Stock Scorer

Newmarket Corporation (NEU)

Every figure this model derived for NEU, 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 100,076,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 93,599,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,150,364,000 AssetsCurrent 2026-06-30
current liabilities 510,755,000 LiabilitiesCurrent 2026-06-30
equity 1,838,344,000 StockholdersEquity 2026-06-30
interest expense 35,847,000 InterestExpense 2026-06-30
ocf 573,733,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 2,742,525,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 0 ShareBasedCompensation 2013-09-30

The ratios

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

RatioValue
cash operating margin24.66
current ratio2.34
current ratio reported2.25
deferred revenue growth17948.04
dilution pct-1.77
ebit cagr13.19
ebit yoy-9.53
ev ebit16.52
ev owner earnings19.1
ev sales3.3
fcf margin17.27
growth cv1.34
interest cover15.28
net debt ebitda1.15
operating margin19.97
owner earnings margin17.27
revenue growth-1.31
revenue growth per share0.46
roic16.53
rule of 4018.65
sbc pct revenue0.0

Everything else this filing tags

400 more elements from NEU'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
Assets3,621,011,0002026-06-30 137USD
LiabilitiesAndStockholdersEquity3,621,011,0002026-06-30 132USD
BusinessAcquisitionsProFormaRevenue2,791,658,0002024-12-31 19USD
PropertyPlantAndEquipmentGross1,853,389,0002025-12-31 86USD
Liabilities1,782,667,0002026-06-30 118USD
RetainedEarningsAccumulatedDeficit1,739,653,0002026-06-30 132USD
RevenuesFromExternalCustomers1,644,000,0002011-09-30 8USD
SalesRevenueNet1,188,197,0002018-06-30 175USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,077,909,0002025-12-31 86USD
CostOfGoodsAndServicesSold953,503,0002026-06-30 104USD
IntangibleAssetsNetIncludingGoodwill923,182,0002026-06-30 116USD
CostOfGoodsSold885,555,0002018-06-30 111USD
NoncurrentAssets884,842,0002025-12-31 14USD
LongTermDebt854,833,0002026-06-30 124USD
LongTermDebtNoncurrent854,833,0002026-06-30 100USD
PropertyPlantAndEquipmentNet792,483,0002026-06-30 137USD
PaymentsToAcquireBusinessesGross700,000,0002024-01-16 13USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet700,000,0002024-01-16 5USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet650,000,0002024-01-16 12USD
LongTermDebtAndCapitalLeaseObligations642,941,0002019-12-31 32USD
LongTermDebtFairValue623,962,0002017-09-30 54USD
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent605,366,0002026-06-30 125USD
SalesRevenueGoodsNet559,750,0002013-03-31 42USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest556,567,0002011-09-30 19USD
InventoryNet523,546,0002026-06-30 132USD
ReceivablesNetCurrent480,725,0002026-06-30 132USD
GrossProfit463,308,0002026-06-30 303USD
GoodwillGross428,101,0002026-06-30 124USD
InventoryFinishedGoodsAndWorkInProcessNetOfReserves398,190,0002026-06-30 116USD
ProceedsFromIssuanceOfSeniorLongTermDebt395,052,0002021-12-31 42USD
CostOfRevenue392,411,0002013-03-31 42USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill392,000,0002024-01-16 7USD
DeferredIncomeTaxLiabilities366,324,0002025-12-31 32USD
AccountsReceivableGrossCurrent362,413,0002025-12-31 32USD
OtherLiabilitiesNoncurrent349,955,0002026-06-30 132USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive349,400,0002012-12-31 2USD
AccountsPayableCurrent341,645,0002026-06-30 132USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic325,117,0002025-12-31 48USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest321,992,0002026-06-30 202USD
OperatingIncomeLoss306,894,0002026-06-30 215USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments265,973,0002014-09-30 47USD
InventoryFinishedGoodsAndWorkInProcess260,484,0002012-03-31 4USD
GoodwillAcquiredDuringPeriod258,000,0002024-01-16 8USD
InventoryFinishedGoods254,702,0002011-09-30 10USD
NetIncomeLoss251,819,0002026-06-30 314USD
NetIncomeLossAvailableToCommonStockholdersBasic250,824,0002026-06-30 78USD
DeferredIncomeTaxLiabilitiesNet243,761,0002025-12-31 17USD
ComprehensiveIncomeNetOfTax243,138,0002026-06-30 194USD
DeferredTaxLiabilities241,181,0002025-12-31 16USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest238,603,0002015-12-31 39USD
LineOfCreditFacilityRemainingBorrowingCapacity238,600,0002011-09-30 4USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign235,445,0002025-12-31 48USD
NetCashProvidedByUsedInFinancingActivities-215,074,0002026-06-30 130USD
PaymentsToAcquireBusinessesNetOfCashAcquired213,447,0002025-12-31 53USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax-179,451,0002026-06-30 238USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest178,979,0002011-09-30 19USD
BuildingsAndImprovementsGross174,600,0002019-12-31 20USD
DeferredTaxAssetsGross150,214,0002025-12-31 18USD
SeniorNotes150,000,0002012-04-16 7USD
LIFOInventoryAmount138,000,0002025-12-31 32USD
IncomeTaxesPaidNet133,093,0002025-12-31 48USD
StockRepurchasedAndRetiredDuringPeriodValue127,660,0002026-06-30 14USD
PaymentsForRepurchaseOfCommonStock126,427,0002026-06-30 149USD
DeferredTaxAssetsNet125,143,0002025-12-31 32USD
Goodwill118,000,0002017-07-03 5USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate117,718,0002025-12-31 3USD
DeferredTaxLiabilitiesOtherFiniteLivedAssets115,161,0002025-12-31 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther111,000,0002024-01-16 12USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment111,000,0002024-01-16 13USD
CurrentIncomeTaxExpenseBenefit107,432,0002025-12-31 48USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment106,844,0002025-12-31 32USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent101,393,0002013-06-30 2USD
LesseeOperatingLeaseLiabilityPaymentsDue100,717,0002025-12-31 10USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax98,142,0002026-06-30 246USD
DerivativeLiabilityNotionalAmount97,000,0002016-12-31 1USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipmentNet95,207,0002013-06-30 1USD
AccruedLiabilitiesCurrent95,201,0002026-06-30 132USD
SellingGeneralAndAdministrativeExpense94,390,0002026-06-30 215USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents93,599,0002026-06-30 112USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations92,617,0002017-06-30 19USD
ExcessOfReplacementOrCurrentCostsOverStatedLIFOValue91,000,0002025-12-31 32USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease-90,000,0002019-12-31 3USD
PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease-90,000,0002019-12-31 3USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries90,000,0002025-12-31 2USD
InventoryRawMaterialsNetOfReserves89,386,0002026-06-30 116USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-87,211,0002017-06-30 19USD
OperatingLeaseRightOfUseAsset86,048,0002026-06-30 60USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-81,309,0002026-06-30 238USD
CommonStockSharesAuthorized80,000,0002026-06-30 132shares
CashAndCashEquivalentsFairValueDisclosure79,707,0002012-09-30 12USD
OperatingLeaseLiability78,250,0002025-12-31 16USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations77,486,0002017-06-30 19USD
FiniteLivedIntangibleAssetsAccumulatedAmortization75,941,0002026-06-30 124USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive75,000,0002012-12-31 3USD
SegmentExpenditureAdditionToLongLivedAssets73,685,0002026-06-30 4USD
Depreciation72,000,0002025-12-31 48USD
IncomeTaxExpenseBenefit70,173,0002026-06-30 215USD
OperatingLeaseLiabilityNoncurrent67,124,0002026-06-30 60USD
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesNoncurrent66,483,0002025-12-31 32USD
OtherAssetsNoncurrent63,568,0002026-06-30 132USD
SecuredDebt63,544,0002011-12-31 6USD
DepreciationDepletionAndAmortization63,461,0002026-06-30 158USD
ResearchAndDevelopmentExpense62,024,0002026-06-30 195USD
IncomeTaxPaidFederalAfterRefundReceived60,244,0002025-12-31 3USD
LandImprovements57,635,0002019-12-31 20USD
IncomeTaxPaidForeignAfterRefundReceived57,482,0002025-12-31 3USD
LossContingencyEstimateOfPossibleLoss56,500,0002011-09-30 2USD
DividendsCommonStockCash55,551,0002026-06-30 141USD
PaymentsOfDividendsCommonStock55,551,0002026-06-30 129USD
CurrentForeignTaxExpenseBenefit55,221,0002025-12-31 48USD
IncomeTaxesReceivable53,699,0002025-12-31 32USD
PrepaidExpenseAndOtherAssetsCurrent52,494,0002026-06-30 124USD
NetCashProvidedByUsedInInvestingActivities-50,603,0002026-06-30 130USD
RepaymentsOfLongTermDebt50,000,0002025-03-31 23USD
RepaymentsOfSeniorDebt50,000,0002026-06-30 11USD
DeferredTaxAssetsLiabilitiesNet48,737,0002014-12-31 13USD
DeferredTaxAssetsNetNoncurrent48,499,0002014-12-31 28USD
LineOfCredit48,000,0002011-06-30 2USD
InventoryRawMaterials47,854,0002012-03-31 14USD
LitigationSettlementAmount45,000,0002011-12-31 1USD
LitigationSettlementGross45,000,0002011-12-31 5USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax44,629,0002011-12-31 3USD
DeferredTaxLiabilitiesNoncurrent43,071,0002018-12-31 12USD
Land40,938,0002019-12-31 20USD
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeNetGainLossBeforeTax-40,884,0002011-12-31 3USD
EmployeeRelatedLiabilitiesCurrent40,673,0002025-12-31 32USD
CurrentFederalTaxExpenseBenefit38,860,0002025-12-31 48USD
InterestPaidNet38,844,0002025-12-31 48USD
AdditionsToNoncurrentAssets38,753,0002012-12-31 9USD
StockRepurchasedDuringPeriodValue37,689,0002024-12-31 114USD
PaymentsForProceedsFromDerivativeInstrumentFinancingActivities37,420,0002011-09-30 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths37,256,0002026-06-30 58USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo37,208,0002026-06-30 58USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree37,066,0002026-06-30 58USD
PrepaidExpenseCurrent36,943,0002011-12-31 11USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour35,979,0002026-06-30 58USD
InventorySuppliesNetOfReserves35,970,0002026-06-30 116USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive35,098,0002025-12-31 10USD
DerivativeNetLiabilityPositionAggregateFairValue35,000,0002011-12-31 3USD
LeaseCost33,883,0002025-12-31 23USD
DerivativeInstrumentsAndHedgesNoncurrent-33,424,0002011-12-31 2USD
DerivativeLiabilities32,953,0002012-09-30 8USD
InterestRateDerivativeLiabilitiesAtFairValue32,953,0002012-09-30 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive32,888,0002026-06-30 58USD
IncreaseDecreaseInInventories-32,769,0002025-12-31 51USD
OtherNonoperatingIncomeExpense32,687,0002026-06-30 215USD
PaymentsToAcquireProductiveAssets31,595,0002026-03-31 83USD
FinanceLeaseRightOfUseAsset31,095,0002025-12-31 17USD
ConstructionInProgressGross29,228,0002019-12-31 20USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory28,000,0002024-01-16 13USD
DeferredFederalIncomeTaxExpenseBenefit26,058,0002025-12-31 48USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability25,523,0002025-12-31 21USD
DeferredTaxAssetsValuationAllowance25,071,0002025-12-31 18USD
OtherOperatingActivitiesCashFlowStatement-25,021,0002026-06-30 136USD
AccruedIncomeTaxesCurrent25,011,0002026-06-30 132USD
AssetsNeededForImmediateSettlementAggregateFairValue25,000,0002016-06-30 22USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-24,912,0002011-12-31 11USD
OperatingLeasesFutureMinimumPaymentsDueThereafter24,490,0002018-12-31 13USD
DividendsPayableCurrent23,971,0002026-06-30 120USD
OperatingLeasesRentExpenseNet23,000,0002018-12-31 30USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount22,467,0002025-12-31 10USD
SiteContingencyAccrualPresentValue22,200,0002011-09-30 4USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles22,000,0002017-07-03 6USD
IncreaseDecreaseInOperatingLeaseLiability-21,991,0002025-12-31 3USD
OperatingLeasePayments21,696,0002025-12-31 21USD
OperatingLeaseCost21,684,0002025-12-31 23USD
OtherAssetsCurrent21,618,0002025-12-31 32USD
ProceedsFromRepaymentsOfLinesOfCredit21,000,0002026-06-30 140USD
AccruedMarketingCostsCurrent20,857,0002025-12-31 8USD
OtherDepreciationAndAmortization20,677,0002012-06-30 2USD
DividendsCash20,107,0002012-06-30 20USD
PaymentsOfDividends20,107,0002012-06-30 20USD
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations20,000,0002025-12-31 3USD
FinanceLeaseLiabilityPaymentsDue19,694,0002025-12-31 10USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths19,308,0002025-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilitiesNoncurrent19,000,0002017-07-03 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear18,683,0002026-06-30 43USD
AmortizationOfIntangibleAssets18,573,0002026-06-30 199USD
ContractWithCustomerLiabilityCurrent18,409,0002025-12-31 6USD
FinanceLeaseLiability18,125,0002025-12-31 16USD
OperatingLeaseLiabilityCurrent17,973,0002026-06-30 60USD
OtherAccruedLiabilitiesCurrent17,580,0002025-12-31 32USD
GainLossOnSaleOfDerivatives17,556,0002010-09-30 4USD
OperatingLeasesFutureMinimumPaymentsDueCurrent17,223,0002018-12-31 13USD
GuaranteeObligationsMaximumExposure17,000,0002014-12-31 14USD
PensionContributions16,431,0002014-09-30 43USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo16,060,0002025-12-31 10USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect16,001,0002026-06-30 63USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities16,001,0002025-12-31 51USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents16,000,0002024-01-16 12USD
DeferredTaxLiabilitiesLeasingArrangements15,819,0002025-12-31 10USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes15,649,0002025-12-31 3USD
CashAcquiredFromAcquisition15,588,0002024-12-31 26USD
OtherComprehensiveIncomeDefinedBenefitPlansTax15,579,0002011-12-31 11USD
IncomeTaxPaidStateAndLocalAfterRefundReceived15,367,0002025-12-31 3USD
OtherReceivablesGrossCurrent15,127,0002015-12-31 12USD
DeferredTaxAssetsOther15,070,0002025-12-31 32USD
FinanceLeaseLiabilityNoncurrent15,054,0002025-12-31 17USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears15,035,0002018-12-31 13USD
DefinedBenefitPlanAmountsRecognizedInBalanceSheet14,410,0002011-09-30 12USD
InterestAndDebtExpense14,135,0002011-09-30 21USD
OtherAssetsMiscellaneousNoncurrent13,989,0002025-12-31 32USD
PensionExpense13,719,0002011-12-31 16USD
CurrentStateAndLocalTaxExpenseBenefit13,351,0002025-12-31 48USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree12,509,0002025-12-31 10USD
AccrualForEnvironmentalLossContingencies12,000,0002026-06-30 110USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate12,000,0002019-12-31 8USD
NoninterestExpense11,500,0002011-09-30 8USD
PaymentsForProceedsFromDerivatives11,408,0002011-03-31 9USD
PropertySubjectToOrAvailableForOperatingLeaseAccumulatedDepreciation11,000,0002012-12-31 7USD
AccrualForEnvironmentalLossContingenciesGross11,000,0002025-06-30 8USD
IncreaseDecreaseInAccountsAndOtherReceivables10,646,0002025-12-31 51USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears10,502,0002018-12-31 13USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted10,290,0002022-03-31 116shares
LesseeOperatingLeaseLiabilityPaymentsDueYearFour10,235,0002025-12-31 10USD
DepreciationAmortizationAndAccretionNet10,065,0002012-03-31 18USD
AccruedEnvironmentalLossContingenciesNoncurrent10,052,0002025-12-31 32USD
LossContingencyRelatedReceivableCarryingValueNoncurrent10,030,0002011-12-31 2USD
EnvironmentalCostsRecognizedCapitalizedInPeriod10,000,0002012-12-31 6USD
WeightedAverageNumberOfDilutedSharesOutstanding9,240,0002026-06-30 105shares
WeightedAverageNumberOfSharesOutstandingBasic9,240,0002026-06-30 107shares
CommonStockSharesIssued9,196,4062026-06-30 122shares
CommonStockSharesOutstanding9,196,4062026-06-30 132shares
IncreaseDecreaseInOtherCurrentLiabilities9,136,0002025-12-31 24USD
OtherAccruedLiabilitiesNoncurrent9,112,0002025-12-31 32USD
EnvironmentalCostRecognizedCapitalizedInPeriod9,000,0002011-12-31 3USD
ForeignCurrencyTransactionGainLossBeforeTax-9,000,0002025-12-31 42USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-8,681,0002026-06-30 197USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears7,957,0002018-12-31 13USD
CapitalExpendituresIncurredButNotYetPaid7,843,0002025-12-31 51USD
DeferredTaxAssetsNetCurrent7,837,0002014-12-31 28USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive7,507,0002025-12-31 10USD
DebtAndEquitySecuritiesUnrealizedGainLoss-7,440,0002021-12-31 7USD
FutureAmortizationExpenseYearOne7,100,0002012-03-31 4USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount7,000,0002025-12-31 45USD
OtherLiabilitiesCurrent6,954,0002026-06-30 102USD
InterestPayableCurrent6,916,0002025-12-31 14USD
InterestAndDividendsPayableCurrent6,903,0002011-09-30 12USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears6,810,0002018-12-31 13USD
OtherInventorySupplies6,763,0002012-03-31 14USD
VariableLeaseCost6,702,0002025-12-31 23USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease6,669,0002012-03-31 24USD
DeferredStateAndLocalIncomeTaxExpenseBenefit6,493,0002025-12-31 48USD
DeferredTaxAssetsLiabilitiesNetCurrent6,375,0002015-12-31 28USD
DeferredIncomeTaxAssetsNet6,327,0002019-12-31 7USD
FutureAmortizationExpenseYearTwo6,200,0002012-03-31 4USD
DisposalGroupIncludingDiscontinuedOperationOtherAssets6,186,0002013-06-30 1USD
BusinessCombinationAcquiredReceivablesFairValue6,000,0002024-01-16 13USD
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability-6,000,0002018-09-30 1USD
OtherReceivablesNetCurrent5,972,0002025-12-31 20USD
FutureAmortizationExpenseYearThree5,800,0002012-03-31 4USD
DisposalGroupIncludingDiscontinuedOperationRentalIncome5,747,0002013-12-31 19USD
ValueAddedTaxReceivableCurrent5,719,0002012-12-31 6USD
DeferredTaxLiabilitiesUndistributedForeignEarnings5,700,0002025-12-31 12USD
UnrecognizedTaxBenefits5,679,0002025-12-31 60USD
FutureAmortizationExpenseRemainderOfFiscalYear5,600,0002012-03-31 3USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-5,588,0002026-06-30 156USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax-5,588,0002026-06-30 117USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-5,588,0002026-06-30 169USD
AvailableForSaleSecuritiesFairValueDisclosure5,494,0002012-06-30 7USD
LettersOfCreditOutstandingAmount5,400,0002012-09-30 8USD
PaymentsForDerivativeInstrumentInvestingActivities5,148,0002013-09-30 21USD
PaymentsForHedgeInvestingActivities5,148,0002012-12-31 19USD
LitigationReserveNoncurrent5,045,0002025-12-31 8USD
PensionAndOtherPostretirementBenefitContributions5,022,0002026-06-30 106USD
LossContingencyRelatedReceivableCarryingValueCurrent5,015,0002011-12-31 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther5,000,0002024-01-16 12USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets5,000,0002024-01-16 12USD
DeferredTaxAssetsLiabilitiesNetNoncurrent4,973,0002019-09-30 58USD
PensionAndOtherPostretirementBenefitsExpenseReversalOfExpenseNoncash4,903,0002018-12-31 5USD
GainLossOnInterestRateDerivativeInstrumentsNotDesignatedAsHedgingInstruments-4,883,0002016-09-30 76USD
ForeignCurrencyTransactionGainLossUnrealized-4,630,0002013-09-30 34USD
WriteOffOfDeferredDebtIssuanceCost4,600,0002012-12-31 2USD
DeferredIncomeTaxExpenseBenefit4,486,0002026-06-30 137USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations-4,478,0002026-06-30 38USD
IncomeTaxReconciliationOtherAdjustments4,456,0002025-12-31 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths4,400,0002012-12-31 3USD
DeferredCostsLeasingNet4,198,0002012-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear4,099,0002019-09-30 3USD
ProceedsFromPaymentsForOtherFinancingActivities-4,096,0002026-06-30 106USD
DeferredTaxLiabilitiesOther4,010,0002025-12-31 32USD
InsuranceSettlementsReceivable4,000,0002021-12-31 24USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostBeforeTax3,745,0002011-12-31 3USD
EffectiveIncomeTaxRateReconciliationFdiiAmount3,743,0002025-12-31 3USD
IncreaseDecreaseInOperatingCapital3,567,0002026-06-30 98USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths3,563,0002025-12-31 7USD
FinanceLeaseLiabilityPaymentsDueYearTwo3,548,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearThree3,529,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearFour3,502,0002025-12-31 10USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets3,468,0002025-12-31 24USD
FinanceLeaseLiabilityPaymentsDueYearFive3,238,0002025-12-31 10USD
FinanceLeasePrincipalPayments3,195,0002025-12-31 21USD
IncomeTaxReconciliationTaxCreditsResearch3,163,0002025-12-31 3USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax3,093,0002026-06-30 194USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax-3,093,0002026-06-30 124USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax3,093,0002026-06-30 124USD
ProceedsFromRepaymentsOfOtherDebt3,088,0002013-09-30 34USD
FinanceLeaseLiabilityCurrent3,071,0002025-12-31 16USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentBeforeTaxPortionAttributableToParent3,004,0002011-09-30 8USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue3,000,0002011-12-31 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets3,000,0002024-01-16 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable3,000,0002024-01-16 7USD
PrepaidInsurance2,924,0002012-12-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardCompensationCost2,900,0002011-12-31 5USD
AccruedEnvironmentalLossContingenciesCurrent2,872,0002012-12-31 6USD
OperatingLeasesIncomeStatementLeaseRevenue2,858,0002013-03-31 42USD
InsuranceSettlementsReceivableNoncurrent2,783,0002025-12-31 32USD
ConstructionPayableCurrent2,779,0002018-12-31 10USD
FinanceLeaseRightOfUseAssetAmortization2,735,0002025-12-31 23USD
DisposalGroupIncludingDiscontinuedOperationInterestExpense2,728,0002013-12-31 19USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostNetOfTax2,725,0002013-06-30 22USD
IncreaseDecreaseInPrepaidExpense2,715,0002017-12-31 27USD
AssetRetirementObligation2,682,0002013-09-30 44USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesTax-2,622,0002013-12-31 15USD
DeferredIncomeTaxesAndOtherAssetsNoncurrent2,580,0002025-12-31 12USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossNetOfTax2,339,0002026-06-30 169USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive2,314,0002025-12-31 10USD
DeferredTaxAssetsUnrealizedCurrencyLosses2,312,0002025-12-31 32USD
EffectiveIncomeTaxRateReconciliationGiltiAmount2,297,0002025-12-31 3USD
LineOfCreditFacilityAmountOutstanding2,274,0002011-06-30 2USD
DerivativeInstrumentsAndHedgesLiabilities2,253,0002012-12-31 6USD
ShortTermLeaseCost2,179,0002025-12-31 23USD
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold2,136,0002013-12-31 19USD
StockIssuedDuringPeriodValueNewIssues2,129,0002011-12-31 15USD
LeaseholdImprovementsGross2,122,0002019-12-31 20USD
PaymentsOfDebtIssuanceCosts2,000,0002011-12-31 14USD
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount1,901,0002025-12-31 3USD
FutureAmortizationExpenseYearFour1,900,0002012-03-31 4USD
OtherPostretirementBenefitExpense1,865,0002014-09-30 43USD
DeferredForeignIncomeTaxExpenseBenefit1,832,0002025-12-31 48USD
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax1,797,0002016-09-30 65USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax1,692,0002013-06-30 22USD
IncreaseDecreaseInBookOverdrafts1,595,0002017-12-31 31USD
OtherComprehensiveIncomeLossReclassificationPensionAndOtherPostretirementBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostTax1,588,0002013-06-30 20USD
FinanceLeaseLiabilityUndiscountedExcessAmount1,569,0002025-12-31 10USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue1,499,0002026-06-30 147USD
EnvironmentalRemediationExpense1,385,0002013-09-30 34USD
DeferredFinanceCostsNoncurrentNet1,350,0002025-12-31 32USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation1,325,0002026-06-30 55USD
OtherComprehensiveIncomeDefinedBenefitPlanNetPriorServiceCostCreditArisingDuringPeriodBeforeTax1,242,0002010-12-31 2USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax-1,236,0002011-09-30 8USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsLegalSettlements1,214,0002012-12-31 6USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions1,173,0002025-12-31 18USD
PaymentsForProceedsFromPreviousAcquisition-1,131,0002026-06-30 4USD
AmortizationOfFinancingCosts1,100,0002012-12-31 22USD
IncomeTaxReconciliationTaxContingencies-1,091,0002025-12-31 3USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets1,085,0002013-12-31 8USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeTax1,077,0002013-06-30 20USD
PaymentsForOtherOperatingActivities1,073,0002011-09-30 13USD
DirectCostsOfLeasedAndRentedPropertyOrEquipment1,068,0002013-03-31 42USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPeriodIncreaseDecrease1,046,0002012-03-31 14USD
OtherPostretirementBenefitsPayments1,018,0002014-09-30 43USD
InventoryValuationReserves1,000,0002012-12-31 6USD
TaxBenefitFromStockOptionsExercised1,000,0002011-12-31 10USD
TaxCutsAndJobsActOf2017TransitionTaxForAccumulatedForeignEarningsIncomeTaxExpense1,000,0002018-12-31 2USD
BusinessCombinationAcquisitionRelatedCosts1,000,0002024-01-16 7USD
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditNetOfTax-996,0002026-06-30 169USD
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic995,0002026-06-30 156USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesBeforeTaxPeriodIncreaseDecrease-958,0002011-12-31 3USD
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths-900,0002013-03-31 7USD
DerivativeInstrumentsLossReclassifiedFromAccumulatedOCIIntoIncomeEffectivePortion900,0002011-09-30 2USD
OtherNoninterestExpense900,0002011-09-30 8USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax883,0002013-12-31 19USD
EffectOfExchangeRateOnCashAndCashEquivalents867,0002022-03-31 111USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions859,0002025-12-31 39USD
DefinedBenefitPlanAmountsRecognizedInOtherComprehensiveIncomeNetPriorServiceCostCreditBeforeTax-855,0002010-12-31 2USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear807,0002019-09-30 3USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossTax803,0002026-06-30 169USD
CustomerAdvancesCurrent800,0002018-09-30 4USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities721,0002025-12-31 33USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations719,0002025-12-31 30USD
AccumulatedAmortizationOfNoncurrentDeferredFinanceCosts700,0002012-12-31 6USD
FutureAmortizationExpenseYearFive700,0002012-03-31 4USD
DisposalGroupIncludingDiscontinuedOperationOtherLiabilities666,0002013-06-30 1USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent666,0002013-06-30 2USD
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures657,0002012-12-31 6USD
OtherComprehensiveIncomeLossReclassificationAdjustmentForSaleOfSecuritiesIncludedInNetIncomeTax-645,0002012-12-31 6USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIForSaleOfSecuritiesTax645,0002012-12-31 4USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability632,0002025-12-31 21USD
OtherComprehensiveIncomeFinalizationOfPensionAndNonPensionPostretirementPlanValuationTax608,0002014-12-31 24USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodBeforeTax590,0002011-12-31 7USD
FinanceLeaseInterestExpense583,0002025-12-31 23USD
FinanceLeaseInterestPaymentOnLiability578,0002025-12-31 21USD
OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTax558,0002011-12-31 11USD
CommonStocksIncludingAdditionalPaidInCapital549,0002026-06-30 104USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostTax-545,0002012-03-31 2USD
IncreaseDecreaseInAccruedIncomeTaxesPayable523,0002025-12-31 51USD
AllowanceForDoubtfulAccountsReceivableCurrent481,0002013-09-30 31USD
AllocatedShareBasedCompensationExpense479,0002013-06-30 6USD
AssetRetirementObligationLiabilitiesSettled475,0002013-09-30 21USD
ProceedsFromHedgeInvestingActivities465,0002012-12-31 19USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodTax419,0002012-12-31 26USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions399,0002025-12-31 30USD
OtherComprehensiveIncomeAmortizationOfDefinedBenefitPlanNetPriorServiceCostCreditRecognizedInNetPeriodicBenefitCostBeforeTax398,0002011-12-31 3USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPeriodIncreaseDecrease-395,0002011-12-31 11USD
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet374,0002015-12-31 15USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxEffectPeriodIncreaseDecrease373,0002011-12-31 3USD
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax366,0002026-06-30 126USD
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditTax-351,0002026-06-30 169USD
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod343,0002013-12-31 19USD

What to be careful about

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