Stock Scorer

Spectrum Brands Holdings, Inc. (SPB)

Every figure this model derived for SPB, 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 2026-06-28.

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 40,400,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-28
cash 258,900,000 CashAndCashEquivalentsAtCarryingValue 2026-06-28
current assets 1,499,800,000 AssetsCurrent 2026-06-28
current liabilities 621,800,000 LiabilitiesCurrent 2026-06-28
equity 1,848,700,000 StockholdersEquity 2026-06-28
interest expense 30,200,000 InterestExpenseNonoperating 2026-06-28
ocf 332,000,000 NetCashProvidedByUsedInOperatingActivities 2026-06-28
revenue 2,872,700,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-28
sbc 22,100,000 ShareBasedCompensation 2026-06-28

The ratios

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

RatioValue
cash operating margin8.24
current ratio2.41
current ratio reported2.41
dilution pct-15.09
ebit cagr53.69
ebit yoy-1.36
ev ebit18.46
ev owner earnings7.94
ev sales0.74
fcf margin10.15
growth cv4.56
interest cover3.84
net debt ebitda1.66
operating margin4.03
owner earnings margin9.38
revenue growth0.82
revenue growth per share18.75
roic4.15
rule of 404.86
sbc pct revenue0.77

Everything else this filing tags

400 more elements from SPB'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
PolicyholderFunds17,769,800,0002015-09-30 24USD
MarketableSecuritiesFixedMaturities17,514,800,0002015-09-30 24USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis17,391,500,0002015-09-30 6USD
AvailableForSaleSecurities16,337,000,0002012-09-30 2USD
AvailableForSaleSecuritiesDebtMaturitiesAmortizedCost16,040,500,0002014-03-31 8USD
AvailableForSaleSecuritiesAmortizedCost15,278,553,0002012-09-30 2USD
LongTermDebtAndCapitalLeaseObligations5,870,900,0002017-09-30 3USD
LiabilityForFuturePolicyBenefits4,096,800,0002015-09-30 24USD
Revenues3,802,100,0002019-09-30 138USD
BusinessAcquisitionsProFormaRevenue3,700,900,0002015-06-30 28USD
Assets3,577,700,0002026-06-28 126USD
LiabilitiesAndStockholdersEquity3,577,700,0002026-06-28 126USD
PaymentsToAcquireAvailableForSaleSecurities3,395,100,0002012-12-30 2USD
ProceedsFromSaleOfAvailableForSaleSecurities2,913,400,0002012-12-30 2USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures2,631,700,0002017-09-30 2USD
DirectPremiumsLifeInsuranceInForce2,596,700,0002013-09-30 3USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalAfterYearFive2,507,600,0002017-09-30 3USD
SalesRevenueGoodsNet2,358,100,0002018-06-30 119USD
ReinsuranceRecoverables2,351,900,0002015-09-30 24USD
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries2,273,900,0002017-09-30 6USD
RetainedEarningsAccumulatedDeficit2,209,200,0002026-06-28 126USD
TreasuryStockValue2,179,700,0002026-06-28 58USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFive2,154,200,0002017-09-30 3USD
RevenueFromContractWithCustomerIncludingAssessedTax2,139,200,0002026-06-28 39USD
AdditionalPaidInCapitalCommonStock1,989,800,0002026-06-28 126USD
CededPremiumsLifeInsuranceInForce1,965,400,0002013-09-30 3USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1,909,700,0002025-09-30 244USD
SupplementaryInsuranceInformationLiabilityForFuturePolicyBenefitsLossesClaimsAndLossExpenseReserves1,751,300,0002016-09-30 14USD
EquityMethodInvestmentUnderlyingEquityInNetAssets1,709,008,0002012-09-30 1USD
Liabilities1,667,200,0002026-06-28 126USD
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesCarryingAmount1,650,400,0002016-09-30 5USD
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesFairValue1,650,400,0002016-09-30 5USD
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesCost1,645,600,0002016-09-30 5USD
ProceedsFromSaleOfProductiveAssets1,520,200,0002018-03-31 45USD
ProceedsFromIssuanceOfSeniorLongTermDebt1,474,755,0002010-09-30 2USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation1,433,300,0002018-09-30 1USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice1,400,000,0002012-09-30 1USD
CostsAndExpenses1,357,100,0002018-03-31 91USD
IntangibleAssetsGrossExcludingGoodwill1,342,500,0002026-06-28 56USD
SalesRevenueNet1,321,800,0002017-09-30 48USD
CostOfRevenue1,256,900,0002026-06-28 36USD
DebtInstrumentRepurchasedFaceAmount1,174,400,0002024-06-30 1USD
DebtInstrumentRepurchaseAmount1,166,500,0002024-06-30 1USD
AccountsPayableAndOtherAccruedLiabilitiesCurrent1,115,600,0002017-09-30 8USD
AvailableforsaleSecuritiesGrossUnrealizedGain1,088,939,0002012-09-30 2USD
DeferredTaxAssetsNetNoncurrent1,033,494,0002012-09-30 2USD
StockRepurchaseProgramAuthorizedAmount11,000,000,0002023-06-17 19USD
RepaymentsOfOtherDebt994,400,0002018-03-31 62USD
CostOfGoodsSold898,600,0002018-03-31 74USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearTwo897,000,0002017-09-30 3USD
GrossProfit882,300,0002026-06-28 191USD
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentBeforeReclassificationAdjustmentsAndTax879,066,0002012-09-30 3USD
Goodwill863,900,0002026-06-28 129USD
StatutoryAccountingPracticesStatutoryCapitalAndSurplusBalance861,588,0002012-09-30 4USD
DisposalGroupIncludingDiscontinuedOperationGoodwill1841,800,0002018-09-30 1USD
SupplementaryInsuranceInformationDeferredPolicyAcquisitionCosts819,000,0002015-09-30 11USD
LineOfCreditFacilityMaximumBorrowingCapacity800,000,0002018-03-28 3USD
IntangibleAssetsNetExcludingGoodwill797,100,0002026-06-28 120USD
OperatingExpenses795,800,0002026-06-28 105USD
AssetBackedSecuritiesAtCarryingValue795,700,0002014-03-31 12USD
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue782,200,0002017-03-31 82USD
LiabilitiesFairValueDisclosure782,200,0002017-03-31 37USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization758,900,0002026-06-28 40USD
FiniteLivedIntangibleAssetsGross730,300,0002026-06-28 116USD
AccountsPayableCurrentAndNoncurrent729,100,0002017-09-30 8USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments726,000,0002014-09-30 6USD
PropertyPlantAndEquipmentGross704,700,0002023-09-30 54USD
PolicyholderBenefitsAndClaimsIncurredGross698,200,0002015-06-30 27USD
SellingGeneralAndAdministrativeExpense691,300,0002026-06-28 185USD
PremiumsNetLifeInsuranceInForce648,600,0002013-09-30 3USD
DebtAndCapitalLeaseObligations633,000,0002026-06-28 62USD
TemporaryEquityLiquidationPreference626,008,0002012-09-30 4USD
DeferredTaxAssetsValuationAllowanceNoncurrent611,139,0002012-09-30 2USD
LongTermDebtNoncurrent603,600,0002026-06-28 114USD
AccountsReceivableNetCurrent580,900,0002026-06-28 80USD
ProceedsFromIssuanceOfSecuredDebt573,200,0002018-03-31 59USD
AccountsReceivableGrossCurrent571,500,0002017-09-30 20USD
DerivativeGainLossOnDerivativeNet547,200,0002014-06-30 17USD
InventoryFinishedGoods545,600,0002013-06-30 8USD
FiniteLivedIntangibleAssetsAccumulatedAmortization545,400,0002026-06-28 116USD
SellingExpense544,700,0002023-09-30 75USD
AccountsPayableTradeCurrent535,700,0002014-09-30 4USD
NotesAndLoansReceivableGrossCurrent531,800,0002013-06-30 8USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization521,200,0002026-06-28 40USD
ForeignEarningsRepatriated500,600,0002025-09-30 8USD
InventoryNet499,600,0002026-06-28 116USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsAmortizedCost498,000,0002017-03-31 3USD
AvailableForSaleSecuritiesDebtMaturitiesAfterTenYearsAmortizedCost496,300,0002017-03-31 3USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsFairValue496,200,0002017-03-31 3USD
LongTermDebt496,100,0002025-09-30 59USD
FinancingReceivableRecordedInvestmentPastDue490,000,0002015-09-30 6USD
LoansReceivableCommercialMortgage490,000,0002015-09-30 8USD
MortgageLoansOnRealEstateCarryingAmountOfMortgages489,200,0002015-09-30 2USD
MortgageLoansOnRealEstateCommercialAndConsumerNet489,200,0002015-09-30 2USD
InvestmentOwnedAtFairValue482,200,0002015-09-30 8USD
AvailableForSaleSecuritiesDebtMaturitiesAfterTenYearsFairValue481,600,0002017-03-31 3USD
FiniteLivedIntangibleAssetsFairValueDisclosure470,000,0002012-12-17 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents468,800,0002020-06-28 32USD
DeferredTaxAssetsGross461,200,0002025-09-30 26USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionFairValue455,100,0002017-03-31 34USD
TaxAdjustmentsSettlementsAndUnusualProvisions454,600,0002020-09-30 5USD
InterestCreditedToPolicyOwnerAccounts-451,500,0002015-09-30 34USD
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax445,900,0002018-03-31 6USD
DisposalGroupNotDiscontinuedOperationLossGainOnWriteDown-445,900,0002018-03-31 6USD
InventoryFinishedGoodsNetOfReserves444,600,0002026-06-28 86USD
DeferredTaxAssetsCapitalLossCarryforwards442,200,0002018-09-30 2USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment429,600,0002023-09-30 54USD
ReinsuranceEffectOnClaimsAndBenefitsIncurredPoliciesAcquiredInPeriod428,900,0002013-03-31 12USD
PreferredStockRedemptionAmount417,339,0002012-09-30 1USD
ReinsurancePremiumsForInsuranceCompaniesByProductSegmentGrossAmount415,845,0002012-09-30 2USD
TemporaryEquityRedemptionValue411,400,0002013-09-30 1USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-401,200,0002025-09-30 84USD
PreferredStockValue400,000,0002011-08-05 1USD
PreferredStockValueOutstanding400,000,0002011-08-05 1USD
TemporaryEquityStockIssuedDuringPeriodValueNewIssues400,000,0002012-09-30 1USD
BusinessAcquisitionsProFormaNetIncomeLoss-392,700,0002015-06-30 27USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssets384,400,0002018-09-30 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffectContinuingOperations-383,400,0002024-09-30 3USD
ReinsurancePremiumsForInsuranceCompaniesByProductSegmentAmountCededToOtherCompanies369,449,0002012-09-30 2USD
AccountsPayableAndAccruedLiabilitiesCurrent360,700,0002018-03-31 46USD
AccountsPayableCurrent360,300,0002026-06-28 76USD
NoncurrentAssets351,000,0002026-06-28 30USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour350,000,0002025-09-30 13USD
DeferredTaxAssetsOperatingLossCarryforwards347,600,0002025-09-30 26USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPurchasesSalesIssuancesSettlements346,609,0002012-09-30 6USD
DeferredTaxAssetsNet342,800,0002017-09-30 30USD
ReceivablesNetCurrent337,600,0002018-03-31 48USD
AccruedLiabilitiesCurrent336,908,0002012-09-30 2USD
GeneralAndAdministrativeExpense332,400,0002023-09-30 75USD
IndefiniteLivedIntangibleAssetsAcquiredDuringPeriod330,000,0002013-03-31 2USD
ReinsuranceEffectOnClaimsAndBenefitsIncurredNetAmount324,500,0002013-03-31 12USD
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration324,200,0002022-09-30 3USD
InterestPaid323,500,0002017-09-30 21USD
CashAndCashEquivalentsPeriodIncreaseDecrease320,100,0002018-09-30 65USD
IncreaseDecreaseInDeferredPolicyAcquisitionCosts320,100,0002015-09-30 36USD
TemporaryEquityCarryingAmount307,733,0002012-04-01 8USD
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities-304,700,0002018-12-30 4USD
OilAndGasPropertyFullCostMethodGross304,300,0002015-09-30 9USD
ContractRevenueCost296,740,0002012-09-30 1USD
DeferredTaxAssetsValuationAllowance296,400,0002025-09-30 35USD
ShippingHandlingAndTransportationCosts293,800,0002017-09-30 35USD
MinorityInterestDecreaseFromRedemptions288,000,0002018-09-30 9USD
GainsLossesOnSalesOfOtherAssets286,755,0002012-09-30 6USD
ConvertiblePreferredStockNonredeemableOrRedeemableIssuerOptionValue282,713,0002012-09-30 1USD
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations282,400,0002018-09-30 3USD
OtherAssetsNoncurrent281,600,0002013-09-30 2USD
PropertyPlantAndEquipmentNet275,100,0002023-09-30 58USD
RepaymentsOfSubordinatedDebt270,431,0002012-09-30 3USD
DeferredIncomeTaxLiabilities267,500,0002025-09-30 26USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionTwelveMonthsOrLongerFairValue266,300,0002017-03-31 32USD
OilAndGasPropertyFullCostMethodNet266,200,0002015-09-30 9USD
CapitalLeasesFutureMinimumPaymentsDue264,500,0002019-09-30 8USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations262,400,0002026-06-28 96USD
MaximumPotentialFutureExposureOnCreditRiskDerivatives262,000,0002013-03-31 6USD
DeferredPolicyAcquisitionCostAmortizationExpense254,600,0002012-12-30 2USD
ContractualObligation248,500,0002015-09-30 2USD
OtherComprehensiveIncomeLossReclassificationAdjustmentForSaleOfSecuritiesIncludedInNetIncomeBeforeTax-246,500,0002013-03-31 9USD
LifeInsuranceInForceAssumed244,500,0002016-09-30 9USD
LifeInsuranceInForceNet244,500,0002016-09-30 9USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill240,400,0002019-09-30 53USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization237,700,0002026-06-28 40USD
RepaymentsOfLongTermLinesOfCredit230,416,0002011-09-30 3USD
UndistributedEarningsOfForeignSubsidiaries229,900,0002025-09-30 10USD
BusinessAcquisitionPurchasePriceAllocationNotesPayableAndLongTermDebt225,000,0002012-09-30 1USD
CostOfGoodsAndServicesSold217,800,0002018-09-30 3USD
RepaymentsOfSecuredDebt211,900,0002015-06-30 2USD
PayablesToBrokerDealersAndClearingOrganizations208,200,0002013-09-30 8USD
FinancingReceivableRecordedInvestment1To29DaysPastDue206,800,0002014-12-31 2USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsAmortizedCost201,600,0002017-03-31 3USD
CommonStockSharesAuthorized200,000,0002025-09-30 29shares
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue198,000,0002017-03-31 3USD
AccruedInvestmentIncomeReceivable192,000,0002015-09-30 24USD
ReinsuranceEffectOnClaimsAndBenefitsIncurredAmountCeded190,400,0002015-06-30 39USD
UnamortizedCostsCapitalizedLessRelatedDeferredIncomeTaxesExceedCeilingLimitationExpense190,000,0002014-12-31 5USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionLessThanTwelveMonthsFairValue188,800,0002017-03-31 34USD
UnrecognizedTaxBenefits186,300,0002025-09-30 78USD
FiniteLivedIntangibleAssetsNet184,900,0002026-06-28 116USD
RestructuringAndRelatedCostCostIncurredToDate1182,500,0002022-01-02 23USD
MarketableSecuritiesCurrent181,828,0002012-09-30 2USD
CapitalLeasesFutureMinimumPaymentsDueThereafter179,900,0002019-09-30 9USD
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths178,700,0002017-09-30 3USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation176,700,0002018-09-30 1USD
FiniteLivedIntangibleAssetsAcquired175,500,0002012-12-30 1USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-171,100,0002026-06-28 131USD
CapitalLeasesFutureMinimumPaymentsNetMinimumPayments1165,600,0002019-09-30 4USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets164,700,0002025-09-30 26USD
DefinedBenefitPlanFairValueOfPlanAssets161,500,0002025-09-30 33USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations161,200,0002026-06-28 109USD
DeferredIncomeTaxLiabilitiesNet159,100,0002026-06-28 54USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-154,600,0002025-09-30 34USD
ProceedsFromSaleOfOilAndGasPropertyAndEquipment153,400,0002015-12-31 1USD
TradingSecuritiesCurrent146,842,0002012-09-30 2USD
TradingSecuritiesEquityCurrent146,842,0002012-09-30 2USD
LiabilityForUncertainTaxPositionsNoncurrent144,100,0002026-06-28 16USD
DirectPremiumsEarnedLife142,400,0002013-03-31 12USD
DueToAffiliateCurrentAndNoncurrent140,700,0002017-09-30 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign140,300,0002025-09-30 30USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted139,351,0002012-07-01 4shares
FinanceLeaseRightOfUseAssetBeforeAccumulatedAmortization137,600,0002026-06-28 40USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect135,200,0002026-06-28 69USD
OperatingLeasesFutureMinimumPaymentsDue134,900,0002019-09-30 10USD
NetIncomeLossAvailableToCommonStockholdersBasic-132,900,0002016-06-30 50USD
IncreaseDecreaseInReceivables-131,400,0002025-09-30 31USD
CededPremiumsEarnedLife129,900,0002013-03-31 12USD
OtherAccruedLiabilitiesCurrent129,000,0002018-03-31 18USD
IncreaseDecreaseCashCollateralFromCounterparties-128,400,0002015-09-30 18USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive128,000,0002025-09-30 13USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic126,400,0002025-09-30 8USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign124,200,0002025-09-30 7USD
OtherLiabilitiesCurrent122,900,0002026-06-28 74USD
OtherReceivablesNetCurrent120,700,0002026-06-28 74USD
StockIssuedDuringPeriodSharesAcquisitions119,910,0002011-01-06 1shares
StandardizedMeasureOfDiscountedFutureNetCashFlowOfProvedOilAndGasReservesPeriodIncreaseDecrease-117,700,0002015-09-30 5USD
PaymentsForCapitalImprovements115,000,0002017-09-30 18USD
CommitmentsAndContingencies114,700,0002016-06-30 3USD
OperatingLeaseRightOfUseAsset113,300,0002026-06-28 50USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate112,500,0002025-09-30 21USD
OperatingLeaseLiabilityNoncurrent112,400,0002026-06-28 50USD
BusinessAcquisitionPurchasePriceAllocationDeferredTaxLiabilitiesNoncurrent111,800,0002012-12-30 1USD
ProceedsFromContributionsFromParent110,000,0002016-06-30 1USD
InventoryRawMaterials108,300,0002013-06-30 8USD
DelinquentAmountAtEndOfPeriodOnLoansManagedAndSecuritized106,300,0002015-09-30 1USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFour106,000,0002017-09-30 3USD
GainLossOnSaleOfOilAndGasProperty105,600,0002016-06-30 10USD
OtherAssetsMiscellaneousNoncurrent104,800,0002013-09-30 2USD
AssetImpairmentCharges104,500,0002026-06-28 54USD
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill104,000,0002026-06-28 61USD
SupplementaryInsuranceInformationBenefitsClaimsLossesAndSettlementExpense103,000,0002016-09-30 14USD
DeferredTaxLiabilities102,700,0002025-09-30 26USD
FinanceLeaseLiabilityPaymentsDue102,100,0002025-09-30 13USD
AssumedPremiumsEarned102,000,0002016-09-30 36USD
MarketableSecuritiesRealizedGainLossExcludingOtherThanTemporaryImpairments101,900,0002014-09-30 26USD
OtherLiabilities101,100,0002018-03-31 46USD
InterestPaidNet100,800,0002021-07-04 32USD
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments98,900,0002019-09-30 4USD
LongtermDebtPercentageBearingVariableInterestAmount98,900,0002019-09-30 2USD
DeferredFederalStateAndLocalTaxExpenseBenefit95,900,0002020-09-30 7USD
DebtIssuanceCosts95,700,0002012-12-30 2USD
SubordinatedDebt95,000,0002011-03-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDue94,400,0002025-09-30 13USD
ReinsurancePremiumsForInsuranceCompaniesByProductSegmentNetAmount93,575,0002012-09-30 2USD
ProceedsFromSaleAndMaturityOfTradingSecuritiesHeldforinvestment91,000,0002012-12-30 2USD
IncreaseDecreaseInReinsuranceRecoverable89,078,0002012-09-30 4USD
StatutoryAccountingPracticesStatutoryNetIncomeAmount88,437,0002012-09-30 4USD
DefinedBenefitPlanFundedStatusOfPlan-88,300,0002017-09-30 8USD
AdvertisingExpense87,700,0002025-09-30 48USD
StockRedeemedOrCalledDuringPeriodValue87,700,0002016-09-30 9USD
OperatingIncomeLoss86,500,0002026-06-28 234USD
OperatingLeaseLiability86,300,0002025-09-30 13USD
FinanceLeaseLiability85,300,0002025-09-30 33USD
DividendPaymentRestrictionsScheduleAmountsPaid84,643,0002012-09-30 1USD
NetIncomeLossAvailableToCommonStockholdersDiluted-83,900,0002014-09-30 29USD
PreferredStockConversionsInducements81,900,0002013-06-30 11USD
DefinedBenefitPlanBenefitObligation80,200,0002019-09-30 6USD
DeferredCostsAndOtherAssets76,700,0002013-06-30 6USD
FinancingReceivableAllowanceForCreditLossesWriteOffs76,600,0002015-06-30 6USD
DepreciationDepletionAndAmortization74,800,0002026-06-28 102USD
NotesReceivableGross74,533,0002012-07-01 1USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxLiabilitiesNoncurrent74,400,0002018-09-30 1USD
NotesReceivableNet73,974,0002012-07-01 1USD
CreditDerivativeMaximumExposureUndiscounted73,700,0002015-09-30 8USD
DividendsPreferredStock73,600,0002014-09-30 11USD
FinanceLeaseLiabilityNoncurrent73,600,0002025-09-30 22USD
PreferredStockDividendsAndOtherAdjustments73,600,0002014-09-30 46USD
DisposalGroupIncludingDiscontinuedOperationInventoryCurrent72,800,0002018-09-30 1USD
AccountsAndOtherReceivablesNetCurrent71,100,0002013-06-30 8USD
ProceedsFromSaleOfHeldToMaturitySecurities70,900,0002012-01-01 1USD
IncomeTaxReconciliationTaxCreditsForeign70,700,0002020-09-30 4USD
ShortTermBorrowings70,300,0002018-03-31 8USD
ProceedsFromSaleMaturityAndCollectionsOfInvestments68,000,0002020-06-28 61USD
DeferredCosts65,900,0002026-06-28 68USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest65,800,0002026-06-28 202USD
IncreaseDecreaseInFutureIncomeTaxExpenseEstimatesOnFutureCashFlowsRelatedToProvedOilAndGasReserves65,400,0002015-09-30 5USD
DeferredTaxLiabilitiesInvestmentInNoncontrolledAffiliates64,500,0002025-09-30 18USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation64,000,0002017-09-30 8USD
SupplementaryInsuranceInformationNetInvestmentIncome63,500,0002016-09-30 14USD
LeaseCost62,800,0002025-09-30 32USD
IncrementalCommonSharesAttributableToConversionOfPreferredStock62,555,0002013-06-30 11shares
EffectiveIncomeTaxRateReconciliationTaxCutsAndJobsActOf2017Amount62,100,0002021-09-30 2USD
RedeemableNoncontrollingInterestEquityCarryingAmount61,800,0002026-06-28 3USD
RepaymentsOfAnnuitiesAndInvestmentCertificates61,700,0002017-03-31 47USD
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock61,200,0002026-06-28 6USD
OtherAssets60,800,0002018-03-31 46USD
GoodwillAndIntangibleAssetImpairment60,200,0002015-09-30 5USD
OtherAssetImpairmentCharges60,200,0002015-06-30 1USD
PrepaidExpenseAndOtherAssets60,200,0002018-03-31 12USD
PremiumsEarnedNet59,800,0002015-09-30 39USD
SupplementaryInsuranceInformationPremiumRevenue59,800,0002015-09-30 11USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment58,200,0002018-09-30 1USD
PaymentsForRepurchaseOfCommonStock58,200,0002026-06-28 83USD
ReceivableForRecoveryOfImportDutiesNet57,900,0002026-06-28 1USD
ProceedsFromIssuanceOfLongTermDebt57,600,0002026-06-28 71USD
FinanceLeaseRightOfUseAsset56,700,0002025-09-30 22USD
DeferredTaxLiabilitiesGrossNoncurrent55,900,0002019-09-30 6USD
DeferredTaxLiabilitiesNoncurrent55,900,0002019-09-30 60USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions55,800,0002022-01-02 11USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter55,300,0002020-09-30 7USD
LiabilityForFuturePolicyBenefitsAndUnpaidClaimsAndClaimsAdjustmentExpense55,300,0002015-09-30 24USD
SupplementaryInsuranceInformationOtherPolicyClaimsAndBenefitsPayable55,300,0002015-09-30 11USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet55,200,0002018-09-30 1USD
TreasuryStockValueAcquiredCostMethod54,400,0002025-06-29 62USD
PaymentsToAcquireMarketableSecurities54,100,0002012-01-01 1USD
CommonStockSharesIssued53,800,0002025-09-30 37shares
DividendsPayableCurrentAndNoncurrent53,418,0002012-08-07 1USD
CommonStockSharesOutstanding53,400,0002018-09-30 22shares
InventoryWorkInProcess53,400,0002013-06-30 8USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-53,100,0002025-09-30 30USD
EmployeeRelatedLiabilitiesCurrent52,800,0002026-06-28 68USD
InterestIncomeExpenseNet-51,800,0002024-06-30 85USD
Investments50,700,0002016-06-30 32USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayableCurrent50,600,0002018-09-30 1USD
ProceedsFromSaleAndMaturityOfMarketableSecurities50,300,0002012-12-30 2USD
ProceedsFromCollectionOfOtherReceivables50,000,0002024-03-31 1USD
InventoryRawMaterialsNetOfReserves49,900,0002026-06-28 86USD
DividendsCommonStock49,600,0002025-09-30 104USD
AccruedIncomeTaxesCurrent49,400,0002026-06-28 34USD
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense49,400,0002018-06-30 2USD
AssetsFairValueDisclosure49,100,0002017-03-31 37USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue49,100,0002017-03-31 99USD
DeferredTaxAssetsValuationAllowanceCurrent48,968,0002012-09-30 2USD
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability48,000,0002019-06-14 5USD
IncomeTaxReconciliationRepatriationOfForeignEarnings48,000,0002020-09-30 6USD
GoodwillTranslationAdjustments-47,600,0002015-09-30 12USD
ReinsurancePremiumsForInsuranceCompaniesByProductSegmentAmountAssumedFromOtherCompanies47,179,0002012-09-30 2USD
ReinsurancePayable46,900,0002013-09-30 8USD
CurrentIncomeTaxExpenseBenefit46,200,0002025-09-30 30USD
PaymentsForDerivativeInstrumentInvestingActivities45,300,0002012-12-30 2USD
UnrealizedGainLossOnSecurities45,004,0002012-09-30 2USD
DeferredTaxAssetsNetCurrent44,774,0002012-09-30 2USD
GainLossOnSaleOfSecuritiesNet44,600,0002015-09-30 45USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal44,100,0002025-09-30 7USD
Depreciation44,000,0002026-06-28 176USD
PremiumsEarnedNetLife44,000,0002015-06-30 38USD
ConstructionInProgressGross43,800,0002018-03-31 10USD
OtherReceivablesGrossCurrent43,700,0002017-09-30 12USD
RestructuringAndRelatedCostIncurredCost43,600,0002018-03-31 41USD
DeferredTaxAssetsLiabilitiesNetCurrent43,000,0002014-09-30 6USD
ImpairmentOfIntangibleAssetsFinitelived43,000,0002024-06-30 45USD
SupplierFinanceProgramObligationIncrease42,500,0002025-09-30 6USD
LeaseAndRentalExpense41,800,0002017-09-30 21USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths41,000,0002026-06-28 52USD
SupplierFinanceProgramObligationDecreaseSettlement41,000,0002025-09-30 8USD
StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures40,800,0002017-09-30 2USD
PrepaidExpenseAndOtherAssetsCurrent39,700,0002026-06-28 72USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo39,200,0002026-06-28 48USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent38,800,0002018-03-31 46USD
StockIssuedDuringPeriodValueRestrictedStockAwardGross38,700,0002021-07-04 10USD
GainOrLossOnSaleOfStockInSubsidiary38,500,0002015-09-30 2USD
OilAndGasPropertyFullCostMethodDepletion38,100,0002015-09-30 9USD
EffectOfExchangeRateOnCashAndCashEquivalentsDiscontinuedOperations-37,700,0002018-09-30 3USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsDisposalGroupIncludingDiscontinuedOperations37,700,0002018-09-30 4USD
NetCashProvidedByUsedInDiscontinuedOperations-37,700,0002018-03-31 22USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-37,700,0002025-09-30 84USD
OperatingLeasesFutureMinimumPaymentsDueThereafter37,500,0002019-09-30 10USD
OperatingLossCarryforwards37,000,0002017-02-28 4USD
PreferredStockAccretionOfRedemptionDiscount-36,300,0002013-06-30 11USD
InterestExpense36,100,0002024-03-31 101USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths36,100,0002025-09-30 12USD
DerivativeInstrumentsGainLossRecognizedInIncomeNet36,000,0002013-03-31 9USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree36,000,0002026-06-28 48USD
OilAndGasRevenue36,000,0002016-06-30 39USD
OperatingLeasePayments36,000,0002025-09-30 32USD
IncreaseDecreaseInOperatingCapital35,800,0002026-06-28 98USD
OilAndGasProductionExpense35,400,0002016-06-30 39USD
BusinessCombinationIntegrationRelatedCosts35,100,0002022-04-03 55USD
HeldToMaturitySecuritiesCurrent34,986,0002012-09-30 2USD
IncreaseDecreaseInOtherInsuranceLiabilities34,432,0002012-09-30 4USD
CurrentForeignTaxExpenseBenefit34,200,0002025-09-30 32USD
IncomeTaxExpenseBenefit34,200,0002026-06-28 204USD
PaymentsToAcquireProductiveAssets34,200,0002018-03-31 63USD
DeferredTaxLiabilitiesDeferredExpense33,900,0002025-09-30 18USD
OperatingLeaseCost33,300,0002025-09-30 32USD
PreferredStockDividendsIncomeStatementImpact-33,100,0002013-06-30 11USD
LiabilitiesOfBusinessTransferredUnderContractualArrangementCurrent33,000,0002020-09-30 9USD
PaymentsOfDividendsCommonStock32,600,0002026-06-28 67USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax-32,500,0002023-04-02 31USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest31,600,0002026-06-28 219USD
AvailableForSaleSecuritiesContinuousUnrealizedLossPositionAccumulatedLoss31,500,0002017-03-31 18USD
AmortizationOfIntangibleAssets30,800,0002026-06-28 180USD
AdjustmentForAmortization30,800,0002026-06-28 56USD
PaymentsToAcquireHeldToMaturitySecurities30,000,0002012-01-01 1USD
TreasuryStockCommonShares30,000,0002025-09-30 14shares
ComprehensiveIncomeNetOfTax29,800,0002026-06-28 189USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest29,800,0002026-06-28 192USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersNet-29,500,0002017-03-31 48USD
AssetsHeldForSaleNotPartOfDisposalGroupCurrent29,000,0002019-12-29 12USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities-29,000,0002016-06-30 2USD
ProfitLoss29,000,0002026-06-28 242USD
IncomeTaxesPaidNet28,700,0002021-07-04 53USD
OperatingLeasesRentExpenseNet28,700,0002019-09-30 9USD
PaymentsOfDividendsPreferredStockAndPreferenceStock28,600,0002014-09-30 27USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo28,300,0002025-09-30 13USD
PolicyChargesInsurance28,300,0002013-03-31 6USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearThree27,400,0002017-09-30 3USD
NetCashProvidedByUsedInInvestingActivities-27,200,0002026-06-28 138USD
DeferredForeignIncomeTaxExpenseBenefit-26,400,0002025-09-30 30USD
IncomeLossFromContinuingOperations26,300,0002026-06-28 193USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive26,200,0002025-09-30 8USD
OtherLiabilitiesNoncurrent26,200,0002026-06-28 78USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodBeforeTax26,000,0002018-03-31 74USD

What to be careful about

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