Stock Scorer

Seagate Technology Holdings plc (STX)

Every figure this model derived for STX, 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 2026-07-03.

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 569,000,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-07-03
cash 2,115,000,000 CashAndCashEquivalentsAtCarryingValue 2026-07-03
current assets 5,221,000,000 AssetsCurrent 2026-07-03
current liabilities 3,127,000,000 LiabilitiesCurrent 2026-07-03
equity 2,167,000,000 StockholdersEquity 2026-07-03
interest expense 284,000,000 InterestExpenseNonoperating 2026-07-03
ocf 3,674,000,000 NetCashProvidedByUsedInOperatingActivities 2026-07-03
revenue 12,195,000,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-07-03
sbc 213,000,000 ShareBasedCompensation 2026-07-03

The ratios

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

RatioValue
cash operating margin37.58
current ratio1.67
current ratio reported1.67
dilution pct5.44
ebit cagr22.36
ebit yoy116.61
ev ebit41.88
ev owner earnings59.28
ev sales14.06
fcf margin25.46
growth cv4.11
interest cover14.42
net debt ebitda0.34
operating margin33.57
owner earnings margin23.71
revenue growth34.06
revenue growth per share27.14
roic88.49
rule of 4067.63
sbc pct revenue1.75

Everything else this filing tags

400 more elements from STX'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
PropertyPlantAndEquipmentGross10,676,000,0002026-07-03 130USD
Assets9,972,000,0002026-07-03 130USD
LiabilitiesAndStockholdersEquity9,972,000,0002026-07-03 130USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment8,642,000,0002026-07-03 130USD
SalesRevenueNet8,349,000,0002018-03-30 105USD
CostsAndExpenses8,101,000,0002026-07-03 212USD
AdditionalPaidInCapitalCommonStock8,078,000,0002026-07-03 42USD
Liabilities7,805,000,0002026-07-03 130USD
CommonStocksIncludingAdditionalPaidInCapital7,433,000,0002024-03-29 62USD
Revenues7,384,000,0002023-06-30 18USD
CostOfGoodsAndServicesSold6,637,000,0002026-07-03 212USD
RetainedEarningsAccumulatedDeficit-5,911,000,0002026-07-03 134USD
CommonStockIncludingAdditionalPaidInCapital5,404,000,0002013-12-27 26USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount14,800,000,0002026-07-03 47USD
LongTermDebtAndCapitalLeaseObligations4,320,000,0002018-06-29 38USD
OperatingIncomeLoss4,094,000,0002026-07-03 212USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest3,690,000,0002026-07-03 130USD
DebtLongtermAndShorttermCombinedAmount3,603,000,0002026-07-03 55USD
LongTermDebtNoncurrent3,380,000,0002026-07-03 92USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign3,374,000,0002026-07-03 48USD
ComprehensiveIncomeNetOfTax3,192,000,0002026-07-03 187USD
NetIncomeLoss3,184,000,0002026-07-03 210USD
FiveYearScheduleOfMaturitiesOfParentCompanyRepaymentsOfPrincipalAfterYearFive3,180,000,0002014-03-28 4USD
StockRepurchaseProgramAuthorizedAmount13,000,000,0002019-06-28 1USD
NetIncomeLossAvailableToCommonStockholdersDiluted2,862,000,0002012-06-29 6USD
AvailableForSaleSecuritiesDebtMaturitiesFairValue2,697,000,0002010-12-31 4USD
MarketableSecurities2,515,000,0002011-04-01 2USD
NoncurrentAssets2,357,000,0002026-07-03 48USD
NetCashProvidedByUsedInFinancingActivities-2,337,000,0002026-07-03 146USD
FairValueAssetsMeasuredOnRecurringBasisCashAndCashEquivalents2,116,000,0002011-04-01 6USD
PropertyPlantAndEquipmentNet2,034,000,0002026-07-03 130USD
AvailableForSaleSecuritiesFairValueDisclosure2,030,000,0002013-12-27 24USD
StockRepurchaseProgramAuthorizedAmount2,000,000,0002010-11-30 2USD
AvailableForSaleSecuritiesDebtMaturitiesAmortizedCost1,962,000,0002014-03-28 17USD
SupplierFinanceProgramObligationIncrease1,817,000,0002026-07-03 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive1,801,000,0002026-07-03 40USD
AccountsPayableCurrent1,748,000,0002026-07-03 130USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents1,705,000,0002026-07-03 132USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest1,593,000,0002016-07-01 44USD
InventoryNet1,571,000,0002026-07-03 134USD
AccountsReceivableNetCurrent1,534,000,0002026-07-03 134USD
CashAndCashEquivalentsFairValueDisclosure1,528,000,0002013-06-28 6USD
DeferredTaxAssetsGross1,505,000,0002026-07-03 32USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1,500,000,0002014-03-28 9USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFourthAnniversary1,500,000,0002024-03-29 10USD
RepaymentsOfLongTermDebt1,442,000,0002026-07-03 68USD
SupplierFinanceProgramObligationDecreaseSettlement1,437,000,0002026-07-03 10USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearAmortizedCost1,275,000,0002012-12-28 8USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue1,275,000,0002012-12-28 8USD
CommonStockSharesAuthorized1,250,000,0002026-07-03 78shares
Goodwill1,221,000,0002026-07-03 126USD
OtherLiabilitiesNoncurrent1,173,000,0002026-07-03 130USD
DeferredTaxAssetsNet1,168,000,0002026-07-03 32USD
DeferredIncomeTaxAssetsNet1,105,000,0002026-07-03 58USD
DeferredTaxAssetsLiabilitiesNet1,088,000,0002026-07-03 32USD
InventoryWorkInProcessNetOfReserves1,088,000,0002026-07-03 130USD
AvailableForSaleSecurities1,016,000,0002018-06-29 46USD
AvailableForSaleSecuritiesAmortizedCost1,016,000,0002018-06-29 56USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries1,000,000,0002021-07-02 7USD
LongTermDebt964,000,0002023-03-31 10USD
AccountsReceivableGrossCurrent963,000,0002025-06-27 30USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFirstAnniversary849,000,0002023-03-31 7USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments815,000,0002017-06-30 85USD
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses813,000,0002009-07-03 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect812,000,0002026-07-03 73USD
InvestmentsFairValueDisclosure768,000,0002016-07-01 31USD
ResearchAndDevelopmentExpense755,000,0002026-07-03 212USD
AccruedLiabilitiesCurrent744,000,0002026-07-03 134USD
UnrecordedUnconditionalPurchaseObligationBalanceOnFifthAnniversary718,000,0002024-03-29 7USD
LineOfCreditFacilityMaximumBorrowingCapacity700,000,0002015-01-15 49USD
TransferOfFinancialAssetsAccountedForAsSalesCashProceedsReceivedForAssetsDerecognizedAmount692,000,0002025-06-27 20USD
ProceedsFromSaleAndCollectionOfReceivables692,000,0002025-03-28 21USD
AccruedLiabilitiesCurrentAndNoncurrent683,000,0002017-03-31 4USD
DividendsCommonStockCash649,000,0002026-07-03 127USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour636,000,0002026-07-03 51USD
PaymentsOfDividendsCommonStock634,000,0002026-07-03 137USD
AcquiredFiniteLivedIntangibleAssetAmount627,000,0002013-12-27 17USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate627,000,0002026-07-03 48USD
OtherAccruedLiabilitiesCurrent611,000,0002024-03-29 42USD
DeferredTaxAssetsTaxCreditCarryforwards609,000,0002026-07-03 16USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive599,000,0002026-07-03 39USD
SellingGeneralAndAdministrativeExpense577,000,0002026-07-03 212USD
OtherAccruedLiabilitiesCurrentAndNoncurrent576,000,0002026-07-03 36USD
IncreaseDecreaseInAccountsReceivable575,000,0002026-07-03 146USD
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount547,000,0002026-07-03 21USD
CurrentIncomeTaxExpenseBenefit543,000,0002026-07-03 48USD
FinitelivedIntangibleAssetsAcquired1532,000,0002014-06-27 2USD
IncreaseDecreaseInOtherAccruedLiabilities528,000,0002026-07-03 113USD
NetCashProvidedByUsedInInvestingActivities-525,000,0002026-07-03 146USD
CurrentForeignTaxExpenseBenefit520,000,0002026-07-03 47USD
IncomeTaxExpenseBenefit506,000,0002026-07-03 212USD
DebtInstrumentFaceAmount500,000,0002020-12-08 1USD
DerivativeAssetNotionalAmount475,000,0002021-10-01 1USD
LesseeOperatingLeaseLiabilityPaymentsDue437,000,0002026-07-03 13USD
AccruedIncomeTaxesNoncurrent436,000,0002026-07-03 88USD
FiniteLivedIntangibleAssetsFutureAmortizationExpense436,000,0002012-12-28 6USD
WeightedAverageNumberOfSharesIssuedBasic421,000,0002011-09-30 15shares
DeferredTaxAssetsNetNoncurrent417,000,0002018-06-29 54USD
DeferredTaxAssetsLiabilitiesNetNoncurrent416,000,0002019-03-29 18USD
NotionalAmountOfForeignCurrencyCashFlowHedgeDerivatives412,000,0002011-04-01 6USD
OtherAssetsCurrent412,000,0002026-07-03 130USD
AvailableForSaleSecuritiesDebtSecuritiesCurrent411,000,0002012-06-29 10USD
NonoperatingIncomeExpense-404,000,0002026-07-03 212USD
SupplierFinanceProgramObligation400,000,0002026-07-03 24USD
NetIncomeLossAvailableToCommonStockholdersBasic392,000,0002011-04-01 8USD
OtherAssetsNoncurrent391,000,0002026-07-03 130USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree381,000,0002026-07-03 52USD
EmployeeRelatedLiabilitiesCurrent377,000,0002026-07-03 130USD
CashAndCashEquivalentsPeriodIncreaseDecrease364,000,0002016-09-30 58USD
AssetsHeldForSaleNotPartOfDisposalGroupCurrentOther355,000,0002023-03-31 1USD
DerivativeNotionalAmount348,000,0002025-03-28 8USD
DeferredTaxAssetsValuationAllowance337,000,0002026-07-03 32USD
FiveYearScheduleOfMaturitiesOfParentCompanyRepaymentsOfPrincipleInYearFour334,000,0002014-03-28 4USD
OperatingLeaseLiability333,000,0002026-07-03 13USD
OperatingLeaseRightOfUseAsset323,000,0002026-07-03 23USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic316,000,0002026-07-03 48USD
InventoryRawMaterialsNetOfReserves307,000,0002026-07-03 130USD
OperatingLeaseLiabilityNoncurrent293,000,0002026-07-03 26USD
OtherAssetsMiscellaneousCurrent289,000,0002026-07-03 26USD
NotionalAmountOfForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments288,000,0002011-04-01 6USD
InterestPaidNet281,000,0002026-07-03 15USD
DepreciationDepletionAndAmortization276,000,0002026-07-03 146USD
Depreciation268,000,0002026-07-03 48USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest253,000,0002016-07-01 57USD
ProfitLoss248,000,0002016-07-01 58USD
UnrecordedUnconditionalPurchaseObligationBalanceOnThirdAnniversary234,000,0002024-03-29 11USD
WeightedAverageNumberOfDilutedSharesOutstanding229,000,0002026-07-03 212shares
CommonStockSharesOutstanding226,791,7242026-07-03 80shares
WeightedAverageNumberOfSharesOutstandingBasic219,000,0002026-07-03 212shares
AllocatedShareBasedCompensationExpense213,000,0002026-07-03 11USD
ProceedsFromRepaymentsOfDebt-209,000,0002018-03-30 2USD
CommonStockSharesIssued207,389,3812023-06-30 26shares
StandardProductWarrantyAccrual198,000,0002026-07-03 66USD
IncomeTaxHolidayAggregateDollarAmount197,000,0002026-07-03 36USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-190,000,0002025-06-27 47USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis188,000,0002024-03-29 63USD
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDate188,000,0002024-03-29 17USD
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDateAmortizedCostBasis188,000,0002024-03-29 17USD
AvailableForSaleSecuritiesDebtSecurities188,000,0002024-03-29 68USD
ContractWithCustomerLiabilityNoncurrent188,000,0002026-07-03 6USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo186,000,0002026-07-03 51USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue185,000,0002026-07-03 122USD
LongTermDebtCurrent185,000,0002026-07-03 74USD
DividendsPayableCurrentAndNoncurrent184,000,0002017-06-30 6USD
InterestPaid184,000,0002021-07-02 33USD
InventoryFinishedGoodsNetOfReserves176,000,0002026-07-03 130USD
PaymentsForRepurchaseOfCommonStock176,000,0002026-07-03 134USD
StockRepurchasedAndRetiredDuringPeriodValue176,000,0002026-07-03 84USD
LitigationSettlementLoss175,000,0002026-04-03 1USD
AvailableForSaleSecuritiesDebtMaturitiesNextRollingTwelveMonthsAmortizedCostBasis173,000,0002024-03-29 45USD
AvailableForSaleSecuritiesDebtMaturitiesNextRollingTwelveMonthsFairValue173,000,0002024-03-29 45USD
InterestExpense169,000,0002024-12-27 192USD
DividendsPayableCurrent168,000,0002026-07-03 72USD
ProductWarrantyAccrual156,000,0002024-03-29 229USD
UnrecognizedTaxBenefits155,000,0002026-07-03 105USD
GainLossOnRepurchaseOfDebtInstrument-151,000,0002026-07-03 41USD
GainsLossesOnExtinguishmentOfDebt-151,000,0002026-07-03 100USD
FutureAmortizationExpenseRemainderOfFiscalYear146,000,0002012-12-28 6USD
ProceedsFromSaleOfProductiveAssets144,000,0002019-06-28 41USD
IncreaseDecreaseInInventories131,000,0002026-07-03 146USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities131,000,0002026-07-03 5USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterRollingYearFive127,000,0002026-07-03 7USD
OperatingLeasesFutureMinimumPaymentsDue125,000,0002019-06-28 9USD
ProductWarrantyAccrualNoncurrent125,000,0002026-07-03 130USD
OtherReceivablesNetCurrent123,000,0002026-07-03 26USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation119,000,0002026-07-03 107USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation119,000,0002026-07-03 99USD
CostMethodInvestments114,000,0002019-06-28 53USD
StandardProductWarrantyAccrualWarrantiesIssued114,000,0002026-07-03 43USD
DerivativeCashReceivedOnHedge110,000,0002022-09-30 1USD
RestructuringAndRelatedCostIncurredCost105,000,0002025-06-27 11USD
LossContingencyLossInPeriod105,000,0002026-07-03 29USD
GainLossRelatedToLitigationSettlement-105,000,0002026-07-03 5USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount104,000,0002026-07-03 13USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive103,000,0002020-04-03 3USD
PreferredStockSharesAuthorized100,000,0002026-07-03 78shares
GovernmentAssistanceAmountCumulativeCurrent89,000,0002025-06-27 2USD
DeferredCompensationLiabilityCurrent87,000,0002013-06-28 7USD
ValuationAllowanceDeferredTaxAssetChangeInAmount-86,000,0002026-07-03 32USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate85,000,0002019-10-04 40USD
DeferredTaxLiabilities80,000,0002026-07-03 32USD
AssetsHeldInTrustCurrent79,000,0002013-06-28 1USD
UnrecordedUnconditionalPurchaseObligationBalanceOnSecondAnniversary79,000,0002024-03-29 12USD
LeaseCost77,000,0002026-07-03 32USD
DefinedContributionPlanCostRecognized76,000,0002026-07-03 30USD
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax76,000,0002022-04-01 95USD
FiniteLivedIntangibleAssetsAmortizationExpense73,000,0002012-12-28 23USD
ProductWarrantyAccrualClassifiedCurrent73,000,0002026-07-03 130USD
SaleLeasebackTransactionNetProceeds73,000,0002012-06-29 3USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits72,000,0002026-07-03 32USD
NoncontrollingInterestIncreaseFromBusinessCombination72,000,0002013-06-28 6USD
OperatingLeaseCost72,000,0002026-07-03 32USD
ProceedsFromSaleOfOtherAssets72,000,0002013-12-27 4USD
StockIssuedDuringPeriodValueAcquisitions72,000,0002013-06-28 6USD
IncreaseDecreaseInOtherReceivables-71,000,0002018-06-29 35USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-71,000,0002022-04-01 2USD
OperatingLeasePayments68,000,0002026-07-03 32USD
DeferredTaxAssetsCapitalLossCarryforwards68,000,0002026-07-03 6USD
IncreaseDecreaseInAccountsPayable66,000,0002026-07-03 146USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths66,000,0002026-07-03 10USD
OperatingLeasesFutureMinimumPaymentsDueThereafter66,000,0002019-06-28 9USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax65,000,0002023-06-30 113USD
TaxAdjustmentsSettlementsAndUnusualProvisions-65,000,0002026-04-03 125USD
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearThree64,000,0002026-07-03 7USD
StandardProductWarrantyAccrualPayments64,000,0002026-07-03 43USD
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearFive62,000,0002026-07-03 6USD
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearFour60,000,0002026-07-03 7USD
ProductWarrantyAccrualPayments60,000,0002024-03-29 138USD
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearTwo58,000,0002026-07-03 7USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions56,000,0002026-07-03 146USD
StockIssuedDuringPeriodValueShareBasedCompensation56,000,0002026-07-03 128USD
DeferredTaxLiabilitiesLeasingArrangements55,000,0002026-07-03 8USD
DeferredTaxAssetsOther53,000,0002026-07-03 32USD
DeferredFederalIncomeTaxExpenseBenefit-50,000,0002026-07-03 48USD
RestructuringReserveCurrent48,000,0002020-07-03 3USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions48,000,0002026-07-03 53USD
InterestAndDividendIncomeSecuritiesHeldToMaturity47,000,0002019-03-29 5USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax47,000,0002023-03-31 10USD
IncomeTaxReconciliationTaxContingencies47,000,0002026-07-03 1USD
StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans45,000,0002012-03-30 6shares
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsWarrantyReserves44,000,0002026-07-03 32USD
IncreaseDecreaseInOtherOperatingCapitalNet44,000,0002026-07-03 146USD
OtherNoncashIncomeExpense-43,000,0002026-07-03 140USD
ProceedsFromSaleOfOtherInvestments42,000,0002012-12-28 6USD
ProceedsFromSaleOfAvailableForSaleSecuritiesDebt41,000,0002026-07-03 59USD
IncomeTaxesPaidNet40,000,0002026-07-03 48USD
OperatingLeaseLiabilityCurrent40,000,0002026-07-03 22USD
ProductWarrantyAccrualWarrantiesIssued40,000,0002024-03-29 138USD
DeferredIncomeTaxesAndTaxCredits-37,000,0002026-07-03 21USD
AdjustmentsToAdditionalPaidInCapitalOther-34,000,0002019-06-28 10USD
DeferredIncomeTaxExpenseBenefit-34,000,0002026-07-03 145USD
CostmethodInvestmentsRealizedGainLossExcludingOtherThanTemporaryImpairments33,000,0002012-12-28 8USD
LitigationSettlementInterest32,600,0002016-01-27 3USD
DeferredTaxAssetsTaxDeferredExpenseOther32,000,0002026-07-03 32USD
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet32,000,0002011-07-01 16USD
GainLossOnSalesOfAssetsAndAssetImpairmentCharges31,000,0002024-06-28 9USD
ProceedsFromSalesOfAssetsInvestingActivities31,000,0002026-07-03 71USD
PurchaseObligation31,000,0002024-12-27 5USD
DeferredTaxAssetsInventory30,000,0002026-07-03 32USD
InvestmentIncomeInterest30,000,0002026-07-03 212USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease30,000,0002026-04-03 38USD
SaleAndLeasebackTransactionGainLossNet30,000,0002025-06-27 6USD
RestructuringCostsAndAssetImpairmentCharges-29,000,0002023-12-29 66USD
GovernmentAssistanceAssetDecrease29,000,0002026-07-03 3USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense28,000,0002026-07-03 9USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease27,000,0002012-12-28 10USD
DebtInstrumentRepurchaseAmount26,000,0002015-07-03 2USD
SaleLeasebackTransactionDeferredGainGross26,000,0002012-06-29 3USD
DeferredFinanceCostsNet24,000,0002020-04-03 30USD
OtherComprehensiveIncomeAvailableForSaleSecuritiesAdjustmentNetOfTaxPeriodIncreaseDecrease24,000,0002012-12-28 15USD
CurrentFederalTaxExpenseBenefit23,000,0002026-07-03 48USD
ProceedsFromPaymentsForOtherFinancingActivities-22,000,0002026-07-03 113USD
IncomeTaxPaidForeignAfterRefundReceived21,000,0002026-07-03 1USD
AdvertisingExpense20,000,0002026-07-03 48USD
OperatingLeasesFutureMinimumPaymentsDueCurrent20,000,0002019-06-28 9USD
StandardProductWarrantyAccrualPeriodIncreaseDecrease20,000,0002023-06-30 5USD
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount19,000,0002026-07-03 27USD
StockIssuedDuringPeriodSharesStockOptionsExercised19,000,0002012-03-30 6shares
IncomeTaxPaidFederalAfterRefundReceived19,000,0002026-07-03 1USD
IncomeTaxReconciliationNondeductibleExpenseOther19,000,0002026-07-03 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear18,000,0002019-03-29 19USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-18,000,0002025-06-27 47USD
OperatingLeasesRentExpenseNet18,000,0002019-06-28 29USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-17,000,0002016-07-01 45USD
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals17,000,0002018-06-29 8USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears17,000,0002019-06-28 9USD
OtherAssetsFairValueDisclosure17,000,0002011-04-01 6USD
AvailableForSaleSecuritiesDebtMaturitiesRollingYearTwoThroughFiveFairValue15,000,0002024-03-29 33USD
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent15,000,0002013-06-28 6USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax15,000,0002021-07-02 116USD
RestructuringReserve15,000,0002025-06-27 71USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment15,000,0002012-06-29 25shares
ProceedsFromDivestitureOfBusinesses15,000,0002026-07-03 17USD
DebtSecuritiesAvailableForSaleRealizedLoss15,000,0002026-07-03 6USD
IncreaseDecreaseInRestrictedCashAndInvestments14,000,0002012-12-28 18USD
PaymentsForRestructuring14,000,0002025-06-27 36USD
DeferredForeignIncomeTaxExpenseBenefit13,000,0002026-07-03 48USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIForSaleOfSecuritiesNetOfTax13,000,0002023-06-30 88USD
RestructuringCharges13,000,0002025-06-27 154USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability13,000,0002026-07-03 9USD
AccruedIncomeTaxesCurrent12,000,0002011-09-30 10USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo12,000,0002021-04-02 6USD
MinorityInterestDecreaseFromRedemptions11,000,0002014-06-27 14USD
StandardProductWarrantyAccrualPreexistingIncreaseDecrease11,000,0002026-07-03 43USD
FiniteLivedIntangibleAssetsAccumulatedAmortization10,000,0002023-06-30 69USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree10,000,0002020-07-03 27USD
FiniteLivedIntangibleAssetsGross10,000,0002023-06-30 50USD
RestructuringReserveSettledWithCash10,000,0002013-06-28 15USD
OperatingLeaseImpairmentLoss10,000,0002026-07-03 2USD
BusinessAcquisitionPurchasePriceAllocationDeferredIncomeTaxesAssetLiabilityNet-9,000,0002013-06-28 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths9,000,0002022-07-01 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo9,000,0002021-07-02 28USD
ForeignCurrencyCashFlowHedgeGainLossToBeReclassifiedDuringNext12Months9,000,0002015-01-02 8USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears9,000,0002019-06-28 9USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax9,000,0002021-07-02 92USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChange9,000,0002011-04-01 2USD
ValuationAllowancesAndReservesBalance9,000,0002016-07-01 12USD
ProceedsFromSaleOfEquityMethodInvestments9,000,0002025-06-27 7USD
AmortizationOfIntangibleAssets8,000,0002026-07-03 138USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears8,000,0002019-06-28 9USD
OtherComprehensiveIncomeLossNetOfTax8,000,0002026-07-03 145USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent8,000,0002026-07-03 112USD
ProductWarrantyAccrualPreexistingIncreaseDecrease8,000,0002024-03-29 138USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax7,000,0002016-07-01 45USD
AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature-7,000,0002011-07-01 6USD
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration7,000,0002025-06-27 7USD
DeferredTaxLiabilitiesNoncurrent7,000,0002018-06-29 12USD
DeferredTaxLiabilitiesUndistributedForeignEarnings7,000,0002026-07-03 32USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree7,000,0002021-04-02 6USD
RestrictedCashAndInvestmentsCurrent7,000,0002015-07-03 42USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts6,000,0002026-07-03 32USD
IncomeTaxReconciliationTaxCreditsResearch6,000,0002025-06-27 23USD
IncrementalCommonSharesAttributableToConversionOfDebtSecurities6,000,0002026-07-03 37shares
MarketableSecuritiesRestrictedCurrent6,000,0002016-09-30 43USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax6,000,0002021-07-02 109USD
RestructuringReserveAccrualAdjustment1-6,000,0002024-06-28 30USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit6,000,0002013-09-27 8USD
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivitiesOther-5,000,0002011-04-01 6USD
CostmethodInvestmentsOtherThanTemporaryImpairment5,000,0002013-06-28 8USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes5,000,0002018-06-29 24USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive5,000,0002020-04-03 3USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour5,000,0002021-04-02 6USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears5,000,0002019-06-28 9USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax5,000,0002026-07-03 134USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax-5,000,0002026-07-03 148USD
RestructuringReservePeriodExpense5,000,0002012-06-29 12USD
StockRepurchasedDuringPeriodShares5,000,0002023-03-31 25shares
VariableLeaseCost5,000,0002026-07-03 32USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent-5,000,0002026-07-03 3USD
AllowanceForDoubtfulAccountsReceivableCurrent4,000,0002025-06-27 30USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability-4,000,0002013-03-29 4USD
DerivativeFairValueOfDerivativeLiability4,000,0002025-03-28 110USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-4,000,0002020-10-02 8USD
GoodwillPurchaseAccountingAdjustments-4,000,0002012-03-30 1USD
IncomeTaxReconciliationNondeductibleExpense4,000,0002025-06-27 44USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements4,000,0002026-07-03 211shares
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear4,000,0002021-04-02 6USD
MinimumLeasePaymentsSaleLeasebackTransactions4,000,0002013-06-28 3USD
StockholdersEquityOther4,000,0002016-07-01 2USD
GainLossOnSaleOfProperties-3,000,0002021-07-02 8USD
ImpairmentOfLongLivedAssetsHeldForUse3,000,0002020-07-03 2USD
ImpairmentOfLongLivedAssetsToBeDisposedOf3,000,0002019-06-28 26USD
IncomeTaxReconciliationChangeInEnactedTaxRate-3,000,0002020-10-02 11USD
IncreaseDecreaseInEmployeeRelatedLiabilities-3,000,0002026-07-03 146USD
OperatingLeasesRentExpenseSubleaseRentals13,000,0002018-06-29 24USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease3,000,0002012-12-28 10USD
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax3,000,0002016-07-01 17USD
PaymentsForProceedsFromOtherInvestingActivities-3,000,0002021-07-02 79USD
PaymentsForProceedsFromProductiveAssets-3,000,0002019-03-29 10USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities3,000,0002021-04-02 74USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax-3,000,0002026-07-03 19USD
GovernmentAssistanceAmount3,000,0002024-06-28 6USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax3,000,0002026-07-03 5USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent3,000,0002026-07-03 3USD
AvailableForSaleSecuritiesGrossUnrealizedGainLoss-2,000,0002013-12-27 24USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption-2,000,0002020-01-03 6USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-2,000,0002020-07-03 30USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsRestructuringCharges2,000,0002026-07-03 30USD
GainLossOnTerminationOfLease-2,000,0002021-07-02 3USD
PaymentsToAcquireAssetsInvestingActivities2,000,0002026-07-03 67USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax-2,000,0002016-07-01 20USD
RestructuringReserveAccrualAdjustment2,000,0002015-07-03 21USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-1,000,0002016-07-01 35USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible1,000,0002021-07-02 2USD
EquitySecuritiesWithoutReadilyDeterminableFairValueDownwardPriceAdjustmentCumulativeAmount1,000,0002020-01-03 2USD
GainLossOnSaleOfPropertyPlantEquipment1,000,0002019-03-29 51USD
IncomeTaxReconciliationOtherAdjustments-1,000,0002025-06-27 47USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax1,000,0002019-10-04 1USD
OtherComprehensiveIncomeReclassificationAdjustmentForSaleOfSecuritiesIncludedInNetIncomeNetOfTax-1,000,0002012-12-28 10USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax-1,000,0002013-09-27 2USD
OtherNonoperatingIncomeExpense1,000,0002026-07-03 210USD
RestrictedCashAndCashEquivalentsAtCarryingValue1,000,0002026-07-03 139USD
RestructuringAndRelatedCostExpectedCost11,000,0002025-06-27 6USD
SharesPaidForTaxWithholdingForShareBasedCompensation1,000,0002024-06-28 50shares
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued1,000,0002021-07-02 21USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense1,000,0002021-07-02 21USD
ValuationAllowancesAndReservesChargedToCostAndExpense1,000,0002016-07-01 9USD
ValuationAllowancesAndReservesDeductions1,000,0002016-07-01 9USD
WeightedAverageNumberOfSharesRestrictedStock-1,000,0002010-07-02 4shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesPurchasedForAward1,000,0002026-07-03 9shares
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation600,0002016-07-01 21USD
StockRepurchasedAndRetiredDuringPeriodShares500,0002026-07-03 98shares
DefinedContributionPlanMaximumAnnualContributionsPerEmployeeAmount6,0002026-07-03 13USD
RestructuringAndRelatedCostExpectedNumberOfPositionsEliminated3,4802023-03-29 3employee
RestructuringAndRelatedCostNumberOfPositionsEliminatedInceptionToDate3,4802023-06-30 4numberOfEmployees
RestructuringAndRelatedCostNumberOfPositionsEliminated1,0002016-01-01 2pure
RestructuringAndRelatedCostNumberOfPositionsEliminated4802023-03-29 11numberOfEmployees
ShareBasedCompensationArrangementByShareBasedPaymentAwardPerShareWeightedAveragePriceOfSharesPurchased1012026-07-03 9USD/shares
SaleOfStockPricePerShare632023-09-13 2USD/shares
DebtInstrumentBasisSpreadOnVariableRate1502023-06-30 1pure
EarningsPerShareBasic152026-07-03 212USD/shares
EarningsPerShareDiluted142026-07-03 212USD/shares
FiniteLivedIntangibleAssetsWeightedAverageUsefulLife42012-12-28 9Y
CommonStockDividendsPerShareDeclared32026-07-03 193USD/shares
NumberOfReportableSegments12018-06-29 2segment
NumberOfReportableSegments12026-07-03 4numberOfEmployees
NumberOfOperatingSegments12026-04-03 3segment
IncomeTaxHolidayIncomeTaxBenefitsPerShare12026-07-03 39USD/shares
DefinedContributionPlanEmployerMatchingContributionPercentOfMatch02026-07-03 13pure
DebtInstrumentRedemptionPricePercentageOfPrincipalAmountRedeemed02023-06-30 1pure

What to be careful about

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