Stock Scorer

Sally Beauty Holdings, Inc. (SBH)

Every figure this model derived for SBH, 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 127,131,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 173,100,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,311,202,000 AssetsCurrent 2026-06-30
current liabilities 553,888,000 LiabilitiesCurrent 2026-06-30
equity 871,474,000 StockholdersEquity 2026-06-30
interest expense 57,425,000 InterestPaidNet 2026-06-30
ocf 368,340,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 3,729,116,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 22,545,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin11.7
current ratio2.41
current ratio reported2.37
deferred revenue growth-14.11
dilution pct-2.91
ebit cagr-1.9
ebit yoy-4.82
ev ebit6.84
ev owner earnings9.83
ev sales0.58
fcf margin6.47
growth cv4.04
interest cover5.47
net debt ebitda1.55
operating margin8.43
owner earnings margin5.86
revenue growth1.08
revenue growth per share4.11
roic16.4
rule of 409.5
sbc pct revenue0.6

Everything else this filing tags

400 more elements from SBH'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
SalesRevenueGoodsNet2,966,568,0002018-06-30 164USD
Assets2,883,144,0002026-06-30 145USD
LiabilitiesAndStockholdersEquity2,883,144,0002026-06-30 130USD
Liabilities2,011,670,0002026-06-30 130USD
DebtInstrumentFaceAmount1,850,000,0002006-11-30 2USD
DebtAndCapitalLeaseObligations1,797,077,0002020-09-30 72USD
RepaymentsOfLongTermDebt1,625,595,0002024-09-30 126USD
ProceedsFromIssuanceOfLongTermDebt1,541,458,0002024-09-30 115USD
CostOfGoodsSold1,500,247,0002018-06-30 108USD
GrossProfit1,449,280,0002026-06-30 292USD
CostOfGoodsAndServicesSold1,332,760,0002026-06-30 104USD
PropertyPlantAndEquipmentGross1,221,880,0002025-09-30 30USD
SellingGeneralAndAdministrativeExpense1,215,019,0002026-06-30 212USD
StockRepurchaseProgramAuthorizedAmount11,000,000,0002023-09-30 3USD
InventoryNet996,001,0002026-06-30 130USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment984,490,0002026-06-30 130USD
RetainedEarningsAccumulatedDeficit979,960,0002026-06-30 130USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingAfterYearFive950,000,0002017-06-30 11USD
LesseeOperatingLeaseLiabilityPaymentsDue884,053,0002025-09-30 9USD
DebtInstrumentCarryingAmount875,000,0002025-09-30 32USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities865,974,0002025-09-30 34USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFive850,000,0002017-06-30 4USD
LongTermDebtFairValue827,538,0002026-06-30 66USD
LongTermDebt815,000,0002026-06-30 91USD
LongTermDebtAndCapitalLeaseObligations803,567,0002026-06-30 130USD
OperatingLeaseLiability696,992,0002025-09-30 9USD
OperatingLeaseRightOfUseAsset652,279,0002026-06-30 50USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive600,000,0002025-09-30 19USD
IntangibleAssetsNetIncludingGoodwill598,321,0002020-09-30 66USD
OperatingLeaseLiabilityNoncurrent546,098,0002026-06-30 50USD
OperatingLeasesFutureMinimumPaymentsDue543,688,0002019-09-30 13USD
Goodwill538,429,0002026-06-30 145USD
CommonStockSharesAuthorized500,000,0002026-06-30 130shares
NotionalAmountOfInterestRateDerivativeInstrumentsNotDesignatedAsHedgingInstruments500,000,0002006-11-30 2USD
CashAndCashEquivalentsPeriodIncreaseDecrease442,656,0002020-09-30 70USD
LineOfCreditFacilityRemainingBorrowingCapacity417,800,0002018-06-30 2USD
NotionalAmountOfInterestRateCashFlowHedgeDerivatives300,000,0002008-09-30 9USD
UndistributedEarningsOfForeignSubsidiaries286,800,0002017-09-30 10USD
PropertyPlantAndEquipmentNet279,220,0002026-06-30 139USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest-261,089,0002011-06-30 12USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive259,000,0002025-09-30 9USD
NetIncomeLossAvailableToCommonStockholdersBasic258,047,0002018-09-30 158USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive253,220,0002025-09-30 9USD
LeaseCost250,622,0002025-09-30 17USD
OperatingLeasesRentExpenseNet250,400,0002019-09-30 27USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic246,100,0002025-09-30 45USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability234,987,0002025-09-30 15USD
OperatingIncomeLoss234,261,0002026-06-30 212USD
AccountsPayableCurrent223,860,0002026-06-30 130USD
ProfitLoss215,076,0002017-09-30 22USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest191,783,0002026-06-30 70USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount187,061,0002025-09-30 9USD
OperatingLeasePaymentsUse183,795,0002025-09-30 15USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths181,034,0002025-09-30 6USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest178,400,0002011-06-30 7USD
OperatingLeasesFutureMinimumPaymentsDueCurrent174,578,0002019-09-30 13USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations173,100,0002026-06-30 124USD
AccruedLiabilitiesCurrent163,992,0002026-06-30 130USD
OperatingLeaseLiabilityCurrent161,743,0002026-06-30 50USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo160,471,0002025-09-30 9USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations159,494,0002017-03-31 52USD
NetCashProvidedByUsedInContinuingOperations155,336,0002014-03-31 25USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-147,392,0002017-03-31 52USD
NetIncomeLoss142,334,0002026-06-30 179USD
NetCashProvidedByUsedInFinancingActivities-138,584,0002026-06-30 94USD
ComprehensiveIncomeNetOfTax137,755,0002026-06-30 195USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears136,900,0002019-09-30 13USD
IncomeTaxExpenseBenefitContinuingOperations127,879,0002012-09-30 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree127,376,0002025-09-30 9USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue125,861,0002011-06-30 2USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-109,427,0002026-06-30 131USD
PaymentsToAcquireProductiveAssets102,145,0002025-09-30 61USD
WeightedAverageNumberOfDilutedSharesOutstanding99,402,0002026-06-30 212shares
Depreciation99,200,0002017-09-30 21USD
InterestIncomeExpenseNet-98,793,0002020-09-30 35USD
WeightedAverageNumberOfSharesOutstandingBasic96,537,0002026-06-30 212shares
OperatingLeasesFutureMinimumPaymentsDueInThreeYears95,918,0002019-09-30 13USD
CommonStockSharesIssued94,092,0002026-06-30 131shares
CommonStockSharesOutstanding94,092,0002026-06-30 133shares
DeferredIncomeTaxLiabilities94,021,0002025-09-30 16USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour93,841,0002025-09-30 9USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments92,539,0002021-12-31 142USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment89,933,0002025-09-30 30USD
OperatingLossCarryforwards89,800,0002025-09-30 30USD
DeferredIncomeTaxLiabilitiesNet87,213,0002026-06-30 50USD
DeferredTaxLiabilitiesNoncurrent84,427,0002020-03-31 80USD
NetCashProvidedByUsedInInvestingActivities-84,257,0002026-06-30 94USD
CurrentIncomeTaxExpenseBenefit77,472,0002025-09-30 45USD
FiniteLivedIntangibleAssetsFutureAmortizationExpense76,820,0002012-06-30 5USD
DepreciationDepletionAndAmortization75,135,0002026-06-30 180USD
PaymentsForRepurchaseOfCommonStock71,937,0002026-06-30 111USD
NontradeReceivables69,499,0002026-06-30 126USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue168,704,0002011-06-30 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive68,111,0002025-09-30 9USD
IntangibleAssetsGrossExcludingGoodwill67,704,0002025-09-30 14USD
AdvertisingExpense65,900,0002025-09-30 45USD
DeferredTaxAssetsGross64,227,0002025-09-30 30USD
EmployeeRelatedLiabilitiesCurrent63,186,0002026-06-30 60USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears61,944,0002019-09-30 13USD
StockRepurchasedDuringPeriodValue60,391,0002024-09-30 19USD
RepaymentsOfDebt60,000,0002026-06-30 31USD
DeferredTaxLiabilities57,225,0002025-09-30 30USD
AccountsAndOtherReceivablesNetCurrent56,429,0002020-09-30 72USD
CurrentFederalTaxExpenseBenefit56,201,0002025-09-30 45USD
ShippingHandlingAndTransportationCosts56,200,0002016-09-30 18USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill53,977,0002012-06-30 6USD
OtherAssetsNoncurrent51,254,0002026-06-30 130USD
IntangibleAssetsNetExcludingGoodwill50,760,0002026-06-30 130USD
PreferredStockSharesAuthorized50,000,0002026-06-30 126shares
IncomeTaxExpenseBenefit49,449,0002026-06-30 212USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-49,320,0002017-03-31 52USD
IncomeTaxesPaidNet48,236,0002026-06-30 146USD
OtherAssetsCurrent46,159,0002026-06-30 102USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear45,867,0002020-06-30 3USD
IndefiniteLivedTradeNames44,243,0002018-09-30 20USD
OtherAccruedLiabilitiesCurrent43,918,0002026-06-30 60USD
ProceedsFromSaleOfPropertyPlantAndEquipment43,574,0002025-09-30 73USD
DeferredTaxAssetsLiabilitiesNet-43,324,0002014-09-30 8USD
InterestIncomeExpenseNonoperatingNet-42,478,0002026-06-30 192USD
OperatingLeasesFutureMinimumPaymentsDueThereafter40,545,0002019-09-30 13USD
OperatingLossCarryforwardsValuationAllowance40,400,0002025-09-30 30USD
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability-37,700,0002018-09-30 4USD
DeferredTaxAssetsNet36,796,0002025-09-30 30USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears33,803,0002019-09-30 13USD
ForeignCurrencyTransactionGainLossRealized-33,100,0002018-09-30 9USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized29,800,0002017-09-30 10shares
OtherReceivables29,510,0002010-09-30 4USD
InterestExpense28,785,0002026-03-31 206USD
DeferredTaxAssetsLiabilitiesNetCurrent28,425,0002017-09-30 12USD
DeferredTaxAssetsNetCurrent28,425,0002017-09-30 58USD
DeferredTaxAssetsValuationAllowance27,431,0002025-09-30 30USD
FiniteLivedIntangibleAssetsGross27,260,0002025-09-30 34USD
GainLossOnDispositionOfAssets127,187,0002025-09-30 12USD
GainLossRelatedToLitigationSettlement27,000,0002011-09-30 7USD
PrepaidExpenseCurrent26,727,0002013-09-30 28USD
AccountsReceivableNetCurrent26,443,0002026-06-30 130USD
PaymentForContingentConsiderationLiabilityInvestingActivities26,141,0002016-09-30 2USD
CreditAndDebitCardReceivablesAtCarryingValue26,000,0002018-09-30 16USD
StockRepurchasedAndRetiredDuringPeriodValue25,587,0002026-06-30 78USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign24,248,0002025-09-30 30USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect23,938,0002026-06-30 69USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax23,900,0002013-06-30 18USD
FutureAmortizationExpenseAfterYearFive22,098,0002011-09-30 2USD
OtherLiabilitiesNoncurrent20,904,0002026-06-30 130USD
IncreaseDecreaseInIncomeTaxesReceivable-18,803,0002013-09-30 6USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax18,215,0002017-09-30 2USD
OtherComprehensiveIncomeLossNetOfTax18,215,0002017-09-30 2USD
LettersOfCreditOutstandingAmount17,600,0002025-09-30 30USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign17,300,0002025-09-30 45USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment17,231,0002024-09-30 2USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet16,390,0002017-06-30 6USD
PaymentsForRestructuring15,628,0002023-09-30 5USD
LossContingencyAccrualCarryingValueCurrent15,600,0002016-12-31 2USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities15,504,0002025-09-30 30USD
TaxCreditCarryforwardAmount15,500,0002025-09-30 30USD
TaxCreditCarryforwardValuationAllowance15,200,0002025-09-30 23USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease15,033,0002011-06-30 4USD
IncreaseDecreaseInOtherReceivables-14,926,0002026-06-30 146USD
GoodwillTranslationAdjustments-14,786,0002015-09-30 14USD
TenantImprovements14,700,0002025-09-30 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber14,507,0002011-06-30 2shares
DeferredRevenueCurrent14,388,0002026-06-30 60USD
CurrentStateAndLocalTaxExpenseBenefit13,987,0002025-09-30 45USD
InterestPayableCurrent13,905,0002026-06-30 60USD
DeferredTaxAssetsTaxCreditCarryforwards13,748,0002025-09-30 15USD
AccruedRentCurrent12,804,0002026-06-30 60USD
FiniteLivedIntangibleAssetsNet12,574,0002025-09-30 34USD
FutureAmortizationExpenseYearOne12,253,0002012-06-30 4USD
FutureAmortizationExpenseYearTwo11,847,0002012-06-30 4USD
IncomeTaxReconciliationRepatriationOfForeignEarnings11,700,0002018-09-30 4USD
FutureAmortizationExpenseYearThree11,318,0002012-06-30 4USD
IncreaseDecreaseInInventories10,259,0002026-06-30 146USD
LossContingencyEstimateOfPossibleLoss10,200,0002012-09-30 1USD
LossContingencySettlementAgreementConsideration110,194,0002012-09-30 1USD
FutureAmortizationExpenseYearFour10,168,0002012-06-30 4USD
DeferredIncomeTaxExpenseBenefit-9,933,0002025-09-30 77USD
FiniteLivedIntangibleAssetsAccumulatedAmortization9,687,0002026-06-30 130USD
ContractWithCustomerLiabilityCurrent9,185,0002026-06-30 88USD
UnamortizedDebtIssuanceExpense9,026,0002025-09-30 32USD
DerivativeNetLiabilityPositionAggregateFairValue8,998,0002011-06-30 1USD
UnrecognizedTaxBenefits8,579,0002025-09-30 45USD
LossContingencyDamagesAwardedValue8,500,0002013-09-30 2USD
CapitalExpendituresIncurredButNotYetPaid8,497,0002026-06-30 90USD
DeferredTaxAssetsInventory8,156,0002022-09-30 23USD
AccruedInsuranceCurrent8,092,0002026-06-30 60USD
LossContingencyLossInPeriod7,900,0002018-06-30 3USD
ContractWithCustomerLiabilityRevenueRecognized-7,743,0002026-06-30 44USD
IncreaseDecreaseInDeferredIncomeTaxes-7,657,0002026-06-30 22USD
FutureAmortizationExpenseYearFive7,638,0002011-09-30 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber7,589,0002011-06-30 1shares
DefinedContributionPlanCostRecognized7,500,0002025-09-30 45USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation7,345,0002026-06-30 37USD
CurrentForeignTaxExpenseBenefit7,284,0002025-09-30 45USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent7,044,0002017-06-30 62USD
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent7,044,0002017-06-30 56USD
ValuationAllowancesAndReservesPeriodIncreaseDecrease-6,900,0002025-09-30 4USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost6,854,0002025-09-30 30USD
DerivativeLiabilitiesCurrent6,450,0002011-09-30 2USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesBeforeTaxPortionAttributableToParent6,450,0002012-09-30 8USD
IncreaseDecreaseInOtherNoncurrentAssets6,396,0002026-06-30 63USD
DeferredFederalIncomeTaxExpenseBenefit-5,968,0002025-09-30 45USD
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsAssetAtFairValue5,957,0002017-09-30 47USD
AllocatedShareBasedCompensationExpense5,900,0002013-06-30 17USD
OtherIndefiniteLivedIntangibleAssets5,700,0002010-09-30 1USD
OtherNonrecurringExpense5,700,0002011-09-30 2USD
PaymentsToAcquireBusinessesGross5,700,0002020-09-30 1USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions5,405,0002018-09-30 27shares
GoodwillAcquiredDuringPeriod5,342,0002020-09-30 14USD
IncreaseDecreaseInAccountsReceivable-5,248,0002026-06-30 146USD
OciBeforeReclassificationsNetOfTaxAttributableToParent-5,011,0002026-06-30 1USD
StockRepurchasedDuringPeriodShares4,981,0002025-09-30 27shares
IncomeTaxesReceivable4,931,0002013-09-30 9USD
DebtInstrumentUnamortizedPremium4,800,0002017-06-30 14USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-4,592,0002026-06-30 146USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-4,579,0002026-06-30 227USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue4,572,0002026-06-30 87USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-4,378,0002026-06-30 133USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions4,309,0002018-09-30 27shares
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-4,277,0002010-09-30 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive4,135,0002025-09-30 12USD
DeferredTaxLiabilitiesDeferredExpenseCapitalizedInventoryCosts4,088,0002025-09-30 7USD
LongTermDebtAndCapitalLeaseObligationsCurrent4,000,0002026-06-30 130USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths4,000,0002025-09-30 17USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour4,000,0002025-09-30 9USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree4,000,0002025-09-30 11USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo4,000,0002025-09-30 15USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease3,997,0002011-06-30 7USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-3,976,0002026-06-30 146USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent3,947,0002012-09-30 24USD
UnrealizedGainLossOnInterestRateCashFlowHedgesPretaxAccumulatedOtherComprehensiveIncomeLoss3,947,0002012-09-30 20USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense3,882,0002025-09-30 109USD
DeferredTaxAssetsOther3,873,0002025-09-30 30USD
NotionalAmountOfForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments3,600,0002012-06-30 5USD
FutureAmortizationExpenseRemainderOfFiscalYear3,430,0002012-06-30 3USD
IncomeTaxesPaid3,300,0002023-09-30 3USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax3,189,0002018-09-30 8USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod3,009,0002011-06-30 2shares
AccruedIncomeTaxesNoncurrent3,000,0002019-09-30 8USD
TreasuryStockValue2,961,0002015-09-30 30USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements2,865,0002026-06-30 197shares
IncreaseDecreaseInPrepaidExpense-2,855,0002013-09-30 32USD
StockIssuedDuringPeriodValueStockOptionsExercised2,792,0002020-09-30 58USD
RestructuringReserveSettledWithoutCash22,782,0002023-09-30 3USD
GainLossOnForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments2,731,0002015-09-30 48USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths2,607,0002025-09-30 14USD
AllowanceForDoubtfulAccountsReceivable2,532,0002013-03-31 4USD
ProceedsFromRepaymentsOfBankOverdrafts2,516,0002011-03-31 9USD
DeferredTaxAssetsDerivativeInstruments2,503,0002011-09-30 3USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxEffectPeriodIncreaseDecrease-2,500,0002011-06-30 7USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesTaxPortionAttributableToParent2,500,0002012-09-30 20USD
NotionalAmountOfForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments2,400,0002011-06-30 1EUR
UnrealizedGainLossOnDerivatives2,400,0002010-06-30 2USD
GoodwillForeignCurrencyTranslationGainLoss-2,200,0002026-06-30 43USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-2,122,0002025-09-30 45USD
IncreaseDecreaseInOtherCurrentAssets-2,086,0002026-06-30 114USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo1,996,0002025-09-30 14USD
AmortizationOfIntangibleAssets1,956,0002026-06-30 176USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities-1,914,0002017-09-30 68USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities-1,914,0002017-09-30 68USD
DeferredForeignIncomeTaxExpenseBenefit-1,843,0002025-09-30 45USD
AccrualForTaxesOtherThanIncomeTaxesCurrent1,785,0002024-09-30 46USD
AssetsNeededForImmediateSettlementAggregateFairValue1,700,0002012-03-31 4USD
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet1,700,0002012-03-31 4USD
InterestRateCashFlowHedgeLiabilityAtFairValue1,700,0002012-03-31 5USD
CashFlowHedgeDerivativeInstrumentLiabilitiesAtFairValue1,678,0002012-03-31 10USD
FinanceLeaseRightOfUseAsset1,553,0002024-09-30 13USD
AmortizationOfFinancingCosts1,437,0002026-06-30 146USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree1,433,0002025-09-30 14USD
IndefinitelivedIntangibleAssetsAcquired1,400,0002020-06-30 4USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount1,249,0002026-06-30 178shares
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour1,224,0002025-09-30 14USD
IncreaseDecreaseInOtherOperatingAssets1,195,0002019-06-30 83USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive1,179,0002025-09-30 14USD
DerivativeAssets1,120,0002019-06-30 14USD
ForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstrumentsAssetAtFairValue1,100,0002011-09-30 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost1,100,0002016-12-31 33USD
StockIssuedDuringPeriodSharesStockOptionsExercised1,094,0002011-06-30 1shares
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet-1,051,0002016-09-30 31USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-1,027,0002012-03-31 10USD
StockholdersEquityOther-1,002,0002008-09-30 1USD
GoodwillPurchaseAccountingAdjustments959,0002025-09-30 10USD
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition946,0002011-09-30 6USD
CommonStockValue941,0002026-06-30 130USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued900,0002025-09-30 30USD
AllowanceForDoubtfulAccountsReceivableCurrent800,0002025-09-30 64USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax740,0002018-09-30 8USD
LiabilitiesFairValueDisclosure716,0002026-06-30 2USD
DeferredTaxAssetsHedgingTransactions700,0002012-03-31 10USD
IndefiniteLivedIntangibleAssetsForeignCurrencyTranslationGainLoss-700,0002019-06-30 2USD
OperatingLeasesRentExpenseContingentRentals700,0002011-09-30 3USD
ProceedsFromStockOptionsExercised698,0002026-06-30 106USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations-682,0002026-06-30 69USD
CapitalLeaseObligations679,0002021-09-30 49USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions669,0002025-09-30 30USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles600,0002021-09-30 3USD
ForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstrumentsAtFairValueNet600,0002011-09-30 1USD
AssetImpairmentCharges600,0002023-09-30 3USD
OtherComprehensiveIncomeLossTaxPortionAttributableToParent1-578,0002014-09-30 15USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities566,0002025-09-30 12USD
FiniteLivedIntangibleAssetsForeignCurrencyTranslationGainLoss500,0002025-06-30 9USD
GainsLossesOnExtinguishmentOfDebt-441,0002026-06-30 104USD
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent-432,0002026-06-30 1USD
StockIssuedDuringPeriodValueShareBasedCompensation420,0002026-06-30 138USD
ImpairmentOfLongLivedAssetsToBeDisposedOf418,0002026-06-30 25USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearTwo393,0002013-06-30 1USD
GoodwillTranslationAndPurchaseAccountingAdjustments371,0002025-09-30 3USD
TemporaryEquityRedemptionValue362,0002011-06-30 11USD
AccruedIncomeTaxesCurrent293,0002026-06-30 129USD
GainLossOnSalesOfAssetsAndAssetImpairmentCharges-290,0002021-09-30 15USD
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations-285,0002017-03-31 52USD
ProceedsFromIssuanceOrSaleOfEquity278,0002026-03-31 38USD
AssetsFairValueDisclosure221,0002026-06-30 2USD
EffectOfExchangeRateOnCashAndCashEquivalents-219,0002020-09-30 43USD
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsLiabilityAtFairValue207,0002017-09-30 52USD
OtherComprehensiveIncomeForeignCurrencyTranslationAdjustmentTaxPortionAttributableToParent201,0002012-09-30 5USD
ForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstrumentsLiabilityAtFairValue200,0002013-03-31 6USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions169,0002025-09-30 24USD
FinanceLeaseLiabilityPaymentsDueYearFive160,0002020-09-30 3USD
FinanceLeaseLiabilityPaymentsDueYearFour158,0002021-09-30 4USD
InvestmentIncomeInterest150,0002012-09-30 13USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod146,0002011-06-30 1shares
FinanceLeaseLiabilityPaymentsDueYearTwo144,0002023-09-30 6USD
FinanceLeaseLiabilityPaymentsDue137,0002024-09-30 8USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths137,0002024-09-30 5USD
FinanceLeaseLiabilityPaymentsDueYearThree134,0002022-09-30 5USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit132,0002025-09-30 1USD
FinanceLeaseLiability127,0002024-09-30 12USD
FinanceLeaseLiabilityCurrent127,0002024-09-30 13USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive127,0002020-06-30 1USD
FinanceLeasePrincipalPayments124,0002025-09-30 15USD
DerivativeLiabilities121,0002019-06-30 7USD
TreasuryStockShares121,0002016-09-30 33shares
IncreaseDecreaseInOtherOperatingLiabilities-120,0002026-06-30 146USD
FinanceLeaseLiabilityNoncurrent119,0002023-09-30 10USD
WriteOffOfDeferredDebtIssuanceCost100,0002020-06-30 6USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations89,0002025-09-30 30USD
RestructuringReserve86,0002023-09-30 8USD
TreasuryStockValueAcquiredCostMethod70,0002010-09-30 5USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear45,0002020-06-30 3USD
GainLossOnInterestRateDerivativeInstrumentsNotDesignatedAsHedgingInstruments-24,0002010-09-30 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths23,0002015-03-31 2USD
GainLossOnSaleOfPropertyPlantEquipment-11,0002026-03-31 75USD
FinanceLeaseLiabilityUndiscountedExcessAmount10,0002024-09-30 5USD
FinanceLeaseInterestPaymentOnLiability9,0002025-09-30 15USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation9,0002026-03-31 21USD
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability3,0002022-09-30 9USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions2,0002025-09-30 27USD
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1242018-09-30 27USD/shares
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1232018-09-30 27USD/shares
FiniteLivedIntangibleAssetsUsefulLifeMaximum122011-09-30 1Y
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice112011-06-30 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice92011-06-30 1USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice82011-06-30 2USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice82011-06-30 1USD/shares
FiniteLivedIntangibleAssetsWeightedAverageUsefulLife82011-09-30 1Y
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm172011-06-30 2pure
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageRemainingContractualTerm172011-06-30 1pure
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageRemainingContractualTerm172012-06-30 4Y
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice62011-06-30 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm62011-06-30 1pure
NumberOfOperatingSegments22012-12-31 2Segment
NumberOfOperatingSegments22022-06-30 21segment
NumberOfReportableSegments22022-09-30 8segment
NumberOfReportableSegments22026-06-30 6Segment
EarningsPerShareBasic12026-06-30 292USD/shares
EarningsPerShareDiluted12026-06-30 292USD/shares
FiniteLivedIntangibleAssetsUsefulLifeMinimum12011-09-30 1Y
MinorityInterestOwnershipPercentageByParent12017-09-30 24pure
EffectiveIncomeTaxRateContinuingOperations02025-09-30 76pure
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02025-09-30 72pure
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate02025-09-30 2pure
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance-02018-09-30 7pure
OperatingLeaseWeightedAverageDiscountRatePercent02025-09-30 14pure
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes02025-09-30 66pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseRestructuringCharges-02012-09-30 3pure
EffectiveIncomeTaxRateReconciliationTaxSettlementsForeign-02025-09-30 4pure
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential02025-09-30 64pure
EffectiveIncomeTaxRateReconciliationRepatriationOfForeignEarnings02023-09-30 7pure
CommonStockParOrStatedValuePerShare02026-06-30 130USD/shares
PreferredStockParOrStatedValuePerShare02026-06-30 126USD/shares
AdditionalPaidInCapitalCommonStock02025-09-30 67USD
ContractWithCustomerAssetNetCurrent02018-12-31 2USD
DeferredTaxLiabilitiesUndistributedForeignEarnings02020-09-30 3USD
DerivativeInstrumentsGainLossRecognizedInIncomeIneffectivePortionAndAmountExcludedFromEffectivenessTestingNet02014-09-30 6USD
DerivativeNumberOfInstrumentsHeld02017-06-30 9derivative
DerivativeNumberOfInstrumentsHeld02026-03-31 14Instrument
DerivativeNumberOfInstrumentsHeld02026-06-30 29instrument
DerivativeNumberOfInstrumentsHeld02013-06-30 2item
EffectiveIncomeTaxRateReconciliationOtherAdjustments02025-09-30 61pure
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent02025-09-30 18pure
EffectOnFutureCashFlowsAmount02020-12-31 2USD
FinanceLeaseWeightedAverageDiscountRatePercent02025-09-30 14pure
GoodwillImpairmentLoss02026-03-31 100USD
ImpairmentOfIntangibleAssetsExcludingGoodwill02024-03-31 57USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill02026-01-31 40USD
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet02015-06-30 39USD
LossContingencyAccrualAtCarryingValue02020-09-30 12USD
NumberOfBusinessesAcquired02019-09-30 3Business
PaymentsOfDebtIssuanceCosts02026-06-30 81USD
PaymentsToAcquireBusinessesNetOfCashAcquired02026-06-30 119USD

What to be careful about

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