,144,100,0002026-03-31 128USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,064,300,0002026-03-31 121USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1989,500,0002026-03-31 46USD
PropertyPlantAndEquipmentNet917,600,0002026-03-31 142USD
CostOfGoodsAndServicesSold783,800,0002026-03-31 212USD
InventoryFinishedGoods742,300,0002026-03-31 120USD
StockRepurchaseProgramAuthorizedAmount700,000,0002014-03-31 7USD
ReceivablesNetCurrent647,900,0002026-03-31 132USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo600,000,0002025-12-31 15USD
ProceedsFromIssuanceOfLongTermDebt600,000,0002020-12-31 20USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic584,900,0002025-12-31 45USD
PaymentsToAcquireBusinessesNetOfCashAcquired545,000,0002025-12-31 24USD
Goodwill503,700,0002026-03-31 143USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive500,000,0002023-12-31 13USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour500,000,0002024-12-31 14USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree500,000,0002025-12-31 15USD
IncomeLossFromContinuingOperations497,100,0002022-12-31 161USD
LIFOInventoryAmount494,300,0002024-12-31 28USD
BuildingsAndImprovementsGross475,100,0002025-12-31 30USD
AccountsPayableCurrent464,600,0002026-03-31 132USD
InventoryRawMaterialsAndSupplies460,200,0002026-03-31 120USD
ProceedsFromIssuanceOfCommercialPaper434,100,0002026-03-31 18USD
LesseeOperatingLeaseLiabilityPaymentsDue430,200,0002025-12-31 5USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign411,900,0002025-12-31 45USD
OperatingLeaseRightOfUseAsset404,400,0002026-03-31 58USD
DefinedBenefitPlanPlansWithBenefitObligationsInExcessOfPlanAssetsAggregateBenefitObligation390,400,0002017-12-31 14USD
OperatingLeaseLiability382,300,0002025-12-31 10USD
RepaymentsOfOtherLongTermDebt364,400,0002023-12-31 9USD
CommercialPaper361,000,0002026-03-31 19USD
GrossProfit351,300,0002026-03-31 292USD
OperatingLeaseLiabilityNoncurrent347,800,0002026-03-31 58USD
DefinedBenefitPlanPlansWithBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets305,900,0002017-12-31 14USD
AccruedLiabilitiesCurrent301,500,0002026-03-31 128USD
ProceedsFromOtherDebt300,000,0002025-12-31 127USD
RepaymentsOfSeniorDebt300,000,0002025-09-30 30USD
RepaymentsOfUnsecuredDebt300,000,0002025-12-31 3USD
RepaymentsOfCommercialPaper299,100,0002026-03-31 18USD
GoodwillAcquiredDuringPeriod277,200,0002025-12-31 25USD
OtherLiabilitiesNoncurrent275,000,0002026-03-31 128USD
FiniteLivedIntangibleAssetsNet269,700,0002026-03-31 18USD
DeferredIncomeTaxLiabilities248,800,0002025-12-31 2USD
DeferredTaxAssetsGross213,100,0002025-12-31 30USD
OperatingLeasesFutureMinimumPaymentsDue210,400,0002020-12-31 17USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate209,300,0002025-12-31 45USD
DeferredTaxAssetsNet203,200,0002025-12-31 30USD
CommonStockSharesAuthorized200,000,0002026-03-31 126shares
ProceedsFromLongTermLinesOfCredit200,000,0002025-12-31 126USD
RepaymentsOfLongTermLinesOfCredit200,000,0002025-12-31 126USD
UnsecuredLongTermDebt200,000,0002011-06-30 2USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount196,200,0002014-06-30 5USD
SellingGeneralAndAdministrativeExpense185,200,0002026-03-31 208USD
CurrentIncomeTaxExpenseBenefit170,900,0002025-12-31 50USD
ProductWarrantyAccrual169,300,0002026-03-31 126USD
OperatingIncomeLoss163,500,0002026-03-31 212USD
InventoryLIFOReserve157,600,0002025-09-30 116USD
LeaseCost155,700,0002025-12-31 22USD
ProceedsFromShortTermDebt150,000,0002023-12-31 33USD
RelatedPartyTransactionPurchasesFromRelatedParty148,800,0002025-12-31 39USD
DefinedBenefitPlanFairValueOfPlanAssets147,300,0002025-12-31 29USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest146,900,0002026-03-31 186USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice143,300,0002011-01-14 3USD
OtherAssetsNoncurrent133,600,0002026-03-31 128USD
OtherAssetsCurrent124,300,0002026-03-31 128USD
ComprehensiveIncomeNetOfTax117,700,0002026-03-31 188USD
NetIncomeLoss117,200,0002026-03-31 299USD
ProductWarrantyAccrualNoncurrent113,100,0002026-03-31 120USD
AccruedExchangeFeeRebateCurrent111,900,0002025-12-31 30USD
ConstructionInProgressGross109,000,0002025-12-31 30USD
CurrentFederalTaxExpenseBenefit109,000,0002025-12-31 45USD
FinanceLeaseRightOfUseAssetBeforeAccumulatedAmortization108,400,0002025-12-31 10USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability107,700,0002025-12-31 22USD
ResearchAndDevelopmentExpense103,400,0002025-12-31 45USD
StockRepurchasedDuringPeriodValue100,000,0002022-05-31 30USD
PensionAndOtherPostretirementBenefitExpense99,200,0002019-12-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths98,900,0002025-12-31 5USD
OperatingLeaseCost96,100,0002025-12-31 22USD
PaymentsToAcquireBusinessesGross94,900,0002023-12-31 6USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation93,300,0002018-03-31 15USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent92,800,0002023-09-30 17USD
OperatingLeasePayments90,600,0002025-12-31 22USD
CommonStockSharesIssued87,170,1972026-03-31 126shares
DerivativeNonmonetaryNotionalAmountMass86,400,0002025-12-31 4lb
AccruedEmployeeBenefitsCurrent86,300,0002025-12-31 30USD
OperatingLeaseLiabilityCurrent83,800,0002026-03-31 58USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive83,000,0002025-12-31 5USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo80,800,0002025-12-31 5USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment77,800,0002025-12-31 26USD
DeferredTaxAssetsLiabilitiesNet75,100,0002024-12-31 29USD
IncreaseDecreaseInAccruedLiabilities-74,300,0002026-03-31 144USD
FinanceLeaseLiabilityPaymentsDue74,300,0002025-12-31 5USD
IncreaseDecreaseInAccountsAndNotesReceivable73,600,0002026-03-31 144USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets72,500,0002025-12-31 30USD
DeferredTaxLiabilitiesLeasingArrangements72,100,0002025-12-31 2USD
StandardProductWarrantyAccrual71,900,0002012-06-30 11USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation69,700,0002023-09-30 3USD
LeaseAndRentalExpense69,600,0002011-12-31 3USD
FinanceLeaseLiability68,900,0002025-12-31 5USD
SegmentReportingSegmentOperatingProfitLoss68,700,0002011-06-30 4USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree68,700,0002025-12-31 5USD
Investments67,600,0002025-12-31 4USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents67,200,0002026-03-31 100USD
IncomeTaxExpenseBenefitContinuingOperations66,700,0002012-12-31 6USD
StockRedeemedOrCalledDuringPeriodValue66,000,0002013-09-30 2USD
AccruedIncomeTaxesCurrent63,400,0002026-03-31 114USD
IncreaseDecreaseInInventories62,600,0002026-03-31 144USD
FinanceLeaseRightOfUseAsset62,100,0002025-12-31 16USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-61,100,0002024-12-31 38USD
OperatingLeasesFutureMinimumPaymentsDueCurrent59,800,0002020-12-31 17USD
EquityMethodInvestments59,700,0002025-12-31 30USD
OperatingLeasesRentExpenseNet58,500,0002018-12-31 21USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour58,100,0002025-12-31 5USD
CapitalLeasedAssetsGross57,100,0002020-12-31 14USD
NetCashProvidedByUsedInFinancingActivities57,100,0002026-03-31 148USD
IncomeTaxPaidFederalAfterRefundReceived57,000,0002025-12-31 1USD
NetCashProvidedByUsedInInvestingActivities-56,600,0002026-03-31 148USD
ProductWarrantyAccrualClassifiedCurrent56,200,0002026-03-31 120USD
SegmentExpenditureAdditionToLongLivedAssets55,500,0002026-03-31 21USD
TreasuryStockCommonShares52,360,2802026-03-31 26shares
TreasuryStockShares51,700,2602022-12-31 99shares
WeightedAverageNumberOfSharesOutstandingBasicAndDiluted50,900,0002012-03-31 2shares
OperatingLeasesFutureMinimumPaymentsDueInTwoYears50,800,0002020-12-31 17USD
IncreaseDecreaseInPensionAndPostretirementObligations-50,600,0002017-12-31 2USD
AdditionsToNoncurrentAssets50,200,0002012-12-31 6USD
ProceedsFromSaleOfShortTermInvestments50,200,0002009-12-31 5USD
FinanceLeaseLiabilityNoncurrent50,100,0002026-03-31 44USD
OtherShortTermBorrowings50,000,0002011-03-31 2USD
ProceedsFromRepaymentsOfOtherDebt50,000,0002011-03-31 1USD
LongTermLineOfCredit49,500,0002013-09-30 20USD
OtherAccruedLiabilitiesCurrent48,200,0002025-12-31 30USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-48,000,0002026-03-31 141USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount47,900,0002025-12-31 10USD
InterestExpenseOther46,400,0002025-12-31 39USD
Land46,400,0002025-12-31 30USD
DeferredTaxLiabilities45,600,0002025-12-31 29USD
DividendsCommonStockCash45,300,0002026-03-31 124USD
PaymentsOfDividendsCommonStock45,200,0002026-03-31 148USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears43,300,0002020-12-31 17USD
FiniteLivedIntangibleAssetsAccumulatedAmortization42,400,0002026-03-31 18USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount42,000,0002011-01-14 3USD
BusinessAcquisitionPurchasePriceAllocationGoodwillExpectedTaxDeductibleAmount42,000,0002011-01-14 3USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsWarrantyReserves41,600,0002025-12-31 30USD
PaymentsToAcquireRealEstate41,200,0002023-12-31 3USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentRealizedUponSaleOrLiquidationBeforeTax-41,100,0002013-03-31 11USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive40,700,0002025-12-31 5USD
CapitalLeasesFutureMinimumPaymentsDue40,200,0002020-12-31 17USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments39,400,0002020-12-31 17USD
GoodwillImpairedAccumulatedImpairmentLoss37,300,0002023-12-31 15USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability36,200,0002025-12-31 22USD
WeightedAverageNumberOfDilutedSharesOutstanding35,000,0002026-03-31 204shares
CurrentStateAndLocalTaxExpenseBenefit34,900,0002025-12-31 45USD
WeightedAverageNumberOfSharesOutstandingBasic34,800,0002026-03-31 204shares
MarketingAndAdvertisingExpense34,400,0002025-12-31 45USD
DeferredTaxAssetsInProcessResearchAndDevelopment32,200,0002025-12-31 8USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible32,100,0002018-12-31 2USD
DefinedBenefitPlanBenefitObligationPaymentForSettlement31,400,0002016-12-31 1USD
IncreaseDecreaseInAccountsPayable31,000,0002026-03-31 144USD
VariableLeaseCost31,000,0002025-12-31 22USD
RepaymentsOfDebt30,800,0002016-12-31 6USD
TreasuryStockValueAcquiredCostMethod30,500,0002026-03-31 124USD
CapitalLeaseObligationsNoncurrent30,300,0002021-06-30 82USD
FiniteLivedIntangibleAssetsGross30,100,0002017-12-31 14USD
IncreaseDecreaseInAccountsReceivableFromSecuritization30,000,0002009-12-31 3USD
IncomeTaxExpenseBenefit29,700,0002026-03-31 212USD
DepreciationAndAmortization29,200,0002026-03-31 148USD
LineOfCreditFacilityAmountOutstanding29,000,0002011-06-30 1USD
ProceedsFromRepaymentsOfDebt28,400,0002016-12-31 9USD
UndistributedEarningsOfForeignSubsidiaries27,100,0002018-12-31 5USD
CurrentForeignTaxExpenseBenefit27,000,0002025-12-31 45USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears26,300,0002020-12-31 17USD
DefinedContributionPlanCostRecognized25,800,0002025-12-31 45USD
PreferredStockSharesAuthorized25,000,0002026-03-31 126shares
IncomeTaxReconciliationStateAndLocalIncomeTaxes24,800,0002025-12-31 45USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPeriodIncreaseDecrease-24,300,0002011-12-31 8USD
DisposalGroupIncludingDiscontinuedOperationRevenue23,500,0002012-06-30 9USD
InterestPaidNet23,500,0002026-03-31 144USD
DeferredFederalIncomeTaxExpenseBenefit23,200,0002025-12-31 45USD
SelfInsuranceReserve22,500,0002025-12-31 40USD
CooperativeAdvertisingExpense21,800,0002025-12-31 39USD
FinanceLeasePrincipalPayments21,800,0002025-12-31 22USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber21,106,5512011-12-31 1shares
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths21,100,0002025-12-31 5USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsLegalSettlements20,800,0002025-12-31 26USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesBeforeTaxPortionAttributableToParent20,600,0002021-06-30 113USD
DeferredIncomeTaxesAndTaxCredits20,200,0002025-12-31 39USD
StockRepurchasedAndRetiredDuringPeriodValue20,000,0002026-03-31 12USD
FinanceLeaseLiabilityPaymentsDueYearFour19,900,0002025-12-31 5USD
PaymentsForRepurchaseOfCommonStock19,500,0002026-03-31 140USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation19,400,0002016-12-31 28USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent19,400,0002026-03-31 128USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTax19,400,0002025-12-31 15USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateProjectedBenefitObligation19,300,0002025-12-31 26USD
FinanceLeaseRightOfUseAssetAmortization19,300,0002025-12-31 22USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateAccumulatedBenefitObligation19,200,0002025-12-31 16USD
RestrictedCashNoncurrent19,000,0002026-03-31 4USD
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable18,800,0002026-03-31 133USD
LiabilityForAsbestosAndEnvironmentalClaimsGross18,600,0002025-12-31 18USD
LongTermDebtCurrent18,300,0002025-12-31 20USD
FinanceLeaseLiabilityCurrent18,200,0002026-03-31 38USD
LongTermDebtAndCapitalLeaseObligationsCurrent18,200,0002026-03-31 128USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-17,700,0002011-12-31 14USD
FinanceLeaseLiabilityPaymentsDueYearTwo17,000,0002025-12-31 5USD
SalesAndExciseTaxPayableCurrent16,900,0002025-12-31 24USD
OperatingLeasesFutureMinimumPaymentsDueThereafter16,800,0002020-12-31 17USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect16,600,0002026-03-31 56USD
RestructuringAndRelatedCostExpectedCost116,600,0002020-12-31 26USD
DeferredTaxAssetsInventory16,200,0002024-12-31 28USD
FutureAmortizationExpenseAfterYearFive16,100,0002011-12-31 1USD
SelfInsuranceReserveNoncurrent15,800,0002025-12-31 26USD
CapitalLeasesBalanceSheetAssetsByMajorClassNet15,600,0002013-12-31 6USD
RestructuringAndRelatedCostCostIncurredToDate115,400,0002020-12-31 25USD
ProceedsFromLongTermCapitalLeaseObligations15,300,0002008-12-31 1USD
EffectiveIncomeTaxRateReconciliationGiltiAmount14,000,0002025-12-31 9USD
DisposalGroupIncludingDiscontinuedOperationInventory13,700,0002012-03-31 3USD
FairValueMeasuredOnRecurringBasisInvestments13,700,0002011-06-30 2USD
IncreaseDecreaseInOtherOperatingAssets-13,700,0002026-03-31 142USD
OtherComprehensiveIncomeDefinedBenefitPlansTax13,600,0002011-12-31 8USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax13,500,0002021-06-30 108USD
DeferredTaxLiabilitiesDeferredExpenseCapitalizedInventoryCosts13,500,0002025-12-31 2USD
DeferredTaxAssetsTaxCreditCarryforwardsOther13,400,0002025-12-31 26USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears13,400,0002020-12-31 17USD
DeferredTaxAssetsNetNoncurrent13,200,0002020-12-31 80USD
FinanceLeaseLiabilityPaymentsDueYearThree13,200,0002025-12-31 5USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual13,000,0002023-12-31 1USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease-12,900,0002011-12-31 8USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax12,800,0002026-03-31 61USD
CashAndCashEquivalentsPeriodIncreaseDecrease12,700,0002015-12-31 52USD
DeferredIncomeTaxAssetsNet12,600,0002026-03-31 48USD
ProductWarrantyAccrualWarrantiesIssued12,400,0002026-03-31 75USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized12,100,0002012-12-31 1USD
CapitalLeasesFutureMinimumPaymentsDueThereafter11,800,0002020-12-31 17USD
AssetsHeldForSaleNotPartOfDisposalGroupCurrent11,600,0002018-06-30 4USD
GoodwillImpairmentLoss11,500,0002018-12-31 20USD
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-11,400,0002019-12-31 40USD
CapitalLeaseObligationsCurrent11,000,0002021-06-30 62USD
EnvironmentalRemediationExpense10,900,0002025-12-31 33USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax10,800,0002026-03-31 61USD
RepaymentsOfLongTermDebt10,800,0002020-12-31 95USD
RestructuringAndRelatedCostIncurredCost10,800,0002020-12-31 39USD
CapitalLeasesFutureMinimumPaymentsDueCurrent10,500,0002020-12-31 17USD
DeferredRevenueCurrent10,500,0002025-12-31 28USD
ForeignCurrencyTransactionGainLossBeforeTax10,500,0002025-12-31 42USD
InvestmentsFairValueDisclosure10,500,0002012-06-30 8USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation10,500,0002026-03-31 121USD
ProductWarrantyAccrualPayments10,500,0002026-03-31 75USD
ContractWithCustomerLiabilityNoncurrent10,400,0002026-03-31 66USD
BusinessCombinationAcquisitionRelatedCosts10,300,0002025-12-31 23USD
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax-10,300,0002018-03-31 3USD
ContractWithCustomerLiabilityCurrent10,000,0002026-03-31 66USD
InterestPayableCurrent10,000,0002025-12-31 8USD
DeferredTaxAssetsValuationAllowance9,900,0002025-12-31 31USD
RestructuringAndRelatedCostExpectedCost9,900,0002014-06-30 13USD
RestructuringAndRelatedCostCostIncurredToDate9,800,0002014-06-30 13USD
LossContingencyAccrualAtCarryingValue9,700,0002018-12-31 3USD
CapitalLeasesLesseeBalanceSheetAssetsByMajorClassAccumulatedDeprecation9,600,0002013-12-31 6USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxAssets9,600,0002012-03-31 3USD
ProductLiabilityContingencyLossExposureNotAccruedHighEstimate9,400,0002016-06-30 7USD
AllowanceForDoubtfulAccountsReceivableCurrent9,100,0002026-03-31 125USD
InvestmentsInAndAdvancesToAffiliatesDividendsOrInterest-9,100,0002013-09-30 4USD
GoodwillOtherChanges8,800,0002015-12-31 19USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears8,700,0002020-12-31 17USD
OtherComprehensiveIncomeAvailableForSaleSecuritiesAdjustmentNetOfTaxPeriodIncreaseDecrease-8,600,0002011-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet8,500,0002012-03-31 3USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax8,100,0002026-03-31 62USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense8,000,0002024-12-31 29USD
DebtSecuritiesHeldToMaturityAmortizedCostAfterAllowanceForCreditLoss7,900,0002025-12-31 4USD
IncomeTaxReconciliationRepatriationOfForeignEarnings7,600,0002024-12-31 26USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax7,600,0002026-03-31 62USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits7,400,0002025-12-31 30USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable7,400,0002012-03-31 3USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent7,400,0002018-06-30 19USD
InventoryWorkInProcess7,200,0002026-03-31 120USD
IncomeTaxesPaidNet7,000,0002026-03-31 144USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive6,800,0002017-12-31 6USD
SelfInsuranceReserveCurrent6,700,0002025-12-31 28USD
AccrualForEnvironmentalLossContingencies6,600,0002017-12-31 14USD
EquityMethodInvestmentDividendsOrDistributions6,600,0002025-12-31 102USD
GoodwillPurchaseAccountingAdjustments6,500,0002026-03-31 10USD
ShortTermLeaseCost6,400,0002025-12-31 22USD
DisposalGroupNotDiscontinuedOperationLossGainOnWriteDown6,300,0002012-03-31 1USD
LiabilityForAsbestosAndEnvironmentalClaimsNetPeriodIncreaseDecrease6,300,0002013-12-31 2USD
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths6,200,0002018-12-31 6USD
DeferredTaxAssetsOther6,200,0002025-12-31 30USD
DeferredFinanceCostsNoncurrentGross6,000,0002026-03-31 82USD
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeLossNetGainLossBeforeTax-6,000,0002021-09-30 20USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent5,900,0002021-06-30 63USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax-5,900,0002020-12-31 95USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue5,800,0002026-03-31 124USD
AllocatedShareBasedCompensationExpense5,800,0002026-03-31 195USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears5,800,0002020-12-31 17USD
DerivativeAssetDesignatedAsHedgingInstrumentFairValue5,800,0002011-06-30 2USD
CostOfGoodsSoldMaintenanceCosts5,700,0002017-12-31 4USD
InvestmentIncomeInterest5,500,0002025-12-31 45USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNet5,400,0002011-12-31 2USD
FinanceLeaseLiabilityUndiscountedExcessAmount5,400,0002025-12-31 8USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesTax5,400,0002012-09-30 8USD
TangibleAssetImpairmentCharges5,400,0002011-12-31 1USD
ProceedsFromRepaymentsOfShortTermDebt-5,300,0002019-12-31 88USD
RepaymentsOfOtherDebt5,300,0002026-03-31 134USD
UnrecognizedTaxBenefits5,200,0002026-03-31 66USD
AccrualForEnvironmentalLossContingenciesGross5,000,0002012-12-31 4USD
GoodwillForeignCurrencyTranslationGainLoss-4,600,0002023-09-30 26USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit4,600,0002024-12-31 4USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill4,300,0002017-12-31 13USD
ValuationAllowancesAndReservesBalance4,300,0002018-12-31 2USD
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount4,300,0002025-12-31 1USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPostretirementBenefits4,200,0002025-12-31 26USD
DeferredTaxAndOtherLiabilitiesNoncurrent4,100,0002025-12-31 12USD
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilities4,100,0002012-03-31 3USD
ProceedsFromStockOptionsExercised4,000,0002025-12-31 70USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReturnsAndAllowances3,900,0002025-12-31 30USD
IncomeTaxReconciliationOtherAdjustments-3,900,0002012-12-31 5USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxEffectPeriodIncreaseDecrease3,800,0002012-03-31 12USD
FutureAmortizationExpenseYearOne3,700,0002011-12-31 1USD
DeferredTaxLiabilitiesDerivatives3,600,0002017-12-31 4USD
FutureAmortizationExpenseYearTwo3,600,0002011-12-31 1USD
AccruedEnvironmentalLossContingenciesCurrent3,500,0002017-12-31 14USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-3,500,0002025-12-31 45USD
DisposalGroupIncludingDiscontinuedOperationForeignCurrencyTranslationGainsLosses3,500,0002012-06-30 1USD
DisposalGroupIncludingDiscontinuedOperationPensionPlanBenefitObligation3,500,0002012-03-31 1USD
PaymentsToAcquireShortTermInvestments3,500,0002022-12-31 27USD
FutureAmortizationExpenseYearThree3,400,0002011-12-31 1USD
GoodwillTranslationAdjustments3,400,0002016-06-30 2USD
DeferredIncomeTaxExpenseBenefit3,300,0002026-03-31 144USD
FutureAmortizationExpenseYearFour3,300,0002011-12-31 1USD
RestructuringCosts3,300,0002025-12-31 130USD
DefinedBenefitPlanPlanAmendments3,200,0002017-12-31 2USD
FutureAmortizationExpenseYearFive3,200,0002011-12-31 1USD
AccruedEnvironmentalLossContingenciesNoncurrent3,100,0002017-12-31 14USD
RestructuringReservePeriodExpense3,100,0002012-03-31 5USD
FinanceLeaseLiabilityPaymentsDueYearFive3,100,0002025-12-31 5USD
IncomeTaxReconciliationTaxCreditsResearch3,000,0002025-12-31 45USD
DerivativeLiabilityDesignatedAsHedgingInstrumentFairValue2,900,0002011-06-30 2USD
FinanceLeaseInterestExpense2,900,0002025-12-31 22USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears2,600,0002020-12-31 17USD
PaymentsForOtherTaxes-2,600,0002015-12-31 3USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans2,600,0002026-03-31 78USD
StockIssuedDuringPeriodValueTreasuryStockReissued2,600,0002026-03-31 107USD
ContractWithCustomerAssetCumulativeCatchUpAdjustmentToRevenueChangeInMeasureOfProgress-2,500,0002019-12-31 8USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxPortionAttributableToParent2,500,0002020-12-31 18USD
OtherPostretirementDefinedBenefitPlanLiabilitiesNoncurrent2,500,0002018-09-30 68USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions2,500,0002017-12-31 13USD
DeferredTaxAssetsOperatingLossCarryforwards2,400,0002025-12-31 30USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign2,400,0002025-12-31 29USD
EffectOfExchangeRateOnCashAndCashEquivalents2,400,0002019-12-31 92USD
LossContingencyAccrualProvision2,400,0002015-09-30 1USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate2,400,0002016-12-31 12USD
DeferredTaxLiabilitiesOther2,300,0002025-12-31 30USD
OtherOperatingIncomeExpenseNet-2,200,0002026-03-31 167USD
ContractWithCustomerAssetNet2,100,0002026-03-31 36USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-2,100,0002026-03-31 56USD
ProvisionForDoubtfulAccounts2,100,0002026-03-31 144USD
UnrealizedGainLossOnDerivatives-2,100,0002026-03-31 144USD
DefinedBenefitPlanInterestCost2,000,0002026-03-31 60USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansBeforeTax2,000,0002015-03-31 2USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax-2,000,0002012-03-31 5USD
ProductLiabilityContingencyLossExposureNotAccruedLowEstimate2,000,0002016-06-30 7USD
SegmentReportingReconcilingItemForOperatingProfitLossFromSegmentToConsolidatedAmount2,000,0002011-06-30 4USD
ShortTermInvestments2,000,0002026-03-31 56USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax2,000,0002020-12-31 1USD
LiabilityForAsbestosAndEnvironmentalClaimsNetIncurredLoss1,900,0002016-06-30 28USD
RestructuringReserveSettledWithCash1,900,0002013-03-31 10USD
StockIssuedDuringPeriodValueNewIssues1,800,0002013-12-31 17USD
DefinedBenefitPlanEffectOfOnePercentagePointDecreaseOnAccumulatedPostretirementBenefitObligation-1,700,0002011-12-31 1USD
DefinedBenefitPlanExpectedReturnOnPlanAssets1,700,0002026-03-31 60USD
LiabilityForAsbestosAndEnvironmentalClaimsNetIncurredLoss11,700,0002022-03-31 68USD
PaymentsOfFinancingCosts1,700,0002025-09-30 56USD
DefinedBenefitPlanExpectedAmortizationOfGainLossNextFiscalYear-1,700,0002025-12-31 4USD
ImpairmentOfIntangibleAssetsExcludingGoodwill1,600,0002011-12-31 1USD
OtherOperatingIncome1,600,0002023-12-31 8USD
PaymentsForProceedsFromShortTermInvestments1,600,0002026-03-31 41USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant1,600,0002025-12-31 17shares
DefinedBenefitPlanNetPeriodicBenefitCost1,500,0002026-03-31 60USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized1,500,0002020-12-31 9shares
IncreaseDecreaseInAccruedIncomeTaxesPayable1,400,0002017-12-31 2USD
PaymentsForRestructuring1,400,0002018-09-30 27USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions1,400,0002016-12-31 12USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-1,300,0002020-03-31 4USD
IncreaseDecreaseInLeasingReceivables-1,300,0002026-03-31 32USD
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent1,300,0002026-03-31 174USD
DerivativeLiabilitiesCurrent1,200,0002025-12-31 26USD
IncomeTaxReconciliationDeductions1,200,0002018-12-31 6USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax1,200,0002026-03-31 44USD
ProceedsFromSaleOfOtherPropertyPlantAndEquipment1,200,0002019-09-30 8USD
ProductLiabilityAccrualPeriodExpense1,200,0002015-09-30 1USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest1,100,0002023-09-30 7USD
GainLossOnDispositionOfAssets-1,100,0002025-12-31 42USD

What to be careful about

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