Stock Scorer

Sabre Corporation (SABR)

Every figure this model derived for SABR, 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 91,369,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 675,977,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,168,588,000 AssetsCurrent 2026-06-30
current liabilities 1,140,419,000 LiabilitiesCurrent 2026-06-30
equity -1,055,155,000 StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 2026-06-30
interest expense 589,045,000 InterestPaidNet 2025-12-31
ocf 74,966,000 NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 2026-06-30
revenue 2,853,995,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 48,302,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin16.83
current ratio1.08
current ratio reported1.02
deferred revenue growth-2.66
dilution pct2.08
ebit yoy13.78
ev ebit14.17
ev owner earnings-70.88
ev sales1.61
fcf margin-0.57
growth cv1.1
interest cover0.55
net debt ebitda8.92
operating margin11.34
owner earnings margin-2.27
revenue growth4.72
revenue growth per share2.58
roic9.13
rule of 4016.06
sbc pct revenue1.69

Everything else this filing tags

400 more elements from SABR'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
DebtInstrumentCarryingAmount4,781,437,0002020-12-31 56USD
DebtLongtermAndShorttermCombinedAmount4,532,032,0002025-12-31 62USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities4,484,417,0002026-06-30 46USD
Assets4,372,441,0002026-06-30 104USD
LiabilitiesAndStockholdersEquity4,372,441,0002026-06-30 104USD
LongTermDebt4,317,000,0002026-06-30 104USD
LongTermDebtAndCapitalLeaseObligations4,230,117,0002026-06-30 46USD
LongTermDebtNoncurrent4,064,005,0002026-06-30 104USD
RetainedEarningsAccumulatedDeficit-3,830,570,0002026-06-30 104USD
AdditionalPaidInCapital3,364,574,0002026-06-30 104USD
BusinessAcquisitionsProFormaRevenue3,109,310,0002015-12-31 14USD
PropertyPlantAndEquipmentGross2,457,566,0002019-12-31 16USD
Goodwill2,383,160,0002026-06-30 118USD
LongTermPurchaseCommitmentAmount2,300,000,0002025-12-31 7USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour2,278,565,0002025-12-31 19USD
Revenues2,049,367,0002019-06-30 133USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization1,979,368,0002025-12-31 12USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,964,242,0002022-09-30 70USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive1,794,802,0002025-12-31 19USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization1,754,420,0002026-06-30 34USD
FiniteLivedIntangibleAssetsGross1,677,190,0002025-12-31 28USD
FiniteLivedIntangibleAssetsAccumulatedAmortization1,392,308,0002025-12-31 28USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive1,228,626,0002022-12-31 15USD
CommonStockSharesAuthorized1,000,000,0002026-06-30 104shares
DeferredTaxAssetsGross846,623,0002025-12-31 28USD
ProceedsFromSecuredNotesPayable801,500,0002012-12-31 1USD
DeferredTaxAssetsValuationAllowance737,391,0002025-12-31 41USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations697,004,0002026-06-30 92USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents672,168,0002025-03-31 28USD
CostOfRevenue645,445,0002026-06-30 168USD
TemporaryEquityCarryingAmountAttributableToParent634,843,0002013-12-31 1USD
TreasuryStockCommonValue542,520,0002026-06-30 24USD
NetIncomeLoss524,617,0002025-12-31 129USD
TreasuryStockValue519,765,0002023-06-30 76USD
ProceedsFromLinesOfCredit518,200,0002012-12-31 1USD
StockRepurchaseProgramAuthorizedAmount1500,000,0002017-02-28 28USD
PropertyPlantAndEquipmentNet488,214,0002020-09-30 58USD
DebtInstrumentFaceAmount480,000,0002014-09-30 3USD
BusinessAcquisitionsProFormaNetIncomeLoss475,933,0002015-12-31 14USD
CommonStockSharesIssued439,268,0002026-06-30 104shares
CommonStockSharesOutstanding403,568,0002026-06-30 104shares
WeightedAverageNumberOfDilutedSharesOutstanding397,264,0002026-06-30 162shares
WeightedAverageNumberOfSharesOutstandingBasic397,264,0002026-06-30 162shares
ProceedsFromDivestitureOfBusinesses392,268,0002022-09-30 9USD
AccountsReceivableNetCurrent378,146,0002026-06-30 104USD
UnbilledReceivablesCurrent373,876,0002026-06-30 46USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-373,099,0002025-12-31 42USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-356,780,0002017-12-31 36USD
DeferredTaxAssetInterestCarryforward355,202,0002025-12-31 2USD
InformationTechnologyAndDataProcessing346,480,0002026-06-30 78USD
PropertyPlantAndEquipmentAdditions316,436,0002017-12-31 58USD
NoncurrentAssets312,843,0002025-12-31 12USD
IndefiniteLivedTrademarks307,445,0002014-09-30 6USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1287,000,0002026-06-30 32USD
FiniteLivedIntangibleAssetsNet284,882,0002025-12-31 28USD
UndistributedEarningsOfForeignSubsidiaries278,000,0002016-12-31 3USD
StockIssuedDuringPeriodValueNewIssues275,003,0002020-12-31 8USD
SaleOfStockConsiderationReceivedOnTransaction275,000,0002020-08-24 3USD
SellingGeneralAndAdministrativeExpense271,662,0002026-06-30 168USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization271,211,0002026-06-30 46USD
LongTermDebtCurrent254,300,0002026-06-30 48USD
InterestIncomeExpenseNet-254,041,0002024-06-30 6USD
OtherAssetsNoncurrent253,451,0002026-06-30 104USD
DebtCurrent252,627,0002026-06-30 104USD
OperatingLossCarryforwards251,000,0002015-12-31 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths247,665,0002025-12-31 14USD
InterestIncomeExpenseNonoperatingNet-246,731,0002026-06-30 30USD
OtherIntangibleAssetsNet241,486,0002014-12-31 8USD
OtherAccruedLiabilitiesCurrent237,484,0002026-06-30 104USD
NonoperatingIncomeExpense-235,381,0002026-06-30 168USD
DefinedBenefitPlanFairValueOfPlanAssets228,515,0002025-12-31 17USD
PreferredStockSharesAuthorized225,000,0002023-12-31 34shares
TemporaryEquitySharesAuthorized225,000,0002014-12-31 3shares
AccountsPayableCurrent219,519,0002026-06-30 104USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-213,109,0002026-06-30 67USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted211,431,0002014-06-30 6shares
OperatingIncomeLoss208,700,0002026-06-30 232USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo206,500,0002025-12-31 19USD
DepreciationDepletionAndAmortization201,274,0002020-09-30 79USD
RepaymentsOfDebt195,415,0002026-06-30 118USD
DeferredSetUpCostsNoncurrent189,447,0002018-12-31 14USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual187,000,0002015-12-31 3USD
EquityMethodInvestmentSummarizedFinancialInformationRevenue176,497,0002014-06-30 6USD
OtherLiabilitiesNoncurrent174,355,0002026-06-30 104USD
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax165,006,0002015-12-31 14USD
Depreciation157,000,0002014-12-31 3USD
GoodwillTransfers-152,742,0002021-12-31 2USD
ProceedsFromIssuanceOfDebt150,000,0002026-06-30 111USD
DeferredTaxAssetsNetCurrent148,190,0002015-09-30 14USD
CashAndCashEquivalentsPeriodIncreaseDecrease147,884,0002018-12-31 51USD
DeferredIncomeTaxLiabilities141,972,0002025-12-31 28USD
DeferredTaxAssetsOperatingLossCarryforwards140,844,0002025-12-31 28USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive137,756,0002025-12-31 14USD
DeferredTaxLiabilitiesNoncurrent135,753,0002018-12-31 44USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign133,865,0002025-12-31 42USD
InterestExpense124,747,0002024-03-31 141USD
RepaymentsOfLongTermLinesOfCredit116,750,0002026-06-30 30USD
DividendsCommonStockCash116,000,0002017-09-30 28USD
ProceedsFromLongTermLinesOfCredit114,550,0002026-06-30 31USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation112,558,0002014-12-31 3USD
DebtInstrumentUnamortizedDiscountPremiumNet111,000,0002026-06-30 103USD
InterestPayableCurrent111,000,0002025-12-31 2USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetGainsLossesAfterTax105,406,0002014-12-31 2USD
DeferredTaxAssetsTaxCreditCarryforwards103,103,0002025-12-31 28USD
PrepaidExpenseAndOtherAssetsCurrent93,438,0002026-06-30 104USD
ContractWithCustomerLiability92,030,0002026-06-30 64USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesCurrentAndNoncurrent90,084,0002014-12-31 2USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent90,084,0002014-12-31 2USD
EquityMethodInvestmentDifferenceBetweenCarryingAmountAndUnderlyingEquity89,000,0002014-12-31 3USD
OperatingLeasesFutureMinimumPaymentsDue86,566,0002018-12-31 7USD
DeferredRevenueCurrent81,002,0002018-06-30 40USD
CapitalizedComputerSoftwareAdditions81,000,0002025-12-31 15USD
NetCashProvidedByUsedInOperatingActivities-80,603,0002025-03-31 10USD
MortgageLoansOnRealEstateCarryingAmountOfMortgages80,000,0002016-12-31 7USD
RestructuringAndRelatedCostCostIncurredToDate179,000,0002021-12-31 3USD
ShortTermBorrowings77,876,0002020-06-30 42USD
StockRepurchasedDuringPeriodValue77,636,0002019-12-31 36USD
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentAssets77,488,0002013-12-31 1USD
DeferredRevenueNoncurrent75,685,0002018-12-31 14USD
AccruedEmployeeBenefitsCurrent75,338,0002026-06-30 104USD
RestructuringCosts74,229,0002020-09-30 12USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax73,746,0002022-12-31 60USD
ContractWithCustomerAssetGross73,102,0002019-03-31 10USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance73,071,0002025-12-31 38USD
LesseeOperatingLeaseLiabilityPaymentsDue72,138,0002025-12-31 17USD
IncreaseDecreaseInReceivables69,409,0002026-06-30 112USD
NetCashProvidedByUsedInFinancingActivities-68,880,0002026-06-30 82USD
ProceedsFromSaleOfPropertyPlantAndEquipment68,504,0002020-12-31 3USD
SegmentExpenditureAdditionToLongLivedAssets68,052,0002024-09-30 13USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt67,876,0002020-12-31 3USD
OtherAssetsMiscellaneousNoncurrent67,351,0002025-12-31 28USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets67,193,0002025-12-31 28USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-66,211,0002026-06-30 104USD
RestructuringAndRelatedCostExpectedCost165,000,0002026-06-30 5USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssets64,194,0002014-12-31 3USD
OtherDepreciationAndAmortization61,000,0002025-12-31 36USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest-60,836,0002012-12-31 1USD
OperatingLeaseLiability60,641,0002025-12-31 30USD
IncreaseDecreaseInAccountsReceivable58,435,0002014-09-30 6USD
OperatingLeaseRightOfUseAsset57,520,0002025-12-31 30USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit57,257,0002013-12-31 1USD
DeferredFinanceCostsNet57,000,0002026-06-30 66USD
DefinedBenefitPlanEffectOfPlanAmendmentOnNetPeriodicBenefitCost57,000,0002013-12-31 5USD
SeveranceCosts157,000,0002025-12-31 13USD
ContractWithCustomerLiabilityCurrent55,077,0002026-06-30 64USD
ProceedsFromSalesOfAssetsInvestingActivities54,834,0002024-12-31 15USD
DepreciationAndAmortization53,468,0002026-06-30 162USD
OtherReceivablesNetCurrent50,733,0002015-09-30 14USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate-50,239,0002025-12-31 42USD
OtherSundryLiabilitiesNoncurrent50,008,0002025-12-31 28USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-47,632,0002026-06-30 53USD
CapitalizedContractCostNet47,485,0002025-12-31 13USD
LegalFees46,995,0002016-12-31 14USD
OperatingLeaseLiabilityNoncurrent45,393,0002025-12-31 31USD
IncreaseDecreaseInEmployeeRelatedLiabilities-44,174,0002026-06-30 118USD
SaleOfStockNumberOfSharesIssuedInTransaction41,071,4292020-08-24 3shares
CapitalizedComputerSoftwareNet41,000,0002020-12-31 6USD
ConversionOfStockSharesConverted140,343,5292014-04-23 1shares
UnrecognizedTaxBenefits40,332,0002025-12-31 120USD
NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest40,109,0002012-12-31 1USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate40,000,0002025-12-31 42USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity-38,918,0002014-12-31 3USD
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesNoncurrent38,904,0002025-12-31 28USD
ContractWithCustomerLiabilityNoncurrent38,867,0002025-12-31 14USD
DividendsCommonStock38,544,0002020-12-31 49USD
DividendsCommonStockStock38,310,0002019-09-30 10USD
PrepaidExpenseCurrent38,270,0002025-12-31 26USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-37,627,0002026-06-30 118USD
DeferredIncomeTaxLiabilitiesNet37,542,0002026-06-30 60USD
PaymentsForRestructuring36,338,0002026-06-30 17USD
TreasuryStockCommonShares35,700,0002026-06-30 26shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant35,009,8912024-12-31 13shares
PaymentsOfDebtExtinguishmentCosts33,489,0002022-12-31 14USD
DeferredTaxLiabilities32,740,0002025-12-31 10USD
AociLossCashFlowHedgeCumulativeGainLossAfterTax-32,188,0002020-03-31 8USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths31,011,0002025-12-31 14USD
AmortizationOfIntangibleAssets31,000,0002025-12-31 42USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo30,640,0002025-12-31 14USD
EquityMethodInvestmentSummarizedFinancialInformationIncomeLossFromContinuingOperationsBeforeExtraordinaryItems30,085,0002014-06-30 6USD
LitigationReserveCurrent30,012,0002015-12-31 16USD
OperatingLeaseExpense30,000,0002018-12-31 1USD
PaymentsToAcquireBusinessesGross30,000,0002014-09-30 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree29,894,0002025-12-31 14USD
FairValueNetAssetLiability-29,179,0002014-06-30 4USD
DebtIssuanceCosts29,000,0002016-03-31 7USD
LeaseAndRentalExpense29,000,0002019-12-31 24USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour28,997,0002025-12-31 14USD
AmortizationOfAcquisitionCosts28,753,0002024-09-30 131USD
ProfitLoss-28,147,0002026-06-30 232USD
AdjustmentForAmortization28,110,0002020-09-30 79USD
NetIncomeLossAvailableToCommonStockholdersBasic-28,035,0002026-06-30 211USD
CostOfGoodsAndServicesSoldDepreciationAndAmortization27,846,0002020-09-30 94USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest-27,702,0002026-06-30 189USD
ComprehensiveIncomeNetOfTax-27,590,0002026-06-30 168USD
OperatingLeasesFutureMinimumPaymentsDueCurrent27,171,0002018-12-31 7USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet27,129,0002014-12-31 3USD
PaymentsOfMergerRelatedCostsFinancingActivities27,000,0002014-12-31 2USD
RedemptionPremium27,000,0002014-04-30 3USD
TaxCutsAndJobsActOf2017IncompleteAccountingTransitionTaxForAccumulatedForeignEarningsProvisionalIncomeTaxExpense27,000,0002018-12-31 3USD
TaxCutsAndJobsActOf2017MeasurementPeriodAdjustmentIncomeTaxExpenseBenefit-27,000,0002018-12-31 1USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest-26,979,0002026-06-30 228USD
BusinessCombinationContingentConsiderationLiability26,900,0002014-06-30 4USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic-26,867,0002026-06-30 54USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersDiluted-26,867,0002026-06-30 76USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-26,681,0002026-06-30 168USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive26,584,0002025-12-31 14USD
TreasuryStockShares26,199,0002023-03-31 74shares
GainLossOnSaleOfBusiness25,850,0002012-12-31 1USD
DefinedBenefitPlanBenefitObligationIncreaseDecreaseForRemeasurementDueToSettlement25,000,0002021-09-30 2USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities25,000,0002016-09-30 1USD
ProceedsFromSaleAndMaturityOfMarketableSecurities24,874,0002021-12-31 28USD
DeferredTaxAssetsLiabilitiesNetNoncurrent24,322,0002018-12-31 30USD
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss24,070,0002014-06-30 6USD
UnamortizedDebtIssuanceExpense24,000,0002014-09-30 3USD
DeferredTaxLiabilitiesUndistributedForeignEarnings22,588,0002025-12-31 20USD
IncreaseDecreaseInOtherOperatingAssets22,492,0002026-06-30 118USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures22,398,0002026-06-30 72USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits22,393,0002025-12-31 28USD
RestructuringReserve22,177,0002026-06-30 31USD
ProceedsFromIssuanceOrSaleOfEquity22,000,0002017-09-30 9USD
ValueAddedTaxReceivableCurrent21,766,0002025-12-31 28USD
AllowanceForDoubtfulAccountsReceivable21,116,0002026-06-30 57USD
AllowanceForDoubtfulAccountsReceivableCurrent21,116,0002026-06-30 56USD
RestrictedCashCurrent21,027,0002026-06-30 40USD
SponsorFees21,000,0002014-12-31 4USD
ContractWithCustomerAssetNetNoncurrent20,489,0002024-09-30 14USD
EquityMethodInvestments20,000,0002025-12-31 57USD
TaxCutsAndJobsActOf2017IncomeTaxExpenseBenefit20,000,0002018-12-31 1USD
AmortizationOfFinancingCostsAndDiscounts19,932,0002026-06-30 50USD
DeferredTaxAssetsDeferredIncome19,509,0002025-12-31 28USD
InterestPaid19,000,0002015-04-30 6USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease19,000,0002025-12-31 40USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears18,350,0002018-12-31 7USD
DefinedContributionPlanCostRecognized18,000,0002014-12-31 3USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets17,920,0002026-06-30 118USD
AdvertisingBarterTransactionsAdvertisingBarterCosts17,000,0002014-12-31 3USD
OperatingLeasePayments16,928,0002025-12-31 30USD
OperatingLeaseCost16,092,0002025-12-31 18USD
ContractWithCustomerLiabilityRevenueRecognized16,000,0002026-06-30 34USD
DefinedBenefitPlanExpectedReturnOnPlanAssets15,838,0002015-09-30 8USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment15,597,0002014-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths15,545,0002025-12-31 13USD
OperatingLeaseLiabilityCurrent15,248,0002025-12-31 30USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetPriorServiceCostCreditAfterTax15,234,0002014-12-31 2USD
MinorityInterest15,179,0002026-06-30 104USD
DeferredFinanceCostsNoncurrentNet15,000,0002019-09-30 20USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear14,965,0002022-03-31 10USD
IncomeTaxesPaidNet14,906,0002025-12-31 42USD
DefinedBenefitPlanInterestCost14,323,0002015-09-30 8USD
DividendsPreferredStock14,257,0002023-12-31 56USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo14,237,0002025-12-31 17USD
OtherReceivables14,019,0002025-12-31 28USD
GoodwillForeignCurrencyTranslationGainLoss-13,598,0002021-12-31 17USD
OperatingLeasesFutureMinimumPaymentsDueThereafter13,429,0002018-12-31 7USD
OtherNonoperatingIncomeExpense13,162,0002026-06-30 168USD
AllocatedShareBasedCompensationExpense13,000,0002026-06-30 111USD
BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual13,000,0002015-12-31 3USD
EffectiveIncomeTaxRateReconciliationGiltiAmount12,929,0002025-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive12,446,0002025-12-31 11USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears12,438,0002018-12-31 7USD
CapitalLeaseObligations12,368,0002018-12-31 33USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationTax12,152,0002015-09-30 1USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-12,105,0002024-12-31 41USD
DeferredTaxLiabilitiesLeasingArrangements12,033,0002025-12-31 12USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation12,000,0002019-06-30 2USD
AmortizationOfFinancingCosts11,984,0002021-12-31 68USD
RestructuringCharges11,707,0002026-06-30 119USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour11,557,0002025-12-31 17USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount11,497,0002025-12-31 17USD
TemporaryEquityAccretionOfDividends-11,381,0002014-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree11,354,0002025-12-31 17USD
RedeemableNoncontrollingInterestEquityCarryingAmount11,275,0002026-06-30 46USD
CurrentIncomeTaxExpenseBenefit11,122,0002025-12-31 42USD
IncomeTaxReconciliationTaxCreditsResearch10,794,0002025-12-31 41USD
DeferredTaxLiabilitiesInvestments10,632,0002025-12-31 14USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue10,386,0002026-06-30 132USD
DeferredTaxLiabilitiesFinancingArrangements10,346,0002025-12-31 12USD
LettersOfCreditOutstandingAmount10,000,0002020-12-31 52USD
RestructuringReserveAccrualAdjustment1-10,000,0002024-12-31 3USD
CashFlowHedgesDerivativeInstrumentsAtFairValueNet-9,876,0002014-12-31 2USD
RestructuringSettlementAndImpairmentProvisions-9,791,0002024-09-30 13USD
GoodwillAcquiredDuringPeriod9,436,0002023-12-31 19USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears9,029,0002018-12-31 7USD
AdvertisingExpense9,000,0002025-12-31 42USD
RestructuringAndRelatedCostExpectedCost9,000,0002014-06-30 2USD
ValueAddedTaxReceivable9,000,0002021-09-30 24USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost8,952,0002024-12-31 35USD
NetCashProvidedByUsedInInvestingActivities-8,250,0002025-03-31 65USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued8,000,0002025-12-31 25USD
PaymentsOfDebtIssuanceCosts7,743,0002026-06-30 39USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-7,591,0002020-01-01 1USD
CurrentForeignTaxExpenseBenefit7,588,0002025-12-31 43USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions7,389,0002025-12-31 28USD
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease7,000,0002023-09-30 13USD
PaymentsForFees7,000,0002014-06-30 2USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue17,000,0002014-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxLiabilities7,000,0002024-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive6,999,0002025-12-31 11USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax6,993,0002018-09-30 32USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax-6,842,0002018-12-31 74USD
PaymentsForRepurchaseOfEquity6,842,0002019-03-31 2USD
DeferredTaxLiabilitiesParentsBasisInDiscontinuedOperation6,794,0002018-12-31 10USD
EffectOfExchangeRateOnCashAndCashEquivalents6,747,0002018-12-31 51USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals6,413,0002025-12-31 28USD
IncreaseDecreaseInDeferredIncomeTaxes-6,232,0002014-09-30 6USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears6,149,0002018-12-31 7USD
DebtInstrumentPeriodicPayment6,000,0002014-06-30 2USD
DefinedBenefitPlanExpectedAmortizationNextFiscalYear6,000,0002017-12-31 3USD
DefinedBenefitPlanSpecialTerminationBenefits6,000,0002014-12-31 2USD
InterestPaidCapitalized5,871,0002025-12-31 42USD
ProceedsFromRepurchaseOfEquity-5,738,0002019-09-30 47USD
UnbilledContractsReceivable5,698,0002026-06-30 35USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear5,620,0002015-09-30 5USD
DefinedBenefitPlanAmortizationOfGainsLosses-5,284,0002015-09-30 9USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax5,257,0002022-12-31 60USD
ProvisionForDoubtfulAccounts5,209,0002026-06-30 118USD
IncomeTaxPaidFederalAfterRefundReceived5,200,0002025-12-31 1USD
StockIssuedDuringPeriodValueShareBasedCompensation-5,104,0002026-06-30 122USD
IncomeTaxPaidStateAndLocalAfterRefundReceived5,029,0002025-12-31 1USD
DefinedBenefitPlanAmountToBeAmortizedFromAccumulatedOtherComprehensiveIncomeLossNextFiscalYear5,000,0002016-12-31 3USD
DefinedBenefitPlanExpectedFutureEmployerContributionsRemainderOfFiscalYear5,000,0002026-06-30 12USD
ProceedsFromStockOptionsExercised5,000,0002019-06-30 3USD
RestructuringReserveSettledWithoutCash24,881,0002021-09-30 3USD
FinanceLeaseRightOfUseAssetAccumulatedAmortization4,760,0002022-12-31 6USD
FinanceLeaseRightOfUseAssetBeforeAccumulatedAmortization4,760,0002022-12-31 6USD
IncomeTaxReconciliationTaxContingencies-4,674,0002025-12-31 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree4,500,0002025-12-31 19USD
DeferredIncomeTaxAssetsNet4,473,0002026-06-30 60USD
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense4,456,0002017-12-31 48USD
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss-4,456,0002017-12-31 48USD
CommonStockValue4,393,0002026-06-30 104USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations4,385,0002025-09-30 16USD
RestructuringReserveAccrualAdjustment4,360,0002014-06-30 3USD
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations4,353,0002026-06-30 52USD
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax-4,265,0002015-09-30 2USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability4,220,0002025-12-31 28USD
IncreaseDecreaseInPensionAndPostretirementObligations-4,200,0002014-12-31 6USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax4,182,0002025-12-31 162USD
OtherRestructuringCosts4,000,0002025-12-31 18USD
PensionContributions4,000,0002026-06-30 11USD
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssets3,943,0002014-12-31 3USD
LeaseCost3,836,0002019-06-30 3USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent3,711,0002014-09-30 10USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax-3,677,0002018-12-31 74USD
DeferredIncomeTaxExpenseBenefit3,641,0002026-06-30 112USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentFromAOCIRealizedUponSaleOrLiquidationNetOfTax3,621,0002025-12-31 50USD
NetCashProvidedByUsedInDiscontinuedOperations3,568,0002026-06-30 116USD
DeferredFederalIncomeTaxExpenseBenefit3,405,0002025-12-31 42USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment3,388,0002025-12-31 28USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable3,344,0002014-12-31 3USD
DeferredIncomeTaxesAndOtherAssetsNoncurrent3,234,0002014-12-31 2USD
UnrealizedGainLossOnInvestments3,234,0002024-12-31 26USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations3,227,0002025-12-31 42USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax-3,165,0002018-12-31 74USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions3,128,0002025-12-31 42USD
OtherOperatingActivitiesCashFlowStatement3,112,0002026-06-30 118USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions3,091,0002025-12-31 18USD
DefinedBenefitPlanContributionsByEmployer3,000,0002021-09-30 1USD
ExtinguishmentOfDebtAmount3,000,0002014-03-31 3USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense3,000,0002015-12-31 5USD
NonoperatingGainsLosses3,000,0002023-03-31 1USD
ContractWithCustomerAssetNetCurrent3,000,0002026-06-30 14USD
CurrentStateAndLocalTaxExpenseBenefit2,995,0002025-12-31 42USD
GainsLossesOnExtinguishmentOfDebt-2,958,0002026-06-30 155USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders2,760,0002020-12-31 30USD
DefinedBenefitPlanNetPeriodicBenefitCost2,694,0002015-09-30 8USD
DeferredForeignIncomeTaxExpenseBenefit2,682,0002025-12-31 42USD
PaymentsOfDividendsMinorityInterest-2,664,0002015-12-31 6USD
BusinessCombinationAcquisitionRelatedCosts-2,576,0002024-09-30 121USD
InterestOnConvertibleDebtNetOfTax2,526,0002025-09-30 9USD
StockIssuedDuringPeriodSharesNewIssues2,495,6102019-06-30 13shares
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements2,410,0002026-03-31 113shares
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax-2,362,0002017-12-31 48USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod2,298,4782014-03-20 2shares
IncomeTaxReceivable2,256,0002014-12-31 2USD
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilities2,237,0002014-12-31 3USD
IncreaseDecreaseInDividendsReceivable2,205,0002014-09-30 1USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-2,154,0002026-06-30 51USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossNetOfTax-2,024,0002026-06-30 168USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount2,000,0002024-12-31 144shares
EmbeddedDerivativeFairValueOfEmbeddedDerivativeNet2,000,0002014-03-31 2USD
EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet2,000,0002014-12-31 1USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions2,000,0002021-12-31 8USD
PaymentsOfDebtRestructuringCosts2,000,0002021-12-31 34USD
ProceedsFromPaymentsForOtherFinancingActivities2,000,0002026-06-30 112USD
AllowanceForDoubtfulAccountsReceivableWriteOffs1,973,0002026-06-30 30USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes1,859,0002025-12-31 42USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear1,856,0002019-09-30 3USD
DeferredTaxAssetsOther1,751,0002025-12-31 24USD
MinorityInterestDecreaseFromRedemptions-1,736,0002012-12-31 1USD
DisposalGroupIncludingDiscontinuedOperationOtherAssets1,695,0002014-12-31 3USD
IncreaseDecreaseInRestrictedCash-1,653,0002014-03-31 2USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax1,606,0002014-09-30 10USD
DisposalGroupIncludingDiscontinuedOperationDeferredRevenue1,519,0002014-12-31 3USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax-1,474,0002018-12-31 77USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions1,444,0002025-12-31 42USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax1,393,0002026-06-30 94USD
DerivativeAssetsLiabilitiesAtFairValueNet-1,381,0002025-12-31 10USD
DisposalGroupIncludingDiscontinuedOperationOtherExpense1,317,0002016-03-31 22USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax-1,316,0002026-06-30 96USD

What to be careful about

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