Stock Scorer

Ingevity Corporation (NGVT)

Every figure this model derived for NGVT, 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 56,100,000 PaymentsToAcquireProductiveAssets 2026-06-30
cash 97,400,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 543,800,000 AssetsCurrent 2026-06-30
current liabilities 337,600,000 LiabilitiesCurrent 2026-06-30
equity 46,900,000 StockholdersEquity 2026-06-30
interest expense 61,700,000 InterestPaidNet 2026-06-30
ocf 211,000,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 1,160,300,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 18,800,000 AllocatedShareBasedCompensationExpense 2026-06-30

The ratios

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

RatioValue
cash operating margin46.38
current ratio1.61
current ratio reported1.61
dilution pct-0.28
ebit cagr-2.2
ebit yoy-1.69
ev ebit8.39
ev owner earnings25.82
ev sales3.03
fcf margin13.35
growth cv25.66
interest cover6.79
net debt ebitda2.12
operating margin36.09
owner earnings margin11.73
revenue growth-1.38
revenue growth per share-1.1
roic28.77
rule of 4034.71
sbc pct revenue1.62

Everything else this filing tags

400 more elements from NGVT'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
Assets1,537,500,0002026-06-30 86USD
LiabilitiesAndStockholdersEquity1,537,500,0002026-06-30 84USD
Liabilities1,490,600,0002026-06-30 84USD
BusinessAcquisitionsProFormaRevenue1,310,600,0002019-12-31 30USD
DebtLongtermAndShorttermCombinedAmount1,306,500,0002020-12-31 8USD
DebtInstrumentCarryingAmount1,202,800,0002026-06-30 74USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities1,200,200,0002026-06-30 82USD
PropertyPlantAndEquipmentGross1,190,900,0002026-06-30 84USD
LongTermDebtAndCapitalLeaseObligations1,056,200,0002026-06-30 82USD
RepaymentsOfLongTermDebt885,600,0002026-06-30 67USD
ProceedsFromIssuanceOfLongTermDebt877,500,0002026-06-30 57USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest698,300,0002022-12-31 66USD
TreasuryStockCommonValue663,600,0002026-06-30 78USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment615,900,0002026-06-30 84USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization575,000,0002026-06-30 40USD
PropertyPlantAndEquipmentNet575,000,0002026-06-30 86USD
SalesRevenueGoodsNet543,800,0002018-06-30 46USD
GoodwillGross524,300,0002024-12-31 2USD
RetainedEarningsAccumulatedDeficit500,000,0002026-06-30 88USD
StockRepurchaseProgramAuthorizedAmount1500,000,0002022-07-25 13USD
RepaymentsOfLinesOfCredit483,600,0002025-12-31 50USD
DividendsPaidinkind448,500,0002016-12-31 5USD
OperatingIncomeLoss418,700,0002025-12-31 120USD
ProceedsFromLinesOfCredit376,300,0002023-12-31 52USD
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased350,000,0002018-11-01 5shares
CostOfGoodsSold343,200,0002018-06-30 32USD
CostOfGoodsAndServicesSold316,700,0002026-06-30 104USD
GoodwillImpairedAccumulatedImpairmentLoss306,600,0002026-03-31 4USD
CommonStockSharesAuthorized300,000,0002026-06-30 80shares
RestructuringCosts297,000,0002024-09-30 3USD
BusinessAcquisitionsProFormaNetIncomeLoss262,800,0002019-12-31 30USD
GrossProfit255,400,0002026-06-30 176USD
ProceedsFromLongTermLinesOfCredit250,000,0002020-03-31 4USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments235,100,0002020-12-31 6USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1210,700,0002026-06-30 56USD
AdditionalPaidInCapital209,100,0002026-06-30 82USD
FIFOInventoryAmount198,000,0002026-06-30 84USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest191,100,0002020-12-31 55USD
DeferredTaxAssetsGross188,100,0002025-12-31 20USD
NetCashProvidedByUsedInInvestingActivities181,700,0002026-06-30 94USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations180,900,0002026-06-30 12USD
DeferredTaxAssetsNet176,300,0002025-12-31 20USD
FiniteLivedIntangibleAssetsGross172,000,0002026-06-30 52USD
ImpairmentOfIntangibleAssetsFinitelived161,000,0002026-06-30 2USD
ProceedsFromDivestitureOfBusinesses156,300,0002026-06-30 4USD
NotesReceivableNet155,800,0002026-06-30 50USD
InventoryNet154,000,0002026-06-30 88USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign-151,400,0002025-12-31 21USD
AccountsReceivableNetCurrent148,000,0002020-12-31 38USD
InventoryFinishedGoodsAndWorkInProcessNetOfReserves144,900,0002026-06-30 84USD
LongTermDebtCurrent144,000,0002026-06-30 76USD
OperatingLossCarryforwards139,000,0002025-12-31 3USD
FiniteLivedIntangibleAssetsNet137,300,0002026-06-30 84USD
CapitalLeasesFutureMinimumPaymentsNetMinimumPayments1132,000,0002018-12-31 3USD
FinitelivedIntangibleAssetsAcquired1127,100,0002022-12-31 2USD
RepaymentsOfLongTermLinesOfCredit122,500,0002019-12-31 3USD
DeferredIncomeTaxLiabilities114,400,0002025-12-31 20USD
FinanceLeaseLiabilityPaymentsDue113,900,0002025-12-31 10USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents112,600,0002025-12-31 132USD
GoodwillAcquiredDuringPeriod109,800,0002022-12-31 12USD
CapitalLeasesFutureMinimumPaymentsDueThereafter101,500,0002018-12-31 3USD
NetCashProvidedByUsedInFinancingActivities-99,400,0002026-06-30 94USD
FinanceLeaseLiability98,800,0002025-12-31 16USD
FinanceLeaseLiabilityNoncurrent97,600,0002025-12-31 16USD
ComprehensiveIncomeNetOfTax95,600,0002026-06-30 136USD
LitigationReserveCurrent95,400,0002025-12-31 2USD
NetIncomeLoss95,100,0002026-06-30 188USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment93,300,0002025-12-31 20USD
AccountsPayableCurrent88,000,0002026-06-30 84USD
DeferredIncomeTaxAssetsNet87,000,0002026-06-30 82USD
PaymentsForRepurchaseOfCommonStock86,800,0002026-06-30 79USD
HeldToMaturitySecuritiesRestricted85,800,0002026-06-30 47USD
RestrictedInvestmentsCurrent85,800,0002026-06-30 4USD
DeferredTaxLiabilitiesNoncurrent85,600,0002019-03-31 27USD
FinanceLeaseLiabilityPaymentsDueYearTwo85,400,0002025-12-31 10USD
LitigationSettlementAmountAwardedToOtherParty85,000,0002021-09-15 20USD
RestrictedInvestmentsAtFairValue84,700,0002026-06-30 55USD
RestrictedInvestments84,400,0002025-12-31 78USD
RestrictedCash83,500,0002026-06-30 52USD
Investments83,400,0002026-06-30 30USD
PaymentsToAcquirePropertyPlantAndEquipment82,100,0002020-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest80,900,0002026-06-30 176USD
CapitalLeaseObligations80,000,0002016-05-13 3USD
CapitalLeaseObligationsNoncurrent80,000,0002016-03-31 2USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments80,000,0002019-09-30 9USD
SellingGeneralAndAdministrativeExpense79,700,0002026-06-30 136USD
InterestExpense78,300,0002025-12-31 30USD
InterestExpenseNonoperating78,300,0002025-12-31 6USD
OperatingLeasesFutureMinimumPaymentsDue74,000,0002018-12-31 3USD
OtherAssetsNoncurrent73,700,0002026-06-30 84USD
EquitySecuritiesFvNiAndWithoutReadilyDeterminableFairValue71,900,0002024-09-30 21USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect68,300,0002026-06-30 79USD
Depreciation66,900,0002025-12-31 30USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect66,500,0002026-06-30 73USD
MinorityInterestDecreaseFromRedemptions65,700,0002018-12-31 3USD
IncomeLossFromContinuingOperations63,200,0002026-06-30 13USD
GainLossOnSaleOfBusiness62,800,0002026-06-30 4USD
AccruedLiabilitiesCurrent60,300,0002026-06-30 88USD
DeferredTaxLiabilities59,300,0002023-12-31 17USD
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments52,000,0002018-12-31 3USD
PrepaidExpenseAndOtherAssetsCurrent50,800,0002026-06-30 92USD
ProfitLoss50,700,0002023-03-31 157USD
PreferredStockSharesAuthorized50,000,0002026-06-30 80shares
DeferredTaxAssetsGoodwillAndIntangibleAssets49,300,0002025-12-31 12USD
DepreciationDepletionAndAmortization44,700,0002026-06-30 96USD
CommonStockSharesIssued44,217,4772026-06-30 80shares
DeferredIncomeTaxLiabilitiesNet44,200,0002026-06-30 62USD
InventoryLIFOReserve44,000,0002026-06-30 84USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationNetOfTax41,800,0002020-06-30 9USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-41,500,0002023-12-31 4USD
IncreaseDecreaseInAccountsReceivable41,000,0002026-06-30 94USD
DeferredTaxAssetsOperatingLossCarryforwards37,100,0002025-12-31 4USD
FinanceLeaseRightOfUseAsset37,000,0002025-12-31 2USD
LesseeOperatingLeaseLiabilityPaymentsDue36,000,0002025-12-31 10USD
WeightedAverageNumberOfDilutedSharesOutstanding35,633,0002026-06-30 176shares
LongTermInvestments35,300,0002021-12-31 2USD
CapitalizedComputerSoftwareNet35,100,0002025-12-31 20USD
StockRepurchasedDuringPeriodValue35,100,0002026-06-30 115USD
WeightedAverageNumberOfSharesOutstandingBasic34,972,0002026-06-30 175shares
FiniteLivedIntangibleAssetsAccumulatedAmortization34,700,0002026-06-30 52USD
CommonStockSharesOutstanding34,483,4132026-06-30 80shares
OperatingLeaseLiability34,200,0002025-12-31 10USD
IncreaseDecreaseInEmployeeRelatedLiabilities-33,200,0002023-06-30 57USD
OperatingLeaseRightOfUseAsset33,000,0002026-06-30 64USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign32,900,0002023-12-31 8USD
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration32,800,0002023-12-31 8USD
AssetImpairmentCharges32,100,0002026-06-30 25USD
ImpairmentOfLongLivedAssetsHeldForUse32,100,0002026-06-30 7USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity31,900,0002026-06-30 13USD
InterestIncomeExpenseNonoperatingNet-30,100,0002026-06-30 115USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate-29,900,0002025-12-31 30USD
DefinedBenefitPlanFairValueOfPlanAssets29,300,0002025-12-31 2USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax-29,000,0002019-09-30 4USD
OtherLiabilitiesNoncurrent28,700,0002026-06-30 87USD
InventoryPartsAndComponentsNetOfReserves27,600,0002026-06-30 84USD
LeaseCost26,800,0002025-12-31 23USD
InventoryRawMaterialsNetOfReserves25,500,0002026-06-30 84USD
OtherNonoperatingIncomeExpense-25,000,0002025-12-31 112USD
EmployeeRelatedLiabilitiesCurrent24,900,0002026-06-30 84USD
DeferredTaxAssetsOther24,300,0002025-12-31 20USD
OperatingLeaseLiabilityNoncurrent23,900,0002026-06-30 64USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsLegalSettlements22,300,0002025-12-31 10USD
DeferredCompensationPlanAssets22,100,0002025-12-31 20USD
OperatingLeasesFutureMinimumPaymentsDueCurrent21,900,0002018-12-31 3USD
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths21,700,0002020-06-30 32USD
PaymentsToAcquireInvestments21,000,0002025-09-30 10USD
IncomeTaxesReceivable20,900,0002025-12-31 20USD
DeferredIncomeTaxesAndTaxCredits20,100,0002026-06-30 94USD
OperatingLeasePayments19,500,0002025-12-31 21USD
LifeInsuranceCorporateOrBankOwnedAmount18,900,0002026-06-30 50USD
UndistributedEarningsOfForeignSubsidiaries18,800,0002025-12-31 6USD
OciBeforeReclassificationsBeforeTaxAttributableToParent-18,600,0002024-12-31 1USD
OperatingLeasesRentExpenseNet18,400,0002018-12-31 9USD
IncomeTaxExpenseBenefit17,700,0002026-06-30 136USD
OtherOperatingIncomeExpenseNet-17,600,0002026-06-30 30USD
TaxCutsAndJobsActOf2017IncompleteAccountingUndistributedAccumulatedEarningsOfForeignSubsidiaryProvisionalUnrecognizedDeferredTaxLiability17,500,0002019-12-31 1USD
OtherComprehensiveIncomeLossNetOfTax17,400,0002025-03-31 119USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears17,200,0002018-12-31 3USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits16,900,0002025-12-31 20USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths16,500,0002026-06-30 29USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour16,500,0002026-06-30 42USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree16,500,0002026-06-30 42USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo16,500,0002026-06-30 42USD
PaymentsForProceedsFromInvestments16,400,0002025-12-31 14USD
SegmentReportingOtherItemAmount16,400,0002026-06-30 9USD
GainLossRelatedToLitigationSettlement-16,200,0002026-06-30 4USD
DeferredCompensationLiabilityClassifiedNoncurrent15,900,0002025-12-31 20USD
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount15,500,0002022-06-30 24USD
IncreaseDecreaseInInventories15,400,0002026-06-30 94USD
IncreaseDecreaseInRestructuringReserve-15,400,0002026-06-30 52USD
PaymentsForRestructuring15,400,0002026-06-30 44USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders15,300,0002018-12-31 35USD
FinanceLeaseLiabilityUndiscountedExcessAmount15,100,0002025-12-31 10USD
AllocatedShareBasedCompensationExpenseNetOfTax15,000,0002025-12-31 27USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive14,800,0002025-12-31 24USD
IncreaseDecreaseInAccountsPayableTrade-14,600,0002023-12-31 54USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-14,200,0002020-09-30 17USD
IncreaseDecreaseInAccruedLiabilities-14,100,0002025-12-31 6USD
IncreaseDecreaseInDeferredLiabilities-13,600,0002020-12-31 2USD
RestructuringReservePeriodIncreaseDecrease13,600,0002026-06-30 15USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears13,300,0002018-12-31 3USD
AccruedExchangeFeeRebateCurrent13,200,0002025-12-31 20USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets13,200,0002026-06-30 94USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths13,200,0002025-12-31 7USD
CurrentIncomeTaxExpenseBenefit13,100,0002025-12-31 30USD
GoodwillForeignCurrencyTranslationGainLoss12,900,0002025-12-31 49USD
IncreaseDecreaseInOtherAccruedLiabilities12,800,0002026-06-30 53USD
ResearchAndDevelopmentExpense12,800,0002026-06-30 126USD
DeferredTaxAssetsLiabilitiesNet12,700,0002026-06-30 45USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive12,700,0002025-12-31 10USD
OperatingLeaseLiabilityCurrent12,200,0002026-06-30 64USD
DeferredTaxAssetsValuationAllowance11,800,0002025-12-31 20USD
IncreaseDecreaseInIncomeTaxes11,600,0002026-06-30 79USD
NoncontrollingInterestDecreaseFromDeconsolidation11,400,0002018-09-30 5USD
IncomeTaxReconciliationTaxCredits11,300,0002024-12-31 27USD
AssetRetirementObligation11,300,0002025-12-31 6USD
DebtCurrent11,200,0002018-12-31 8USD
IncomeTaxPaidForeignAfterRefundReceived10,900,0002025-12-31 1USD
DeferredTaxAssetsCapitalLossCarryforwards10,600,0002023-12-31 16USD
CurrentForeignTaxExpenseBenefit10,200,0002025-12-31 30USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo9,800,0002025-12-31 10USD
OtherAccruedLiabilitiesCurrent9,800,0002025-12-31 20USD
TreasuryStockCommonShares9,734,0642026-06-30 78shares
OperatingLeasesFutureMinimumPaymentsDueInFourYears9,700,0002018-12-31 3USD
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable-9,600,0002020-12-31 12USD
AmortizationOfIntangibleAssets9,500,0002026-06-30 136USD
OtherAssetsMiscellaneousNoncurrent9,500,0002025-12-31 20USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic9,300,0002025-12-31 21USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount9,200,0002025-12-31 40USD
CashAndCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-8,700,0002018-12-31 21USD
ContractWithCustomerAssetNet8,700,0002026-06-30 121USD
IncomeTaxesPaid8,700,0002025-12-31 1USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths8,400,0002025-12-31 7USD
ShareBasedCompensation8,400,0002020-12-31 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear8,200,0002026-06-30 31USD
TaxesPayableCurrent8,200,0002026-06-30 82USD
InterestPayableCurrent8,000,0002025-12-31 20USD
AssetRetirementObligationsNoncurrent7,400,0002025-12-31 6USD
FinanceLeaseInterestExpense7,200,0002025-12-31 23USD
FinanceLeaseInterestPaymentOnLiability7,200,0002025-12-31 21USD
CommodityContractAssetCurrent6,900,0002025-12-31 16USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent6,700,0002025-12-31 20USD
OtherNoncashIncomeExpense-6,500,0002026-06-30 81USD
DeferredTaxLiabilitiesOther6,300,0002025-12-31 20USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree6,200,0002025-12-31 10USD
CapitalLeasesFutureMinimumPaymentsDueCurrent6,100,0002018-12-31 3USD
CapitalLeasesFutureMinimumPaymentsDueInFiveYears6,100,0002018-12-31 3USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears6,100,0002018-12-31 3USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears6,100,0002018-12-31 3USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears6,100,0002018-12-31 3USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears6,000,0002018-12-31 3USD
AccruedIncomeTaxesCurrent5,900,0002025-12-31 20USD
OperatingLeasesFutureMinimumPaymentsDueThereafter5,900,0002018-12-31 3USD
ProceedsFromStockOptionsExercised5,800,0002026-06-30 75USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation5,700,0002026-06-30 88USD
ContractWithCustomerAssetCumulativeCatchUpAdjustmentToRevenueChangeInMeasureOfProgress5,600,0002026-06-30 64USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesBeforeTax5,500,0002025-12-31 14USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear5,500,0002019-09-30 3USD
NonoperatingGainsLosses5,300,0002025-12-31 27USD
InvestmentIncomeInterest5,200,0002025-12-31 21USD
RestructuringAndRelatedCostExpectedCostRemaining15,000,0002024-09-30 2USD
DeferredIncomeTaxExpenseBenefit-4,900,0002025-12-31 30USD
IncreaseDecreaseInOtherOperatingCapitalNet4,900,0002026-06-30 94USD
RestructuringReserve4,900,0002026-06-30 88USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability4,900,0002026-06-30 67USD
FinancialLiabilitiesFairValueDisclosure4,800,0002018-09-30 4USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue4,700,0002026-06-30 125USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents4,500,0002025-12-31 43USD
FairValueLiabilitiesMeasuredOnRecurringBasisObligations4,500,0002018-09-30 5USD
IncreaseDecreaseInAccruedIncomeTaxesPayable4,500,0002016-12-31 4USD
DeferredForeignIncomeTaxExpenseBenefit-4,400,0002025-12-31 30USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeBeforeTax-4,400,0002025-12-31 14USD
DeferredTaxAssetsOtherComprehensiveLoss4,300,0002020-12-31 13USD
Goodwill4,300,0002026-06-30 93USD
OtherAssetsCurrent4,300,0002025-12-31 20USD
PrepaidExpenseNoncurrent4,300,0002022-12-31 12USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue4,300,0002025-12-31 24USD
PaymentsOfDebtIssuanceCosts4,000,0002026-06-30 68USD
AssetRetirementObligationCurrent3,900,0002025-12-31 6USD
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts3,800,0002018-03-31 3USD
ContractWithCustomerAssetReclassifiedToReceivable3,800,0002026-06-30 64USD
DeferredTaxLiabilitiesDeferredExpenseCapitalizedInventoryCosts3,500,0002025-12-31 18USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour3,500,0002025-12-31 10USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax-3,400,0002025-12-31 14USD
AssetsFairValueDisclosure3,400,0002018-09-30 4USD
InterestIncomeOperating3,400,0002018-12-31 6USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense3,300,0002025-12-31 26USD
EquitySecuritiesFvNi3,000,0002018-12-31 1USD
FairValueInvestmentsEntitiesThatCalculateNetAssetValuePerShareUnfundedCommittments2,900,0002026-06-30 17USD
NontradeReceivablesCurrent2,800,0002025-12-31 20USD
ImpairmentOfIntangibleAssetsExcludingGoodwill2,800,0002026-06-30 6USD
ForeignCurrencyCashFlowHedgeGainLossReclassifiedToEarningsNet-2,700,0002020-09-30 4USD
HeldToMaturitySecurities2,700,0002026-06-30 48USD
IncomeTaxesPaidNet-2,700,0002026-06-30 90USD
DeferredFinanceCostsNet2,600,0002026-06-30 82USD
TreasuryStockValueAcquiredCostMethod2,600,0002017-09-30 2USD
FinanceLeaseLiabilityPaymentsDueYearFive2,500,0002025-12-31 10USD
FinanceLeaseLiabilityPaymentsDueYearFour2,500,0002025-12-31 10USD
GainLossOnSalesOfAssetsAndAssetImpairmentCharges-2,500,0002022-12-31 25USD
FinanceLeaseLiabilityPaymentsDueYearThree2,400,0002025-12-31 10USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-2,400,0002024-12-31 24USD
PaymentsToAcquireEquityMethodInvestments2,400,0002023-12-31 30USD
ProceedsFromOtherShortTermDebt2,400,0002023-09-30 6USD
FiniteLivedIntangibleAssetsForeignCurrencyTranslationGainLoss-2,400,0002026-06-30 19USD
AlternativeInvestment2,300,0002018-09-30 1USD
CurrentFederalTaxExpenseBenefit2,200,0002025-12-31 30USD
ProceedsFromRepaymentsOfShortTermDebt2,200,0002019-09-30 25USD
RestructuringCharges2,200,0002026-06-30 80USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued2,200,0002025-12-31 18USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense2,200,0002025-12-31 30USD
IncreaseDecreaseInPensionAndPostretirementObligations-2,000,0002023-12-31 20USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax-2,000,0002024-12-31 79USD
PaymentsToAcquireRestrictedInvestments2,000,0002020-12-31 27USD
IncreaseDecreaseInPensionPlanObligations-2,000,0002023-09-30 2USD
FinancingReceivableAllowanceForCreditLosses1,900,0002021-09-30 15USD
EffectOfExchangeRateOnCashAndCashEquivalents-1,800,0002021-09-30 45USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount1,800,0002025-12-31 10USD
PaymentsForProceedsFromOtherInvestingActivities1,800,0002026-06-30 88USD
ProvisionForLoanLossesExpensed1,800,0002020-09-30 3USD
StockIssuedDuringPeriodValueStockOptionsExercised1,800,0002026-06-30 83USD
TradingSecuritiesEquity1,800,0002017-12-31 2USD
UnrecognizedTaxBenefits1,800,0002025-12-31 40USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations1,800,0002026-06-30 6USD
DeferredFinanceCostsOwnshareLendingArrangementIssuanceCostsGross1,700,0002025-12-31 16USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive1,700,0002025-12-31 10USD
OperatingLeaseImpairmentLoss-1,700,0002020-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive1,600,0002025-12-31 10USD
EffectiveIncomeTaxRateReconciliationFdiiAmount1,600,0002025-12-31 9USD
AllowanceForDoubtfulAccountsReceivable1,500,0002025-12-31 22USD
CashAndCashEquivalentsPeriodIncreaseDecrease-1,500,0002016-12-31 9USD
DebtAndEquitySecuritiesGainLossExcludingOtherThanTemporaryImpairmentLoss1,500,0002018-12-31 1USD
EquitySecuritiesWithoutReadilyDeterminableFairValueImpairmentLossAnnualAmount1,500,0002018-09-30 1USD
PrepaidExpenseCurrent1,500,0002025-12-31 20USD
InterestAndFeeIncomeLoansAndLeases1,400,0002016-12-31 3USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax1,400,0002025-12-31 21USD
OtherThanTemporaryImpairmentLossDebtSecuritiesAvailableForSale1,400,0002020-12-31 3USD
OtherThanTemporaryImpairmentLossesInvestmentsPortionRecognizedInEarningsNetAvailableforsaleSecurities1,400,0002020-06-30 3USD
PrepaidInsurance1,400,0002025-12-31 18USD
ProvisionForDoubtfulAccounts1,400,0002020-12-31 1USD
AccruedRoyaltiesCurrent1,300,0002025-12-31 18USD
DeferredTaxLiabilitiesOtherComprehensiveIncome1,300,0002024-12-31 14USD
FinanceLeasePrincipalPayments1,300,0002025-12-31 21USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation1,300,0002026-06-30 10USD
EffectiveIncomeTaxRateReconciliationGiltiAmount1,300,0002024-12-31 6USD
StockRepurchasedDuringPeriodShares1,265,1892026-06-30 63shares
FinanceLeaseLiabilityCurrent1,200,0002025-12-31 16USD
PensionAndOtherPostretirementBenefitsExpenseReversalOfExpenseNoncash1,200,0002025-12-31 18USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions1,200,0002025-12-31 1USD
AllowanceForDoubtfulAccountsReceivableCurrent1,100,0002026-06-30 64USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetPriorServiceCostCreditBeforeTax1,100,0002025-12-31 14USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax-1,100,0002025-12-31 21USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax1,000,0002026-06-30 84USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible1,000,0002019-09-30 7USD
ForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstrumentsLiabilityAtFairValue1,000,0002025-12-31 16USD
OtherRestructuringCosts1,000,0002026-06-30 103USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost1,000,0002024-12-31 6USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1910,0002025-12-31 9USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent-900,0002025-12-31 25USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax900,0002025-12-31 50USD
DerivativeFairValueOfDerivativeLiability900,0002026-06-30 2USD
Supplies800,0002025-12-31 20USD
InventoryLIFOReservePeriodCharge800,0002026-06-30 41USD
CapitalExpendituresIncurredButNotYetPaid700,0002026-06-30 94USD
CurrentStateAndLocalTaxExpenseBenefit700,0002025-12-31 30USD
IncreaseDecreaseInAccountsPayable-700,0002026-06-30 40USD
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax700,0002019-12-31 3USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment661,0002026-06-30 130shares
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths600,0002026-06-30 24USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-600,0002020-01-01 9USD
FinancingReceivableAllowanceForCreditLossesPeriodIncreaseDecrease600,0002020-01-01 3USD
ForeignCurrencyTransactionGainLossBeforeTax600,0002025-12-31 33USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax-600,0002024-12-31 71USD
ProceedsFromDivestitureOfInterestInSubsidiariesAndAffiliates600,0002018-12-31 11USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent500,0002026-06-30 133USD
RestrictedCashAndCashEquivalents500,0002021-09-30 33USD
RestrictedCashCurrent500,0002025-12-31 14USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations500,0002025-12-31 30USD
DerivativeAssetsCurrent500,0002025-12-31 6USD
IncomeTaxReconciliationNondeductibleExpenseOther500,0002025-12-31 3USD
DerivativeFairValueOfDerivativeAsset500,0002026-06-30 2USD
CommonStockValue400,0002026-06-30 82USD
DeferredFederalIncomeTaxExpenseBenefit-400,0002025-12-31 30USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes400,0002025-12-31 30USD
IncomeTaxReconciliationRepatriationOfForeignEarnings400,0002023-12-31 3USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax400,0002026-06-30 19USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent400,0002026-06-30 17USD
DeferredTaxAssetsTaxDeferredExpense400,0002026-06-30 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber330,0002025-12-31 29shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber317,0002025-12-31 2shares
DefinedBenefitPlanNetPeriodicBenefitCost300,0002016-09-30 3USD
OtherComprehensiveIncomeDefinedBenefitPlanNetPriorServiceCostCreditArisingDuringPeriodBeforeTax300,0002025-12-31 21USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax300,0002026-06-30 104USD
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment300,0002023-12-31 3USD
OciBeforeReclassificationsNetOfTaxAttributableToParent300,0002024-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod237,0002025-12-31 2shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber207,0002025-12-31 12shares
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax200,0002025-03-31 87USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansBeforeReclassificationAdjustmentsTax200,0002025-12-31 62USD
RoyaltyIncomeNonoperating200,0002022-12-31 24USD
StockIssuedDuringPeriodValueShareBasedCompensation-200,0002022-09-30 11USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions200,0002025-12-31 27USD
IncreaseDecreaseInDeferredIncomeTaxes200,0002025-12-31 2USD
OtherComprehensiveIncomeDefinedBenefitPlansTaxPortionAttributableToParent-200,0002025-12-31 7USD
IncomeTaxReconciliationTaxContingencies-200,0002025-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross123,0002025-12-31 17shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod117,0002025-12-31 2shares
BusinessExitCosts1100,0002021-09-30 29USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-100,0002025-12-31 30USD
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration100,0002023-12-31 8USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities100,0002019-12-31 8USD
DerivativeFairValueOfDerivativeNet100,0002017-12-31 2USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities100,0002016-09-30 2USD
ForeignCurrencyCashFlowHedgeGainLossToBeReclassifiedDuringNext12Months100,0002020-12-31 5USD
IncomeTaxReconciliationOtherReconcilingItems-100,0002025-12-31 30USD
InvestmentsFairValueDisclosure100,0002020-06-30 18USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax100,0002025-03-31 87USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax100,0002026-06-30 104USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax-100,0002026-06-30 104USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax100,0002018-03-31 28USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax100,0002026-06-30 114USD

What to be careful about

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