Stock Scorer

Otter Tail Corporation (OTTR)

Every figure this model derived for OTTR, 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 488,584,000 PaymentsToAcquireProductiveAssets 2026-06-30
cash 333,703,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 837,353,000 AssetsCurrent 2026-06-30
current liabilities 490,568,000 LiabilitiesCurrent 2026-06-30
equity 1,876,871,000 StockholdersEquity 2026-06-30
interest expense 49,479,000 InterestExpenseNonoperating 2026-06-30
ocf 409,317,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 1,315,071,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 10,249,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin27.04
current ratio1.71
current ratio reported1.71
dilution pct0.11
ebit cagr-14.56
ebit yoy-36.69
ev ebit20.08
ev owner earnings-50.52
ev sales3.44
fcf margin-6.03
growth cv1.78
interest cover4.55
net debt ebitda2.23
operating margin17.13
owner earnings margin-6.81
revenue growth0.27
revenue growth per share0.16
roic6.72
rule of 4017.4
sbc pct revenue0.78

Everything else this filing tags

400 more elements from OTTR'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
Assets4,293,605,0002026-06-30 147USD
LiabilitiesAndStockholdersEquity4,293,605,0002026-06-30 132USD
PublicUtilitiesPropertyPlantAndEquipmentPlantInService3,461,933,0002026-06-30 10USD
AssetsNoncurrent3,456,252,0002026-06-30 48USD
CapitalizationLongtermDebtAndEquity3,009,760,0002026-06-30 132USD
PublicUtilitiesPropertyPlantAndEquipmentNet2,964,906,0002026-06-30 10USD
RetainedEarningsAccumulatedDeficit1,234,046,0002026-06-30 132USD
DebtInstrumentCarryingAmount1,217,000,0002026-06-30 18USD
LongTermDebt1,132,889,0002026-06-30 123USD
DebtLongtermAndShorttermCombinedAmount1,103,759,0002025-12-31 89USD
LongTermDebtNoncurrent943,663,0002024-09-30 116USD
PublicUtilitiesPropertyPlantAndEquipmentAccumulatedDepreciation897,871,0002026-06-30 10USD
PublicUtilitiesPropertyPlantAndEquipmentTransmission849,780,0002025-12-31 6USD
PublicUtilitiesPropertyPlantAndEquipmentDistribution828,008,0002025-12-31 6USD
JointlyOwnedUtilityPlantGrossOwnershipAmountOfPlantInService820,651,0002025-12-31 4USD
LiabilitiesNoncurrent793,277,0002026-06-30 48USD
RevenueFromContractWithCustomerIncludingAssessedTax689,404,0002024-06-30 12USD
Revenues677,597,0002026-06-30 189USD
RegulatedAndUnregulatedOperatingRevenue663,258,0002020-09-30 36USD
CostsAndExpenses620,374,0002026-06-30 215USD
JointlyOwnedUtilityPlantNetOwnershipAmount549,322,0002025-12-31 4USD
CommonStockholdersEquity525,226,0002013-06-30 20USD
DeferredIncomeTaxLiabilities476,815,0002025-12-31 30USD
ConstructionInProgressGross454,128,0002020-09-30 84USD
ElectricUtilityRevenue434,506,0002017-12-31 102USD
AdditionalPaidInCapitalCommonStock432,754,0002026-06-30 132USD
PropertyPlantAndEquipmentGross427,834,0002026-06-30 94USD
SalesRevenueGoodsNet414,844,0002017-12-31 55USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment403,559,0002025-12-31 32USD
PublicUtilitiesPropertyPlantAndEquipmentConstructionWorkInProgress400,844,0002026-06-30 10USD
OtherSalesRevenueNet390,022,0002013-09-30 47USD
LineOfCreditFacilityMaximumBorrowingCapacity390,000,0002026-06-30 66USD
DeferredRevenueAndCreditsNoncurrent362,946,0002018-09-30 68USD
BilledContractReceivables-354,256,0002015-03-31 32USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents351,883,0002026-06-30 96USD
DefinedBenefitPlanFairValueOfPlanAssets342,177,0002025-12-31 12USD
NetCashProvidedByUsedInInvestingActivities-326,605,0002026-06-30 149USD
SegmentExpenditureAdditionToLongLivedAssets324,755,0002026-06-30 2USD
LineOfCreditFacilityRemainingBorrowingCapacity323,027,0002026-06-30 124USD
CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization316,562,0002017-12-31 91USD
DeferredTaxLiabilities305,931,0002025-12-31 33USD
JointlyOwnedUtilityPlantOwnershipAmountOfPlantAccumulatedDepreciation302,673,0002025-12-31 4USD
RegulatoryLiabilityNoncurrent300,720,0002026-06-30 126USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest294,517,0002023-09-30 150USD
DeferredIncomeTaxLiabilitiesNet289,697,0002026-06-30 56USD
PropertyPlantAndEquipmentOther256,480,0002020-09-30 78USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment254,310,0002026-06-30 94USD
RegulatoryLiabilities249,762,0002020-09-30 78USD
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization225,947,0002026-06-30 72USD
CommonStockValue209,928,0002026-06-30 132USD
AccountsReceivableGross200,942,0002026-06-30 48USD
AccountsReceivableNet199,034,0002026-06-30 48USD
PropertyPlantAndEquipmentNet173,524,0002026-06-30 132USD
DeferredTaxAssetsNet170,884,0002025-12-31 32USD
ProceedsFromIssuanceOfLongTermDebt170,000,0002026-06-30 116USD
InventoryNet169,980,0002026-06-30 132USD
AccountsReceivableGrossCurrent169,019,0002026-06-30 48USD
DeferredTaxAssetsLiabilitiesNet-164,957,0002011-12-31 2USD
RegulatoryAssets163,412,0002020-09-30 72USD
OtherLiabilitiesCurrent150,427,0002026-06-30 132USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter139,828,0002025-12-31 8USD
Investments137,986,0002026-06-30 66USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-132,590,0002017-12-31 57USD
DeferredCosts131,604,0002015-12-31 46USD
AccountsPayableCurrent131,054,0002026-06-30 132USD
DeferredTaxLiabilitiesNoncurrent124,602,0002019-09-30 76USD
OtherLiabilitiesNoncurrent124,363,0002026-06-30 132USD
Depreciation116,000,0002025-12-31 21USD
ConstructionRevenue111,599,0002014-09-30 13USD
NetCashProvidedByUsedInFinancingActivities109,584,0002026-06-30 149USD
ShorttermDebtMaximumAmountOutstandingDuringPeriod109,200,0002019-12-31 3USD
UtilitiesOperatingExpenseMaintenanceAndOperations104,948,0002026-06-30 113USD
GainLossRelatedToLitigationSettlement-103,500,0002026-06-30 4USD
LitigationReserveCurrent103,500,0002026-06-30 1USD
UtilitiesOperatingExpenseProductsAndServices101,977,0002021-03-31 28USD
OtherAssetsNoncurrent101,633,0002026-06-30 132USD
InventoryRawMaterialsAndSuppliesNetOfReserves101,547,0002026-06-30 16USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations101,060,0002018-09-30 69USD
AccountsReceivableNetCurrent100,423,0002020-09-30 84USD
RegulatoryAssetsNoncurrent91,843,0002026-06-30 132USD
ImpairmentOfLongLivedAssetsHeldForUse90,846,0002012-06-30 3USD
NotesPayableRelatedPartiesClassifiedCurrent89,611,0002019-12-31 6USD
ContractReceivableRetainageDueAfterOneYear89,000,0002013-12-31 2USD
CashDividendsPaidToParentCompany88,984,0002025-12-31 45USD
NetRegulatoryAssets-86,350,0002020-09-30 76USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic83,998,0002015-12-31 15USD
InventoryRawMaterialsAndSupplies83,668,0002024-09-30 108USD
LongTermInvestments82,666,0002026-06-30 132USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths80,000,0002025-12-31 16USD
LongTermDebtCurrent79,977,0002026-06-30 112USD
NotesReceivableRelatedPartiesNoncurrent79,251,0002019-12-31 6USD
RestrictedCash73,500,0002026-06-30 2USD
RestrictedCashCurrent73,500,0002026-06-30 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour70,000,0002025-12-31 16USD
IncomeLossFromContinuingOperations68,184,0002018-09-30 101USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate67,678,0002025-12-31 52USD
NetIncomeLoss65,003,0002026-06-30 215USD
AvailableForSaleSecuritiesDebtSecurities64,938,0002026-06-30 44USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis64,853,0002026-06-30 16USD
CostOfPurchasedPower64,807,0002017-12-31 102USD
ComprehensiveIncomeNetOfTax64,676,0002026-06-30 205USD
OperatingIncomeLoss61,035,0002026-06-30 215USD
DepreciationDepletionAndAmortization60,789,0002026-06-30 215USD
AvailableForSaleSecuritiesDebtSecuritiesCurrent55,320,0002026-06-30 14USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue55,320,0002026-06-30 8USD
ShortTermInvestments55,320,0002026-06-30 10USD
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount54,000,0002026-03-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDue53,900,0002026-05-01 12USD
ShortTermBorrowings53,847,0002026-06-30 122USD
IncreaseDecreaseInReceivables53,538,0002026-06-30 149USD
DeferredTaxAssetsNetCurrent53,515,0002015-09-30 44USD
OtherCostAndExpenseOperating51,433,0002023-09-30 177USD
PaymentsToAcquireAvailableForSaleSecuritiesDebt50,100,0002024-04-30 2USD
CommonStockSharesAuthorized50,000,0002026-06-30 132shares
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive50,000,0002025-12-31 15USD
LifeInsuranceCorporateOrBankOwnedAmount49,872,0002026-06-30 48USD
IncomeLossAttributableToParent48,723,0002026-06-30 41USD
LineOfCredit48,600,0002020-09-30 25USD
DividendsCommonStockCash48,524,0002026-06-30 143USD
PaymentsOfDividends48,524,0002026-06-30 70USD
DeferredTaxAssetsRegulatoryAssetsAndLiabilities47,121,0002025-12-31 20USD
InterestPaidNet45,701,0002025-12-31 45USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations44,904,0002020-09-30 8USD
NetIncomeLossAvailableToCommonStockholdersBasic44,811,0002016-09-30 88USD
SellingGeneralAndAdministrativeExpense43,940,0002026-06-30 38USD
InventoryFinishedGoodsNetOfReserves42,209,0002026-06-30 116USD
WeightedAverageNumberOfDilutedSharesOutstanding42,100,0002026-06-30 215shares
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo42,000,0002025-12-31 16USD
CommonStockSharesOutstanding41,985,5802026-06-30 132shares
WeightedAverageNumberOfSharesOutstandingBasic41,929,0002026-06-30 215shares
OtherAssetsCurrent41,219,0002026-06-30 132USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments41,101,0002012-12-31 27USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities40,574,0002021-09-30 103USD
UtilitiesOperatingExpensePurchasedPower40,282,0002026-06-30 90USD
ProceedsFromDivestitureOfBusinesses39,401,0002015-12-31 34USD
AssetRetirementObligation38,830,0002026-06-30 52USD
AssetRetirementObligationsNoncurrent38,700,0002026-06-30 16USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits37,731,0002025-12-31 32USD
InterestAndDebtExpense37,677,0002023-12-31 190USD
Goodwill37,572,0002026-06-30 141USD
GoodwillGross37,572,0002018-12-31 43USD
ShorttermDebtAverageOutstandingAmount36,200,0002019-12-31 4USD
DeferredCompensationLiabilityCurrentAndNoncurrent35,000,0002025-12-31 8USD
PaymentsOfDividendsCommonStock34,607,0002015-09-30 2USD
InterestPaid34,434,0002011-12-31 3USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-34,310,0002026-06-30 59USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets33,669,0002015-09-01 1USD
OtherPostretirementDefinedBenefitPlanLiabilitiesNoncurrent32,341,0002026-06-30 132USD
IncreaseDecreaseInAccountsPayable32,200,0002026-06-30 46USD
EmployeeRelatedLiabilitiesCurrent32,197,0002026-06-30 132USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent32,001,0002026-06-30 132USD
CapitalExpendituresIncurredButNotYetPaid31,838,0002026-06-30 55USD
UtilitiesOperatingExpenseFuelUsed31,385,0002026-06-30 215USD
OperatingLeasesFutureMinimumPaymentsDue31,358,0002018-12-31 8USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet30,806,0002015-09-01 1USD
PaymentsForProceedsFromOtherInvestingActivities30,806,0002015-09-30 5USD
EffectiveIncomeTaxRateReconciliationTaxCreditEnergyRelatedAmount29,773,0002025-12-31 6USD
RegulatoryLiabilityCurrent28,830,0002026-06-30 120USD
LineOfCreditFacilityAmountOutstanding28,143,0002014-06-30 11USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive27,636,0002025-12-31 8USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour27,348,0002025-12-31 8USD
DeferredTaxLiabilitiesOther27,016,0002025-12-31 32USD
OperatingLeaseLiability26,891,0002025-12-31 22USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree26,661,0002025-12-31 8USD
OperatingLeaseRightOfUseAsset26,612,0002025-12-31 27USD
TaxAdjustmentsSettlementsAndUnusualProvisions-26,300,0002026-06-30 2USD
InventoryWorkInProcessNetOfReserves26,224,0002026-06-30 16USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo26,000,0002025-12-31 8USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths25,668,0002025-12-31 8USD
InventoryWorkInProcess24,904,0002024-09-30 108USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-24,771,0002017-12-31 55USD
DerivativeNetLiabilityPositionAggregateFairValue24,682,0002012-03-31 8USD
DisposalGroupIncludingDiscontinuedOperationRevenue24,623,0002015-12-31 39USD
InventoryFinishedGoods24,569,0002012-03-31 8USD
PublicUtilitiesInterimRateIncreaseDecreaseAmount23,289,0002017-10-31 8USD
FiniteLivedIntangibleAssetsGross22,517,0002025-12-31 90USD
InvestmentIncomeNet22,200,0002025-12-31 8USD
OperatingLeaseLiabilityNoncurrent21,849,0002025-12-31 27USD
DeferredTaxAssetsOther21,591,0002025-12-31 32USD
UnbilledReceivablesCurrent21,270,0002026-06-30 116USD
DeferredFederalIncomeTaxExpenseBenefit20,802,0002025-12-31 48USD
IncreaseDecreaseInRegulatoryLiabilities20,749,0002026-06-30 46USD
EquitySecuritiesFVNINoncurrent20,542,0002026-06-30 16USD
DeferredTaxAssetsTaxCreditCarryforwardsOther20,209,0002022-12-31 24USD
CapitalizedComputerSoftwareGross20,203,0002025-12-31 8USD
RegulatoryAssetsCurrent19,917,0002026-06-30 120USD
OtherReceivables19,399,0002010-12-31 6USD
DeferredIncomeTaxExpenseBenefit-18,519,0002026-06-30 149USD
FiniteLivedIntangibleAssetsAccumulatedAmortization17,875,0002025-12-31 90USD
AssetsNeededForImmediateSettlementAggregateFairValue16,945,0002012-03-31 7USD
LettersOfCreditOutstandingAmount16,700,0002026-06-30 24USD
IncomeTaxExpenseBenefit-16,280,0002026-06-30 225USD
TaxesPayableCurrent16,000,0002016-12-31 48USD
DeferredTaxAssetsTaxCreditCarryforwards15,884,0002025-12-31 8USD
PaymentsForRepurchaseOfPreferredStockAndPreferenceStock15,500,0002013-03-31 1USD
UnrealizedGainLossOnDerivativesAndCommodityContracts14,736,0002015-12-31 58USD
AccrualForTaxesOtherThanIncomeTaxesCurrent14,236,0002026-06-30 82USD
AccumulatedDeferredInvestmentTaxCredit14,155,0002026-06-30 132USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment13,649,0002015-09-01 1USD
CashAndCashEquivalentsPeriodIncreaseDecrease-13,315,0002020-03-31 70USD
CapitalizedComputerSoftwareNet13,210,0002025-12-31 8USD
LinesOfCreditCurrent13,126,0002026-06-30 2USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes12,696,0002025-12-31 52USD
DeferredStateAndLocalIncomeTaxExpenseBenefit12,385,0002025-12-31 48USD
AccrualForTaxesOtherThanIncomeTaxesCurrentAndNoncurrent12,174,0002010-12-31 2USD
OtherNonoperatingIncomeExpense11,720,0002026-06-30 113USD
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax11,690,0002015-12-31 29USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAssetRetirementObligations11,375,0002025-12-31 8USD
EquitySecuritiesFvNiCurrentAndNoncurrent11,271,0002024-09-30 6USD
IncomeTaxesPaidNet11,093,0002025-12-31 48USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssetsNet10,891,0002010-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive10,877,0002025-12-31 11USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment10,669,0002014-12-31 3USD
OtherReceivablesGrossCurrent10,653,0002026-06-30 48USD
IncreaseDecreaseInInventories10,590,0002026-06-30 149USD
LeaseCost10,569,0002025-12-31 18USD
GainsLossesOnExtinguishmentOfDebt-10,252,0002013-12-31 10USD
DeferredTaxAssetsPropertyPlantAndEquipment10,251,0002021-12-31 20USD
DefinedBenefitPlanContributionsByEmployer10,000,0002012-01-31 3USD
InterestExpense9,850,0002024-03-31 8USD
DefinedContributionPlanCostRecognized9,700,0002025-12-31 48USD
OperatingLossCarryforwardsValuationAllowance9,262,0002011-12-31 2USD
CurrentFederalTaxExpenseBenefit9,107,0002025-12-31 48USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue9,091,0002026-06-30 8USD
AllocatedShareBasedCompensationExpense8,500,0002026-06-30 153USD
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities-8,402,0002026-06-30 46USD
AvailableForSaleSecurities8,225,0002016-12-31 10USD
GoodwillAcquiredDuringPeriod8,200,0002016-09-30 4USD
IncomeTaxPaidFederalAfterRefundReceived8,061,0002025-12-31 6USD
EquitySecuritiesFvNi7,771,0002023-12-31 26USD
IncomeTaxReconciliationNondeductibleExpenseResearchAndDevelopment7,700,0002025-09-30 1USD
IncreaseDecreaseInOtherCurrentAssets-7,019,0002012-12-31 3USD
PaymentsForProceedsFromInvestments7,015,0002026-06-30 149USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-7,000,0002025-12-31 2USD
CapitalizedComputerSoftwareAccumulatedAmortization6,993,0002025-12-31 8USD
OperatingLeasesFutureMinimumPaymentsDueThereafter6,743,0002018-12-31 8USD
OperatingLeaseCost6,722,0002025-12-31 24USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount6,581,0002025-12-31 11USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths6,557,0002025-12-31 8USD
OperatingLeasePayments6,499,0002025-12-31 22USD
ProceedsFromRepaymentsOfShortTermDebt-6,395,0002026-06-30 146USD
AccumulatedOtherComprehensiveIncomeLossBeforeTax1-6,329,0002016-12-31 12USD
OtherReceivablesNetCurrent6,322,0002020-09-30 78USD
CapitalLeaseObligations6,300,0002018-12-31 1USD
OperatingLeaseExpense6,273,0002018-12-31 2USD
OperatingLeasesRentExpenseNet6,273,0002018-12-31 24USD
OperatingLeasesFutureMinimumPaymentsDueCurrent6,185,0002018-12-31 8USD
AssetRetirementObligationPeriodIncreaseDecrease-6,100,0002026-06-30 2USD
AssetRetirementObligationRevisionOfEstimate-6,083,0002026-06-30 28USD
CapitalizedCostsAssetRetirementCosts6,082,0002019-12-31 27USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationReclassificationAdjustmentRealizedUponSaleOrLiquidationBeforeTax6,068,0002011-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears5,877,0002018-12-31 8USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo5,732,0002025-12-31 11USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill5,490,0002015-09-01 1USD
ProceedsFromSaleOfProductiveAssets5,165,0002026-06-30 149USD
OperatingLeaseLiabilityCurrent5,042,0002025-12-31 27USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears5,018,0002018-12-31 8USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssets4,906,0002015-09-01 1USD
IncreaseDecreaseInOtherRegulatoryAssets4,837,0002026-06-30 46USD
OtherNoncashIncomeExpense4,810,0002026-06-30 141USD
CurrentStateAndLocalTaxExpenseBenefit4,702,0002025-12-31 48USD
DisposalGroupIncludingDiscontinuedOperationAccruedIncomeTaxPayable4,695,0002014-12-31 3USD
FiniteLivedIntangibleAssetsNet4,642,0002025-12-31 90USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree4,479,0002025-12-31 11USD
RestructuringCharges4,400,0002012-09-30 2USD
UtilitiesOperatingExpenseOther4,320,0002021-03-31 143USD
UnrecognizedTaxBenefitsResultingInNetOperatingLossCarryforward4,300,0002014-06-30 2USD
CapitalizedComputerSoftwareAmortization14,300,0002025-12-31 12USD
DebtInstrumentUnamortizedDiscount4,134,0002026-06-30 110USD
IntangibleAssetsNetExcludingGoodwill4,108,0002026-06-30 132USD
PriorPeriodReclassificationAdjustment4,066,0002010-12-31 6USD
ContractReceivableRetainage4,018,0002015-03-31 32USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-3,978,0002011-12-31 14USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-3,978,0002011-12-31 3USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-3,977,0002011-09-30 3USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation3,974,0002026-06-30 52USD
StockIssuedDuringPeriodValueShareBasedCompensation-3,974,0002026-06-30 62USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears3,954,0002018-12-31 8USD
AccruedIncomeTaxesCurrent3,945,0002019-09-30 10USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized3,900,0002020-09-30 38USD
DeferredFinanceCostsNoncurrentNet3,897,0002015-12-31 44USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance3,712,0002011-12-31 2USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability3,600,0002025-12-31 18USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears3,581,0002018-12-31 8USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax-3,571,0002020-12-31 29USD
BillingsInExcessOfCostCurrent3,420,0002015-03-31 32USD
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses3,309,0002010-12-31 1USD
DefinedBenefitPlanExpectedFutureEmployerContributionsNextFiscalYear3,300,0002019-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour3,248,0002025-12-31 11USD
CostsInExcessOfBillingsOnUncompletedContractsOrProgramsExpectedToBeCollectedWithinOneYear3,216,0002015-03-31 40USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue3,173,0002026-06-30 142USD
GainLossOnInvestments2,878,0002026-06-30 32USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities2,863,0002015-09-01 1USD
IncreaseDecreaseInOutstandingChecksFinancingActivities2,857,0002015-12-31 31USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities2,852,0002015-09-01 1USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-2,788,0002024-12-31 21USD
IncreaseDecreaseInOtherOperatingAssets2,771,0002026-06-30 146USD
IncomeTaxReconciliationOtherAdjustments-2,697,0002024-12-31 23USD
NonoperatingIncomeExpense2,632,0002017-12-31 102USD
MoneyMarketFundsAtCarryingValue2,607,0002026-06-30 48USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive2,579,0002025-12-31 11USD
ShortTermLeaseCost2,532,0002025-12-31 14USD
AociIncludingPortionAttributableToNoncontrollingInterestTax-2,529,0002016-12-31 6USD
OperatingLossCarryforwards2,500,0002025-12-31 2USD
ElectricalGenerationRevenue2,499,0002015-12-31 15USD
DeferredTaxAssetsOperatingLossCarryforwards2,485,0002025-12-31 32USD
DeferredFinanceCostsNet2,419,0002021-09-30 4USD
OtherDeferredCreditsNoncurrent2,328,0002018-09-30 68USD
GoodwillPurchaseAccountingAdjustments2,200,0002016-09-30 2USD
AccountsReceivableRelatedPartiesCurrent2,144,0002019-12-31 7USD
IncomeTaxExpenseBenefitContinuingOperations2,133,0002012-12-31 3USD
DeferredTaxLiabilitiesRegulatoryAssets-2,087,0002014-12-31 9USD
UnamortizedDebtIssuanceExpense2,082,0002016-09-30 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod2,041,5002011-12-31 1shares
DerivativeLiabilities2,000,0002024-06-30 9USD
AllowanceForDoubtfulAccountsReceivable1,908,0002026-06-30 105USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsCompensatedAbsences1,884,0002019-12-31 18USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption1,869,0002016-12-31 1USD
ProvisionForDoubtfulAccounts1,845,0002020-09-30 10USD
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax-1,787,0002011-12-31 10USD
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations-1,769,0002015-12-31 48USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodBeforeTax1,686,0002011-12-31 4USD
PaymentsForRepurchaseOfCommonStock1,633,0002021-09-30 86USD
StockRepurchasedAndRetiredDuringPeriodValue1,633,0002021-09-30 70USD
IncreaseDecreaseInPensionAndPostretirementObligations-1,545,0002026-06-30 37USD
ProceedsFromPaymentsForOtherFinancingActivities-1,523,0002026-06-30 46USD
DebtInstrumentFaceAmount1,500,0002011-03-18 2USD
DerivativeAssetsLiabilitiesAtFairValueNet-1,500,0002023-09-30 13USD
PaymentsForProceedsFromPreviousAcquisition-1,500,0002016-12-31 5USD
PaymentsToAcquireBusinessesGross-1,500,0002016-12-31 6USD
NetPeriodicDefinedBenefitsExpenseReversalOfExpenseExcludingServiceCostComponent-1,494,0002026-06-30 113USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation-1,404,0002010-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths1,346,0002017-09-30 5USD
ProfitLoss-1,344,0002010-12-31 7USD
AllowanceForDoubtfulAccountsReceivableCurrent1,339,0002019-12-31 20USD
VariableLeaseCost1,315,0002025-12-31 24USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo1,313,0002017-09-30 5USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear1,304,0002019-09-30 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree1,181,0002017-09-30 5USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour1,131,0002017-09-30 5USD
AmortizationOfIntangibleAssets1,100,0002025-12-31 133USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFive1,099,0002017-09-30 5USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths1,092,0002025-12-31 16USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo1,090,0002025-12-31 36USD
UnrecognizedTaxBenefits1,090,0002025-12-31 156USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax1,043,0002010-12-31 3USD
PaymentsToMinorityShareholders1,012,0002010-12-31 11USD
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax1,000,0002015-12-31 14USD
ImpairmentOfLongLivedAssetsToBeDisposedOf1,000,0002015-12-31 16USD
LossContingencyEstimateOfPossibleLoss1,000,0002018-12-31 11USD
LossContingencyRangeOfPossibleLossMaximum1,000,0002016-03-31 18USD
DeferredCompensationArrangementWithIndividualContributionsByEmployer1,000,0002025-12-31 12USD
FutureAmortizationExpenseYearOne981,0002012-03-31 2USD
StockIssuedDuringPeriodSharesNewIssues977,7122016-09-30 2shares
FutureAmortizationExpenseYearFour977,0002012-03-31 4USD
FutureAmortizationExpenseYearThree977,0002012-03-31 4USD
FutureAmortizationExpenseYearTwo977,0002012-03-31 4USD
AssetRetirementObligationAccretionExpense970,0002026-06-30 34USD
FutureAmortizationExpenseYearFive945,0002012-03-31 4USD
AllowanceForDoubtfulAccountsReceivableWriteOffs923,0002020-09-30 10USD
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentLiabilities900,0002011-12-31 2USD
FutureAmortizationExpenseRemainderOfFiscalYear887,0002011-09-30 2USD
DerivativeAssets857,0002026-06-30 14USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax-810,0002011-09-30 8USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-800,0002021-12-31 1USD
PaymentsOfDebtIssuanceCosts772,0002021-09-30 96USD
DerivativeAssetsCurrent763,0002026-06-30 16USD
StandardProductWarrantyAccrualPreexistingIncreaseDecrease-760,0002017-12-31 37USD
PreferredStockDividendsAndOtherAdjustments736,0002012-12-31 25USD
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease729,0002026-06-30 48USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent715,0002011-12-31 8USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued700,0002010-12-31 1USD
IncomeTaxReconciliationDeductionsOther680,0002016-12-31 46USD
IncomeTaxReconciliationTaxCreditsResearch649,0002020-09-30 46USD
IncomeTaxReconciliationTaxCreditsOther646,0002025-12-31 138USD
IncomeTaxReconciliationNondeductibleExpenseLifeInsurance620,0002017-09-30 24USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions596,0002023-12-31 55USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentBeforeTaxPortionAttributableToParent-591,0002021-09-30 10USD
EffectOfExchangeRateOnCashAndCashEquivalents-566,0002010-12-31 7USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree554,0002025-12-31 36USD
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditBeforeTax550,0002020-12-31 98USD
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions549,0002010-12-31 2USD
DiscontinuedOperationAmountOfOtherIncomeLossFromDispositionOfDiscontinuedOperationsBeforeIncomeTax539,0002014-12-31 26USD
IncomeTaxReconciliationDeductionsDividends537,0002016-12-31 18USD
DisposalGroupIncludingDiscontinuedOperationOperatingExpense-533,0002017-12-31 34USD
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss-530,0002013-06-30 24USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsFairValue527,0002026-06-30 4USD
PreferredStockDividendsIncomeStatementImpact513,0002013-12-31 29USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign499,0002013-12-31 22USD
StandardProductWarrantyAccrual497,0002017-12-31 82USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation492,0002017-12-31 57USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent492,0002017-12-31 29USD
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationEmployeeStockPurchaseProgramRequisiteServicePeriodRecognition491,0002025-12-31 22USD
DerivativeInstrumentsGainLossRecognizedInIncomeNet478,0002012-03-31 2USD
OtherComprehensiveIncomeLossNetOfTax477,0002020-09-30 109USD
AssetImpairmentCharges432,0002012-12-31 19USD
DividendsPreferredStockCash427,0002013-12-31 16USD
OtherComprehensiveIncomeAmortizationOfDefinedBenefitPlanNetPriorServiceCostRecognizedInNetPeriodicPensionCostNetOfTax409,0002010-12-31 3USD
EmployeeStockOwnershipPlanESOPCashContributionsToESOP374,0002019-12-31 27USD
OciBeforeReclassificationsNetOfTaxAttributableToParent-333,0002026-06-30 62USD

What to be careful about

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