Stock Scorer

Simpson Manufacturing Co., Inc. (SSD)

Every figure this model derived for SSD, 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 105,994,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 450,526,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,469,414,000 AssetsCurrent 2026-06-30
current liabilities 446,963,000 LiabilitiesCurrent 2026-06-30
equity 2,117,758,000 StockholdersEquity 2026-06-30
interest expense 9,010,000 InterestExpense 2025-12-31
ocf 574,364,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 2,421,898,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 25,822,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin25.81
current ratio3.29
current ratio reported3.29
dilution pct-1.23
ebit cagr2.43
ebit yoy12.38
ev ebit13.68
ev owner earnings15.43
ev sales2.82
fcf margin19.34
growth cv0.96
interest cover55.41
operating margin20.61
owner earnings margin18.27
revenue growth6.48
revenue growth per share7.81
roic19.97
rule of 4027.09
sbc pct revenue1.07

Everything else this filing tags

400 more elements from SSD'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
Assets3,139,851,0002026-06-30 194USD
LiabilitiesAndStockholdersEquity3,139,851,0002026-06-30 179USD
RetainedEarningsAccumulatedDeficit1,911,150,0002026-06-30 179USD
Liabilities1,013,253,0002026-06-30 179USD
PropertyPlantAndEquipmentGross885,351,0002024-09-30 149USD
TreasuryStockShares811,330,0002022-12-31 10shares
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest764,452,0002011-06-30 20USD
CostOfGoodsAndServicesSold674,956,0002026-06-30 120USD
NoncurrentAssets655,849,0002025-12-31 45USD
PropertyPlantAndEquipmentNet614,989,0002026-06-30 179USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment608,219,0002026-06-30 168USD
GrossProfit584,084,0002026-06-30 284USD
SalesRevenueNet552,786,0002018-06-30 164USD
Goodwill546,729,0002026-06-30 194USD
FiniteLivedIntangibleAssetsGross518,741,0002026-06-30 168USD
InventoryNet513,518,0002026-06-30 179USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents450,526,0002026-06-30 104USD
AccountsReceivableGrossCurrent448,688,0002026-06-30 168USD
AccountsReceivableNetCurrent438,050,0002026-06-30 179USD
RepaymentsOfLinesOfCredit418,988,0002025-12-31 53USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic418,154,0002025-12-31 45USD
ProceedsFromLinesOfCredit403,772,0002025-12-31 34USD
IntangibleAssetsNetExcludingGoodwill365,965,0002026-06-30 179USD
LineOfCredit355,509,0002025-12-31 14USD
LineOfCreditFacilityMaximumAmountOutstandingDuringPeriod336,700,0002026-06-30 43USD
AdditionalPaidInCapitalCommonStock334,546,0002026-06-30 179USD
NetIncomeLossAvailableToCommonStockholdersBasic322,224,0002024-12-31 148USD
LongTermLineOfCredit318,389,0002026-06-30 60USD
InventoryFinishedGoodsNetOfReserves309,694,0002026-06-30 162USD
AccruedLiabilitiesAndOtherLiabilities306,167,0002026-06-30 63USD
OperatingExpenses305,076,0002026-06-30 228USD
LineOfCreditFacilityMaximumBorrowingCapacity304,400,0002015-06-30 14USD
CostOfGoodsSold302,791,0002018-06-30 164USD
LongTermDebt292,500,0002026-06-30 17USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest287,189,0002026-06-30 263USD
OperatingIncomeLoss283,747,0002026-06-30 284USD
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet283,747,0002026-06-30 46USD
AccruedLiabilitiesCurrent275,328,0002025-12-31 116USD
FiniteLivedIntangibleAssetsNet252,841,0002026-06-30 58USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive240,000,0002025-12-31 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour240,000,0002026-06-30 10USD
NetIncomeLoss215,258,0002026-06-30 175USD
ComprehensiveIncomeNetOfTax203,412,0002026-06-30 194USD
DeferredIncomeTaxLiabilities170,193,0002025-12-31 12USD
NetCashProvidedByUsedInFinancingActivities-163,044,0002026-06-30 79USD
GoodwillGross162,647,0002019-12-31 27USD
GeneralAndAdministrativeExpense161,134,0002026-06-30 284USD
CommonStockSharesAuthorized160,000,0002025-12-31 32shares
FiniteLivedIntangibleAssetsAccumulatedAmortization152,776,0002026-06-30 168USD
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount148,200,0002022-12-31 4USD
InventoryRawMaterialsNetOfReserves147,907,0002026-06-30 162USD
IncreaseDecreaseInAccountsReceivable138,421,0002026-06-30 146USD
LesseeOperatingLeaseLiabilityPaymentsDue132,585,0002026-06-30 30USD
AccountsPayableCurrent125,796,0002026-06-30 179USD
CashAndCashEquivalentsFairValueDisclosure120,500,0002023-03-31 14USD
TreasuryStockValueAcquiredParValueMethod120,000,0002025-12-31 16USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive118,740,0002026-06-30 42USD
SalesAndExciseTaxPayableCurrent113,630,0002025-12-31 4USD
OperatingLeaseLiability113,113,0002026-06-30 78USD
IncomeTaxesPaid112,595,0002025-12-31 48USD
IncomeTaxesPaidNet112,595,0002025-12-31 1USD
OperatingLeaseRightOfUseAsset109,521,0002026-06-30 80USD
DeferredIncomeTaxLiabilitiesNet108,341,0002026-06-30 30USD
SellingAndMarketingExpense107,311,0002026-06-30 284USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets102,855,0002025-12-31 33USD
TreasuryStockValue99,508,0002026-06-30 126USD
TreasuryStockValueAcquiredCostMethod99,508,0002026-06-30 132USD
PaymentsForRepurchaseOfCommonStock98,714,0002026-06-30 116USD
DeferredTaxLiabilities98,458,0002025-12-31 30USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate97,120,0002025-12-31 1USD
OperatingLeaseLiabilityNoncurrent90,372,0002026-06-30 77USD
AdditionsToNoncurrentAssets87,440,0002012-12-31 6USD
DeferredTaxAssetsGross86,055,0002025-12-31 20USD
InventoryFinishedGoods78,780,0002011-09-30 6USD
MoneyMarketFundsAtCarryingValue76,900,0002020-06-30 22USD
IncomeTaxPaidFederalAfterRefundReceived75,400,0002025-12-31 1USD
IncreaseDecreaseInInventories-74,896,0002026-06-30 146USD
IncomeTaxExpenseBenefit71,931,0002026-06-30 284USD
InventoryRawMaterials71,908,0002011-09-30 6USD
DeferredTaxAssetsNet71,735,0002025-12-31 25USD
CashAndCashEquivalentsPeriodIncreaseDecrease70,030,0002019-12-31 27USD
OtherAssetsCurrent67,320,0002026-06-30 179USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect66,388,0002026-06-30 58USD
CurrentFederalTaxExpenseBenefit65,387,0002025-12-31 45USD
ForeignEarningsRepatriated63,000,0002020-12-31 3USD
Depreciation61,800,0002025-12-31 45USD
InventoryWorkInProcessNetOfReserves55,917,0002026-06-30 162USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-55,609,0002019-06-30 67USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations53,581,0002019-06-30 67USD
ConstructionInProgressGross52,470,0002026-06-30 162USD
OperatingLossCarryforwards51,900,0002025-12-31 9USD
DepreciationDepletionAndAmortization51,410,0002026-06-30 152USD
AcceleratedShareRepurchasesSettlementPaymentOrReceipt50,000,0002018-09-30 4USD
StockRepurchaseProgramAuthorizedAmount149,500,0002018-09-30 8USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFirstAnniversary49,200,0002020-12-31 2USD
DeferredIncomeTaxesAndOtherTaxLiabilitiesNoncurrent49,188,0002026-06-30 36USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign44,319,0002025-12-31 46USD
LineOfCreditFacilityRemainingBorrowingCapacity44,200,0002026-06-30 14USD
FinitelivedIntangibleAssetsAcquired143,372,0002024-09-30 25USD
IncreaseDecreaseInAccountsPayableTrade42,720,0002026-06-30 146USD
IncomeLossFromContinuingOperations41,918,0002012-12-31 22USD
FiniteLivedIntangibleAssetsFutureAmortizationExpense41,529,0002012-06-30 5USD
CommonStockSharesIssued41,255,0002025-12-31 32shares
CommonStockSharesOutstanding41,255,0002025-12-31 32shares
WeightedAverageNumberOfDilutedSharesOutstanding41,221,0002026-06-30 203shares
WeightedAverageNumberOfSharesOutstandingBasic41,095,0002026-06-30 203shares
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent-39,389,0002025-09-30 14USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment38,621,0002025-12-31 33USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax38,144,0002025-12-31 6USD
ContractualObligation37,633,0002018-12-31 6USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized37,600,0002026-06-30 57USD
RepaymentsOfLongTermDebt37,500,0002026-06-30 57USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest36,823,0002011-06-30 15USD
SegmentExpenditureAdditionToLongLivedAssets33,450,0002026-06-30 4USD
DeferredTaxLiabilitiesGrossNoncurrent33,440,0002019-12-31 10USD
DisposalGroupIncludingDiscontinuedOperationRevenue33,372,0002010-12-31 3USD
OtherAssetsNoncurrent33,233,0002026-06-30 179USD
GoodwillPurchaseAccountingAdjustments32,820,0002024-12-31 8USD
AccruedVacationCurrent32,699,0002025-12-31 30USD
OperatingLeasesFutureMinimumPaymentsDue31,692,0002018-12-31 8USD
OtherEmployeeRelatedLiabilitiesCurrent31,352,0002023-12-31 18USD
ContractualObligationDueInNextTwelveMonths30,832,0002018-12-31 6USD
GoodwillImpairedAccumulatedImpairmentLoss30,768,0002019-12-31 27USD
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent-30,000,0002025-12-31 11USD
GainLossOnForeignCurrencyDerivativesRecordedInEarningsNet28,300,0002022-05-31 5USD
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold28,073,0002010-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive27,010,0002026-06-30 21USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest26,571,0002011-06-30 17USD
ProfitLoss26,571,0002011-06-30 21USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-26,449,0002026-06-30 201USD
NetCashProvidedByUsedInInvestingActivities-26,329,0002026-06-30 79USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths26,022,0002026-06-30 24USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue125,565,0002022-12-31 74USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths25,330,0002026-06-30 43USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo25,188,0002026-06-30 56USD
FairValueHedgeAssetsAtFairValue24,500,0002022-06-30 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree24,295,0002026-06-30 56USD
DividendsCommonStockCash24,224,0002026-06-30 199USD
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet23,976,0002025-12-31 21USD
PaymentsOfDividendsCommonStock23,907,0002026-06-30 146USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax-23,419,0002010-12-31 3USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodBeforeIncomeTax-23,419,0002010-12-31 11USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour23,170,0002026-06-30 56USD
DividendsPayableCurrent22,775,0002025-12-31 30USD
OperatingLeaseLiabilityCurrent22,741,0002026-06-30 76USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo22,677,0002026-06-30 30USD
DeferredTaxAssetsNetNoncurrent22,433,0002019-12-31 15USD
UndistributedEarningsOfForeignSubsidiaries22,400,0002018-12-31 17USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive22,358,0002026-06-30 55USD
CurrentStateAndLocalTaxExpenseBenefit21,820,0002025-12-31 45USD
InventoryWorkInProcess21,454,0002011-09-30 6USD
OtherDeferredCompensationArrangementsLiabilityCurrent20,786,0002025-12-31 110USD
PaymentsToAcquireProductiveAssets19,476,0002026-03-31 51USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount19,472,0002026-06-30 30USD
ProceedsFromSaleOfBuildings19,000,0002025-07-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree18,555,0002026-06-30 30USD
CurrentForeignTaxExpenseBenefit18,446,0002025-12-31 45USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes18,330,0002025-12-31 1USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax18,283,0002013-12-31 6USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-18,047,0002026-06-30 216USD
ProceedsFromRepaymentsOfLinesOfCredit-17,883,0002019-12-31 6USD
ProceedsFromSaleOfPropertyHeldForSale17,500,0002018-11-30 3USD
OtherAssetImpairmentCharges16,916,0002010-12-31 3USD
LiabilitiesNoncurrent16,572,0002019-12-31 107USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-16,258,0002019-06-30 67USD
IncomeLossFromDiscontinuedOperationsNetOfTax-16,212,0002010-12-31 14USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity-16,212,0002010-12-31 8USD
DeferredFederalIncomeTaxExpenseBenefit15,813,0002025-12-31 45USD
LongTermDebtCurrent15,000,0002026-06-30 87USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths15,000,0002026-06-30 17USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree15,000,0002026-06-30 14USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo15,000,0002026-06-30 17USD
AllocatedShareBasedCompensationExpense14,900,0002026-06-30 181USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear14,328,0002026-06-30 24USD
DeferredTaxAssetsValuationAllowance14,320,0002025-12-31 31USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour14,279,0002026-06-30 30USD
DerivativeNotionalAmount14,100,0002021-09-30 4CNY
OperatingLeaseCost14,014,0002026-06-30 72USD
AmortizationOfIntangibleAssets13,788,0002026-06-30 180USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear13,760,0002026-06-30 42USD
DerivativeAssets13,700,0002025-12-31 10USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue13,339,0002026-06-30 202USD
AllocatedShareBasedCompensationExpenseNetOfTax12,929,0002025-12-31 113USD
PaymentsToAcquireBuildings12,600,0002015-12-31 2USD
OperatingLeasePayments12,406,0002026-06-30 72USD
DividendsPayableCurrentAndNoncurrent12,294,0002026-06-30 124USD
AdvertisingExpense12,100,0002025-12-31 45USD
OtherAccruedLiabilitiesCurrent11,977,0002025-12-31 30USD
GoodwillForeignCurrencyTranslationGainLoss-11,792,0002026-06-30 50USD
RevenuesFromTransactionsWithOtherOperatingSegmentsOfSameEntity11,616,0002013-06-30 30USD
InterestPaidNet11,520,0002025-12-31 48USD
ResearchAndDevelopmentExpense11,500,0002025-12-31 45USD
DeferredTaxAssetsGrossCurrent11,473,0002012-12-31 6USD
OtherComprehensiveIncomeLossNetOfTax11,236,0002024-12-31 33USD
DeferredCompensationCashBasedArrangementsLiabilityCurrent10,843,0002018-12-31 96USD
DeferredTaxAssetsOtherComprehensiveLoss10,840,0002025-12-31 2USD
IncreaseDecreaseInOtherCurrentAssets10,703,0002026-06-30 137USD
FutureAmortizationExpenseAfterYearFive10,212,0002012-06-30 5USD
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets10,200,0002017-09-30 4USD
OperatingLeaseExpense10,027,0002026-06-30 64USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive9,714,0002026-06-30 21USD
OperatingLeasesFutureMinimumPaymentsNextRollingTwelveMonths9,697,0002012-12-31 1USD
ProceedsFromSaleOfRealEstate9,500,0002019-11-01 2USD
DeferredTaxAssetsLiabilitiesNetNoncurrent-9,452,0002014-12-31 11USD
DeferredTaxAssetsInventory9,426,0002025-12-31 33USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign9,165,0002025-12-31 31USD
MinorityInterestDecreaseFromRedemptions8,913,0002024-12-31 1USD
GainLossOnSaleOfProperties8,800,0002018-11-30 3USD
OtherNonoperatingIncomeExpense8,629,0002026-06-30 91USD
OperatingLeasesFutureMinimumPaymentsDueThereafter8,563,0002018-12-31 8USD
IncreaseDecreaseInAccruedLiabilities-8,482,0002026-06-30 146USD
NetCashProvidedByUsedInContinuingOperations-8,334,0002018-12-31 61USD
ForeignCurrencyTransactionGainBeforeTax8,059,0002025-12-31 20USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue8,053,0002011-12-31 4USD
DefinedContributionPlanCostRecognized8,000,0002014-12-31 12USD
FiniteLivedIntangibleAssetsForeignCurrencyTranslationGainLoss-7,976,0002026-06-30 37USD
DerivativeFairValueOfDerivativeNet7,900,0002022-06-30 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue7,804,0002011-12-31 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear7,500,0002026-06-30 13USD
DeferredTaxAssetsInProcessResearchAndDevelopment7,445,0002025-12-31 8USD
BuildingsAndImprovementsGross7,300,0002015-12-31 1USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents7,278,0002026-06-30 58USD
DiscontinuedOperationTaxEffectOfDiscontinuedOperation-7,207,0002010-12-31 3USD
DiscontinuedOperationTaxEffectOfIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriod-7,207,0002010-12-31 11USD
DeferredTaxAssetsOperatingLossCarryforwards7,082,0002015-12-31 2USD
OperatingLeasesFutureMinimumPaymentsDueCurrent6,962,0002018-12-31 8USD
OperatingLeasesRentExpenseNet6,900,0002018-12-31 24USD
DeferredTaxAssetsValuationAllowanceNoncurrent6,754,0002014-12-31 11USD
DisposalGroupIncludingDiscontinuedOperationOperatingExpense6,683,0002010-12-31 3USD
FutureAmortizationExpenseYearOne6,590,0002012-06-30 5USD
ProceedsFromSaleOfPropertyPlantAndEquipment6,448,0002026-06-30 146USD
FutureAmortizationExpenseYearTwo6,380,0002012-06-30 5USD
UnrealizedGainLossOnDerivatives6,370,0002026-06-30 65USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTax6,370,0002026-06-30 28USD
InterestCostsIncurred6,349,0002024-12-31 42USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation6,303,0002026-06-30 85USD
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures-6,303,0002026-06-30 167USD
PensionContributions6,300,0002025-12-31 27USD
IncreaseDecreaseInDeferredCompensation6,200,0002021-03-31 82USD
FairValueNetDerivativeAssetLiabilityRecurringBasisStillHeldUnrealizedGainLossOci6,100,0002026-06-30 10USD
DeferredForeignIncomeTaxExpenseBenefit-6,075,0002025-12-31 45USD
DividendsPayableAmount6,044,0002012-06-30 20USD
InterestCostsCapitalized6,029,0002025-12-31 45USD
ProceedsFromSaleOfLandHeldForUse5,900,0002026-06-30 1USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability5,899,0002026-06-30 72USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears5,830,0002018-12-31 8USD
DeferredCompensationEquity5,700,0002025-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedInPeriodFairValue5,649,0002013-06-30 13USD
FutureAmortizationExpenseYearThree5,621,0002012-06-30 5USD
GainsLossesOnSalesOfOtherRealEstate5,600,0002019-11-01 2USD
FutureAmortizationExpenseYearFour5,568,0002012-06-30 5USD
DeferredTaxAssetsOther5,543,0002025-12-31 22USD
AllowanceForDoubtfulAccountsReceivable5,538,0002026-06-30 46USD
AllowanceForDoubtfulAccountsReceivableCurrent5,538,0002026-06-30 168USD
GainLossOnDispositionOfAssets5,490,0002026-06-30 284USD
GainLossOnSaleOfPropertyPlantEquipment5,490,0002026-06-30 151USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost5,371,0002025-12-31 33USD
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss5,299,0002010-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardCompensationCost5,005,0002012-06-30 17USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue4,600,0002017-12-31 55USD
UnrecognizedTaxBenefits4,510,0002025-12-31 60USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears4,481,0002018-12-31 8USD
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions4,389,0002011-12-31 41USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense4,224,0002025-12-31 113USD
TaxesPayableCurrent4,126,0002024-09-30 33USD
AssetImpairmentCharges4,051,0002025-12-31 21USD
ContractualObligationDueInSecondYear3,977,0002018-12-31 6USD
ForeignCurrencyTransactionGainLossBeforeTax-3,929,0002025-12-31 42USD
ForwardContractIndexedToIssuersEquitySettlementAlternativesCashAtFairValue3,900,0002022-05-31 5USD
ContractWithCustomerLiabilityRevenueRecognized-3,900,0002026-06-30 11USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign3,885,0002025-12-31 22USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential3,823,0002025-12-31 1USD
FutureAmortizationExpenseYearFive3,800,0002012-06-30 5USD
TaxCutsAndJobsActOf2017IncompleteAccountingTransitionTaxForAccumulatedForeignEarningsProvisionalIncomeTaxExpense3,800,0002018-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpense3,714,0002012-06-30 14USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-3,615,0002011-09-30 18USD
ProceedsFromStockOptionsExercised3,526,0002025-12-31 106USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears3,457,0002018-12-31 8USD
DerivativeInstrumentsGainLossReclassifiedFromAccumulatedOCIIntoIncomeEffectivePortionNet-3,408,0002022-12-31 1USD
DeferredIncomeTaxExpenseBenefit3,395,0002026-06-30 146USD
FutureAmortizationExpenseRemainderOfFiscalYear3,358,0002012-06-30 4USD
GoodwillOtherIncreaseDecrease-3,319,0002025-12-31 17USD
DefinedBenefitPensionPlanCurrentAndNoncurrentLiabilities3,300,0002014-12-31 3USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent3,300,0002015-12-31 6USD
WorkersCompensationLiabilityCurrent3,237,0002018-03-31 88USD
ProceedsFromIssuanceOfCommonStock3,050,0002026-06-30 19USD
StockIssuedDuringPeriodValueShareBasedCompensation3,049,0002026-06-30 146USD
StockIssuedDuringPeriodValueNewIssues3,049,0002026-06-30 17USD
LitigationSettlementExpense3,000,0002019-09-30 6USD
TaxCutsAndJobsActOf2017IncompleteAccountingTransitionTaxForAccumulatedForeignEarningsProvisionalLiability3,000,0002018-12-31 1USD
TaxCutsAndJobsActOf2017IncompleteAccountingProvisionalIncomeTaxExpenseBenefit-2,800,0002018-12-31 1USD
TranslationAdjustmentFunctionalToReportingCurrencyNetOfTax2,800,0002013-12-31 2USD
LiabilitiesOfAssetsHeldForSale2,739,0002010-06-30 2USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-2,725,0002012-06-30 6USD
DeferredTaxAssetsGrossNoncurrent-2,698,0002014-12-31 11USD
IncreaseDecreaseInOtherNoncurrentAssets2,523,0002026-06-30 116USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax2,486,0002024-12-31 7USD
EquityMethodInvestments2,466,0002020-12-31 71USD
SeveranceCosts12,400,0002015-12-31 4USD
AssetsHeldForSaleNotPartOfDisposalGroup2,400,0002026-06-30 5USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears2,399,0002018-12-31 8USD
CapitalLeasesFutureMinimumPaymentsDue2,300,0002017-03-31 2USD
EffectOfExchangeRateOnCashAndCashEquivalents2,281,0002012-03-31 18USD
ContractualObligationDueInThirdYear2,241,0002018-12-31 5USD
OciBeforeReclassificationsNetOfTaxAttributableToParent2,170,0002025-12-31 3USD
CapitalLeaseObligationsNoncurrent2,154,0002018-06-30 11USD
ProceedsFromLongTermCapitalLeaseObligations2,135,0002017-06-30 4USD
PaymentsToAcquireBusinessesNetOfCashAcquired2,055,0002025-12-31 125USD
DefinedBenefitPlanSettlementsBenefitObligation2,000,0002015-09-30 2USD
DeferredStateAndLocalIncomeTaxExpenseBenefit1,999,0002025-12-31 45USD
PaymentsOfDebtIssuanceCosts1,987,0002025-12-31 58USD
DeferredTaxAssetsLiabilitiesNet1,926,0002016-12-31 3USD
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued1,900,0002025-12-31 43USD
AcquiredFiniteLivedIntangibleAssetAmount1,869,0002013-06-30 5USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit1,800,0002013-12-31 1USD
DeferredFinanceCostsNet1,800,0002025-12-31 6USD
ContractWithCustomerLiability1,800,0002026-06-30 10USD
ProceedsFromPaymentsForLongTermLoansForRelatedParties-1,798,0002010-12-31 1USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits1,783,0002025-12-31 33USD
AccruedIncomeTaxesCurrent1,734,0002014-06-30 17USD
PaymentsToFundLongtermLoansToRelatedParties-1,698,0002012-09-30 7USD
LongTermDebtAndCapitalLeaseObligations1,600,0002018-12-31 10USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-1,600,0002025-12-31 32USD
PaymentsForRestructuring1,561,0002016-12-31 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber1,503,0002013-06-30 18shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber1,478,0002013-06-30 9shares
IncomeTaxReconciliationTaxCredits1,399,0002025-12-31 1USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal1,349,0002025-12-31 33USD
UnrecognizedTaxBenefitsIncreasesResultingFromAcquisition1,300,0002025-12-31 4USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations1,272,0002025-12-31 45USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1-1,200,0002023-12-31 28USD
BusinessCombinationContingentConsiderationLiabilityNoncurrent1,100,0002018-09-30 3USD
LongTermDebtAndCapitalLeaseObligationsCurrent1,100,0002018-12-31 6USD
RevenueRecognitionSalesReturnsReserveForSalesReturns1,100,0002018-03-31 1USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate1,100,0002025-12-31 45USD
CapitalLeaseObligationsCurrent1,081,0002018-09-30 20USD
GoodwillTranslationAdjustments1,043,0002016-06-30 26USD
TreasuryStockSharesRetired1,028,3282020-12-31 1shares
DeferredCompensationArrangementWithIndividualAllocatedShareBasedCompensationExpense1,000,0002025-09-30 10USD
IncomeTaxReconciliationRepatriationOfForeignEarnings1,000,0002020-12-31 3USD
PensionExpense1,000,0002015-09-30 3USD
PreferredStockCapitalSharesReservedForFutureIssuance1,000,0002012-12-31 1shares
OperatingLeasesFutureMinimumPaymentsDueInRollingYearTwo985,0002012-12-31 1USD
RepaymentsOfShortTermDebt968,0002018-12-31 17USD
RestructuringCharges945,0002016-12-31 4USD
IncomeTaxReconciliationNondeductibleExpense924,0002025-12-31 3USD
InterestIncomeExpenseNonoperatingNet913,0002011-12-31 11USD
DeferredCompensationArrangementWithIndividualCompensationExpense900,0002026-05-31 11USD
FiniteLivedIntangibleAssetsPurchaseAccountingAdjustments900,0002023-12-31 2USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation892,0002021-12-31 25USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber890,0002013-06-30 9shares
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax854,0002013-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedIntrinsicValue846,0002012-09-30 3USD/shares
ContractWithCustomerRefundLiability800,0002018-12-31 3USD
IncomeTaxReconciliationChangeInEnactedTaxRate800,0002018-09-30 5USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodIntrinsicValue800,0002012-09-30 6USD/shares
FiniteLivedIntangibleAssetsTranslationAndPurchaseAccountingAdjustments799,0002013-12-31 1USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption791,0002018-12-31 3USD
NewAccountingPronouncementOrChangeInAccountingPrincipleCumulativeEffectOfChangeOnEquityOrNetAssets1791,0002018-01-01 2USD
IncreaseDecreaseInOtherEmployeeRelatedLiabilities-772,0002019-03-31 81USD
AcquisitionCosts751,0002026-06-30 46USD
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1712,0002026-06-30 135USD
BusinessAcquisitionCostOfAcquiredEntityOtherNoncashConsideration708,0002011-12-31 4USD
BusinessCombinationConsiderationTransferredOther1708,0002011-12-31 1USD
InventoryWriteDown700,0002011-12-31 17USD
StockRepurchasedDuringPeriodShares700,0002025-12-31 15shares
OtherComprehensiveIncomeLossCashFlowHedgeReclassificationForDiscontinuanceBeforeTax700,0002026-06-30 1USD
StockIssuedDuringPeriodValueStockOptionsExercised695,0002018-12-31 111USD
DeferredTaxAssetsEquityMethodInvestments663,0002010-12-31 3USD
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax-657,0002010-12-31 4USD
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax657,0002010-09-30 1USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions657,0002025-12-31 45USD
IncomeTaxReconciliationOtherAdjustments-644,0002025-12-31 1USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1631,0002013-06-30 9USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill616,0002016-12-31 10USD
InterestIncomeExpenseNet-616,0002019-06-30 63USD
DerivativeGainLossOnDerivativeNet600,0002021-12-31 2USD
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount-597,0002025-12-31 1USD
IncomeLossFromEquityMethodInvestments-594,0002019-12-31 46USD
ContractualObligationDueInFourthYear583,0002018-12-31 5USD
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations543,0002019-12-31 70USD
AllowanceForDoubtfulAccountsReceivableWriteOffs539,0002025-12-31 19USD
IncreaseDecreaseInAccruedIncomeTaxesPayable520,0002024-09-30 85USD
DeferredTaxLiabilitiesUnrealizedCurrencyTransactionGains504,0002021-12-31 25USD
DeferredTaxAssetsValuationAllowanceCurrent502,0002010-12-31 3USD
OfficersCompensation500,0002012-12-31 9USD
InvestmentIncomeInterest492,0002010-12-31 3USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit480,0002013-12-31 2USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions458,0002025-12-31 45USD
OperatingLeasesFutureMinimumPaymentsDueInRollingYearFour450,0002012-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInRollingYearThree450,0002012-12-31 1USD
TreasuryStockSharesAcquired445,1002018-06-30 4shares
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease-432,0002026-06-30 23USD
ProvisionForDoubtfulAccounts-432,0002026-06-30 146USD
PaymentsToAcquireEquityMethodInvestments431,0002026-06-30 61USD
CommonStockValue413,0002026-06-30 179USD
InterestIncomeOperating389,0002017-12-31 15USD
EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount384,0002013-06-30 20USD
DeferredTaxAssetsUnrealizedCurrencyLosses378,0002021-12-31 25USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsCompensatedAbsences376,0002021-12-31 25USD

What to be careful about

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