Stock Scorer

Trinseo PLC (TSEOQ)

Every figure this model derived for TSEOQ, 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 53,800,000 PaymentsToAcquireProductiveAssets 2026-06-30
cash 181,400,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,165,900,000 AssetsCurrent 2026-06-30
current liabilities 999,200,000 LiabilitiesCurrent 2026-06-30
equity -1,347,200,000 StockholdersEquity 2026-06-30
interest expense 194,700,000 InterestPaidNet 2025-12-31
ocf -347,200,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 2,975,900,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 2,900,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin2.42
current ratio1.17
current ratio reported1.17
dilution pct1.42
fcf margin-13.47
growth cv5.45
interest cover-1.11
net debt ebitda41.26
operating margin-7.24
owner earnings margin-13.57
revenue growth-8.67
revenue growth per share-9.94
roic-11.35
rule of 40-15.91
sbc pct revenue0.1

Everything else this filing tags

400 more elements from TSEOQ'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
BusinessAcquisitionsProFormaRevenue5,162,300,0002022-12-31 14USD
SalesRevenueNet4,448,100,0002017-12-31 93USD
CommonStockSharesAuthorized4,000,000,0002026-06-30 102shares
DebtLongtermAndShorttermCombinedAmount3,024,100,0002026-06-30 28USD
LongTermDebt3,024,100,0002026-06-30 80USD
DebtInstrumentFaceAmount3,024,100,0002026-06-30 12USD
LiabilitiesSubjectToCompromise2,562,300,0002026-06-30 1USD
Assets2,498,600,0002026-06-30 100USD
LiabilitiesAndStockholdersEquity2,498,600,0002026-06-30 100USD
Revenues2,358,100,0002018-06-30 6USD
RetainedEarningsAccumulatedDeficit-1,574,800,0002026-06-30 102USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization1,476,600,0002025-12-31 12USD
OperatingLossCarryforwards1,433,800,0002025-12-31 26USD
CostOfRevenue1,408,700,0002026-06-30 163USD
ProceedsFromIssuanceOfSeniorLongTermDebt1,325,000,0002013-12-31 5USD
PropertyPlantAndEquipmentGross1,291,500,0002019-12-31 14USD
LongTermDebtFairValue1,269,533,0002017-06-30 26USD
SeniorLongTermNotes1,192,500,0002015-03-31 16USD
FiniteLivedIntangibleAssetsGross1,140,600,0002025-12-31 42USD
PreferredStockSharesAuthorized1,000,000,0002026-06-30 38shares
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment966,100,0002026-06-30 84USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization953,000,0002025-12-31 20USD
EarlyRepaymentOfSeniorDebt745,950,0002017-09-30 13USD
PurchaseObligation694,000,0002025-12-31 13USD
FiniteLivedIntangibleAssetsAccumulatedAmortization647,700,0002025-12-31 42USD
LongTermDebtCurrent589,600,0002026-06-30 76USD
EquityMethodInvestmentSummarizedFinancialInformationAssets574,300,0002019-12-31 14USD
PropertyPlantAndEquipmentNet573,500,0002020-06-30 52USD
EquityMethodInvestmentSummarizedFinancialInformationRevenue547,500,0002020-06-30 85USD
NoncurrentAssets523,600,0002025-12-31 36USD
AdditionalPaidInCapitalCommonStock523,100,0002026-06-30 100USD
BusinessAcquisitionsProFormaNetIncomeLoss498,500,0002022-12-31 14USD
DeferredTaxAssetsGross493,400,0002025-12-31 27USD
RepaymentsOfLongTermDebt492,500,0002017-09-30 21USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization492,000,0002026-06-30 48USD
AccountsAndOtherReceivablesNetCurrent477,400,0002026-06-30 100USD
ProceedsFromIssuanceOfUnsecuredDebt450,000,0002021-12-31 16USD
FiniteLivedIntangibleAssetsNet444,000,0002026-06-30 100USD
DeferredTaxAssetsValuationAllowance442,700,0002025-12-31 28USD
NetCashProvidedByUsedInFinancingActivities417,100,0002026-06-30 81USD
InventoryNet390,700,0002026-06-30 101USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent379,500,0002021-09-30 5USD
AssetImpairmentCharges349,500,0002023-12-31 65USD
OtherCostAndExpenseOperating349,500,0002023-12-31 32USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest-348,500,0002024-12-31 40USD
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax338,100,0002022-12-31 14USD
EquityMethodInvestmentSummarizedFinancialInformationCurrentAssets326,600,0002019-12-31 14USD
AccountsPayableAndOtherAccruedLiabilitiesCurrent324,629,0002015-12-31 12USD
ProceedsFromLinesOfCredit304,600,0002026-06-30 20USD
GoodwillImpairedAccumulatedImpairmentLoss297,100,0002022-12-31 1USD
LiabilitiesNoncurrent284,300,0002026-06-30 100USD
AccountsReceivableGrossCurrent275,600,0002025-12-31 26USD
DeferredTaxAssetsOperatingLossCarryforwards262,500,0002025-12-31 26USD
ComprehensiveIncomeNetOfTax-251,100,0002026-06-30 163USD
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets247,700,0002019-12-31 14USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign-240,700,0002024-12-31 36USD
DefinedBenefitPlanPlansWithBenefitObligationsInExcessOfPlanAssetsAggregateBenefitObligation237,300,0002017-12-31 10USD
NetIncomeLoss-235,500,0002026-06-30 284USD
ProfitLoss-235,500,0002026-06-30 81USD
AccountsPayableTradeCurrent233,000,0002025-12-31 26USD
AccountsPayableCurrent231,300,0002026-06-30 90USD
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent228,200,0002020-12-31 3USD
OtherLiabilitiesNoncurrent226,600,0002026-06-30 100USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-225,600,0002026-06-30 235USD
PurchaseObligationDueInNextTwelveMonths219,700,0002025-12-31 13USD
EquityMethodInvestments210,200,0002026-06-30 132USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateAccumulatedBenefitObligation206,400,0002017-12-31 10USD
SaleOfStockConsiderationReceivedOnTransaction203,200,0002014-06-17 1USD
TreasuryStockCommonValue200,000,0002026-06-30 79USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents198,400,0002026-06-30 144USD
StockIssuedDuringPeriodValueNewIssues198,089,0002014-12-31 8USD
ProceedsFromIssuanceInitialPublicOffering198,087,0002014-12-31 8USD
SellingGeneralAndAdministrativeExpense188,200,0002026-06-30 163USD
InventoryWorkInProcessAndRawMaterialsNetOfReserves187,300,0002026-06-30 100USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent183,100,0002026-06-30 60USD
RepaymentsOfOtherDebt179,170,0002014-06-30 2USD
ProceedsFromOtherDebt178,603,0002014-06-30 2USD
EquityMethodInvestmentSummarizedFinancialInformationLiabilities177,300,0002019-12-31 14USD
ProceedsFromAccountsReceivableSecuritization171,400,0002026-06-30 42USD
InventoryFinishedGoodsNetOfReserves169,600,0002026-06-30 100USD
AccruedLiabilitiesAndOtherLiabilities166,900,0002026-06-30 100USD
ProceedsFromContributedCapital162,155,0002012-12-31 4USD
StockIssuedDuringPeriodValueOther162,155,0002012-12-31 2USD
Depreciation161,500,0002025-12-31 39USD
GrossProfit161,400,0002026-06-30 235USD
EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities158,800,0002019-12-31 14USD
PurchaseObligationDueInSecondYear155,300,0002025-12-31 13USD
PaymentsForRepurchaseOfCommonStock151,900,0002022-12-31 65USD
InterestIncomeExpenseNonoperatingNet-151,100,0002026-06-30 147USD
TreasuryStockValueAcquiredCostMethod150,000,0002022-12-31 72USD
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty146,000,0002020-12-31 25USD
RepaymentsOfAccountsReceivableSecuritization144,700,0002026-06-30 41USD
RestructuringCharges140,300,0002025-12-31 45USD
DebtInstrumentCollateralAmount135,200,0002020-12-31 2USD
DeferredTaxAssetsGoodwillAndIntangibleAssets127,300,0002025-12-31 22USD
AmortizationOfIntangibleAssets122,400,0002025-12-31 71USD
OtherAssetsCurrent116,400,0002026-06-30 100USD
ProceedsFromIssuanceOfSecuredDebt115,000,0002025-06-30 26USD
RepaymentsOfSeniorDebt115,000,0002025-06-30 2USD
IncreaseDecreaseInAccountsReceivable112,600,0002026-06-30 101USD
OtherComprehensiveIncomeLossNetOfTax-112,283,0002015-03-31 16USD
PurchaseObligationDueInThirdYear111,700,0002025-12-31 13USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-95,900,0002026-06-30 110USD
DepreciationDepletionAndAmortization88,600,0002026-06-30 129USD
PurchaseObligationDueInFourthYear86,800,0002025-12-31 11USD
PurchaseObligationDueInFifthYear86,600,0002025-12-31 10USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter83,100,0002025-12-31 13USD
ContractualObligation83,100,0002025-12-31 1USD
RelatedPartyTransactionPurchasesFromRelatedParty81,900,0002019-12-31 21USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths81,400,0002025-12-31 21USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent81,300,0002021-09-30 6USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-79,818,0002017-06-30 32USD
IncreaseDecreaseInInventories79,600,0002026-06-30 113USD
DeferredIncomeTaxLiabilities79,100,0002025-12-31 26USD
LesseeOperatingLeaseLiabilityPaymentsDue77,900,0002025-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDue72,900,0002018-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo69,200,0002025-12-31 21USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree67,000,0002025-12-31 21USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate-66,800,0002024-12-31 36USD
Goodwill65,700,0002026-06-30 113USD
CashAndCashEquivalentsPeriodIncreaseDecrease-65,186,0002017-06-30 32USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour63,500,0002025-12-31 21USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive61,100,0002025-12-31 21USD
IncreaseDecreaseInOtherOperatingAssets60,900,0002026-06-30 113USD
OperatingLeaseLiability59,500,0002025-12-31 10USD
OperatingLeaseRightOfUseAsset59,400,0002026-06-30 60USD
DeferredTaxLiabilities58,900,0002019-12-31 14USD
NontradeReceivablesCurrent57,500,0002025-12-31 26USD
TreasuryStockValue57,008,0002016-03-31 1USD
OtherAssetsMiscellaneousNoncurrent57,006,0002015-03-31 10USD
DefinedBenefitPlanPlansWithBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets55,800,0002017-12-31 10USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-55,100,0002024-12-31 60USD
PaymentsOfDebtExtinguishmentCosts53,000,0002017-12-31 15USD
AccountsPayableOtherCurrent50,900,0002025-12-31 26USD
DeferredTaxAssetsNet50,700,0002025-12-31 26USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets50,000,0002017-12-31 10USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect49,400,0002026-06-30 81USD
DerivativeLiabilitiesNoncurrent48,300,0002018-03-31 2USD
InterestPayableCurrent47,300,0002025-12-31 24USD
DeferredTaxAssetsNetNoncurrent46,564,0002016-03-31 18USD
RestructuringAndRelatedCostIncurredCost46,100,0002024-09-30 94USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment44,000,0002025-12-31 26USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted43,476,0002014-12-31 14shares
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent42,300,0002020-12-31 3USD
IncreaseDecreaseInAccountsAndOtherReceivables42,091,0002015-03-31 12USD
DeferredFinanceCostsNoncurrentNet41,900,0002026-03-31 83USD
OtherReceivablesGrossCurrent41,600,0002025-12-31 26USD
ReorganizationItems41,300,0002026-06-30 2USD
RepaymentsOfLinesOfCredit41,200,0002026-06-30 18USD
CommonStockSharesIssued40,700,0002026-06-30 100shares
EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss38,400,0002020-06-30 85USD
DisposalGroupNotDiscontinuedOperationLossGainOnWriteDown38,300,0002020-03-31 3USD
CommonStockSharesOutstanding36,600,0002026-06-30 98shares
WeightedAverageNumberOfDilutedSharesOutstanding36,400,0002026-06-30 163shares
WeightedAverageNumberOfSharesOutstandingBasic36,400,0002026-06-30 163shares
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-36,300,0002025-12-31 39USD
PurchaseObligationDueAfterFifthYear33,900,0002025-12-31 5USD
InventorySuppliesNetOfReserves33,800,0002026-06-30 100USD
IncomeTaxPaidForeignAfterRefundReceived32,800,0002025-12-31 3USD
DebtInstrumentUnamortizedDiscountPremiumNet-31,000,0002026-03-31 11USD
IncomeTaxesPaidNet30,200,0002025-12-31 39USD
DeferredIncomeTaxLiabilitiesNet29,800,0002026-06-30 82USD
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities29,100,0002026-06-30 113USD
InterestExpense28,856,0002015-03-31 16USD
ForeignCurrencyTransactionGainLossBeforeTax27,600,0002025-12-31 105USD
DeferredTaxLiabilitiesNoncurrent27,480,0002016-03-31 18USD
PaymentsForRestructuring27,200,0002024-09-30 33USD
AssetRetirementObligation26,300,0002026-06-30 30USD
IncomeTaxReconciliationPriorYearIncomeTaxes26,000,0002023-12-31 20USD
OperatingLeaseLiabilityNoncurrent26,000,0002026-06-30 56USD
DeferredTaxLiabilitiesUndistributedForeignEarnings25,200,0002025-12-31 26USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential24,600,0002024-12-31 36USD
ContractualObligationDueAfterFifthYear24,500,0002025-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive23,900,0002025-12-31 10USD
OperatingIncomeLoss-23,500,0002026-06-30 235USD
LossOnContractTermination23,300,0002014-06-17 1USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits23,100,0002025-12-31 26USD
GoodwillAcquiredDuringPeriod22,800,0002022-12-31 12USD
PaymentsToAcquireBusinessesNetOfCashAcquired22,200,0002022-12-31 35USD
LeaseCost22,100,0002025-12-31 23USD
DerivativeInstrumentsNotDesignatedAsHedgingInstrumentsGainLossNet-22,000,0002021-12-31 17USD
GainLossOnDerivativeInstrumentsNetPretax-22,000,0002021-12-31 13USD
DefinedBenefitPlanRecognizedNetGainLossDueToCurtailments21,600,0002017-12-31 5USD
SegmentExpenditureAdditionToLongLivedAssets21,300,0002026-06-30 25USD
CurrentIncomeTaxExpenseBenefit20,200,0002025-12-31 41USD
BusinessCombinationAcquisitionRelatedCosts20,000,0002021-12-31 4USD
IncomeTaxReconciliationChangeInEnactedTaxRate19,700,0002022-12-31 12USD
DeferredOtherTaxExpenseBenefit-19,700,0002022-12-31 4USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation19,543,0002013-12-31 2USD
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentLiabilities18,500,0002019-12-31 14USD
OperatingLeasesRentExpenseNet18,500,0002018-12-31 18USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount18,400,0002025-12-31 10USD
OperatingLeaseCost18,200,0002025-12-31 18USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeReclassificationAdjustmentsNetOfTax-17,985,0002013-09-30 4USD
DeferredTaxAssetsTaxDeferredExpenseOther17,698,0002015-12-31 2USD
OperatingLeasesFutureMinimumPaymentsDueCurrent17,500,0002018-12-31 10USD
TranslationAdjustmentForNetInvestmentHedgeNetOfTax-17,500,0002017-12-31 1USD
RestrictedCashCurrent17,000,0002026-06-30 43USD
ContractualObligationDueInNextTwelveMonths16,800,0002025-12-31 1USD
OperatingLeasePayments16,600,0002025-12-31 23USD
NetCashProvidedByUsedInInvestingActivities-16,500,0002026-06-30 81USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive16,200,0002025-12-31 13USD
OperatingLeasesFutureMinimumPaymentsDueThereafter16,000,0002018-12-31 10USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent15,800,0002022-12-31 69USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour15,600,0002025-12-31 13USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-15,600,0002026-06-30 187USD
AssetRetirementObligationCurrent15,100,0002026-06-30 29USD
DerivativeLiabilitiesCurrent14,900,0002018-03-31 2USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths14,900,0002025-12-31 7USD
ContractualObligationDueInSecondYear14,800,0002025-12-31 1USD
AssetRetirementObligationLiabilitiesSettled14,600,0002026-06-30 15USD
ProceedsFromDivestitureOfBusinessesNetOfCashDivested14,566,0002013-12-31 4USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths14,400,0002025-12-31 13USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears14,400,0002018-12-31 10USD
GainLossOnSaleOfPropertyPlantEquipment14,400,0002023-09-30 3USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations-14,200,0002024-12-31 60USD
OperatingLeaseExpense13,800,0002019-09-30 5USD
AssetsFairValueDisclosureNonrecurring13,700,0002016-12-31 1USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-13,700,0002026-06-30 163USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity13,700,0002021-09-30 7USD
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentInventory13,600,0002021-09-30 1USD
EscrowDeposit13,400,0002026-06-30 1USD
PaymentsOfCapitalDistribution13,252,0002017-01-25 6USD
DebtorReorganizationItemsWriteOffOfDeferredFinancingCostsAndDebtDiscounts13,200,0002026-06-30 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree13,000,0002025-12-31 13USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo12,800,0002025-12-31 10USD
DefinedBenefitPlansEstimatedFutureEmployerContributionsInNextFiscalYear12,700,0002016-12-31 4USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate12,200,0002025-12-31 13USD
OperatingLossCarryforwardsValuationAllowance12,000,0002024-12-31 1USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo11,800,0002025-12-31 13USD
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss11,800,0002020-06-30 85USD
DefinedBenefitPlanExpectedFutureEmployerContributionsNextFiscalYear11,600,0002025-12-31 9USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount11,300,0002025-12-31 39USD
DerivativeAssetsCurrent11,300,0002018-03-31 2USD
AssetRetirementObligationsNoncurrent11,200,0002026-06-30 29USD
UnrecognizedTaxBenefits10,900,0002025-12-31 59USD
ContractualObligationDueInThirdYear10,900,0002025-12-31 1USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities10,700,0002025-12-31 25USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree10,600,0002025-12-31 10USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears10,600,0002018-12-31 10USD
DeferredTaxAssetsNetCurrent10,198,0002015-09-30 15USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability10,100,0002025-12-31 23USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod10,000,0002025-06-25 4shares
DeferredTaxLiabilitiesInvestmentInNoncontrolledAffiliates9,900,0002025-12-31 21USD
IncomeTaxExpenseBenefit9,900,0002026-06-30 163USD
OtherNonoperatingIncomeExpense-9,700,0002026-06-30 163USD
OtherLiabilitiesCurrent9,500,0002025-12-31 6USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment9,401,0002013-12-31 2USD
EquityMethodInvestmentRealizedGainLossOnDisposal9,300,0002017-03-31 2USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsRemainderOfFiscalYear9,100,0002014-06-30 1USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears9,000,0002018-12-31 10USD
ContractualObligationDueInFourthYear8,700,0002025-12-31 1USD
PaymentsOfFinancingCosts8,600,0002024-12-31 45USD
AllowanceForDoubtfulAccountsReceivableCurrent8,500,0002026-06-30 98USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour8,500,0002025-12-31 10USD
CapitalExpendituresIncurredButNotYetPaid8,400,0002025-12-31 39USD
DisposalGroupIncludingDiscontinuedOperationInventory18,135,0002013-12-31 2USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsOther7,900,0002025-12-31 26USD
IncomeTaxReconciliationTaxSettlementsOther7,600,0002023-12-31 4USD
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability7,400,0002019-09-30 2USD
ContractualObligationDueInFifthYear7,400,0002025-12-31 1USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive7,200,0002025-12-31 10USD
DebtCurrent7,100,0002019-03-31 28USD
DefinedBenefitPlanExpectedFutureEmployerContributionsRemainderOfFiscalYear7,100,0002026-06-30 14USD
OperatingLeaseLiabilityCurrent7,000,0002026-06-30 56USD
IncomeTaxReconciliationRepatriationOfForeignEarnings6,300,0002021-12-31 27USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodTax-6,000,0002025-12-31 105USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear5,736,0002016-09-30 8USD
DerivativeAssetsNoncurrent5,600,0002018-03-31 2USD
DefinedBenefitPlansEstimatedFutureEmployerContributionsInCurrentFiscalYear5,500,0002017-06-30 8USD
PaymentsToAcquireHeldToMaturitySecurities5,500,0002020-12-31 1USD
ProceedsFromSaleOfPropertyPlantAndEquipment5,434,0002014-06-30 1USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears5,400,0002018-12-31 10USD
FinanceLeaseLiabilityPaymentsDue5,200,0002025-12-31 10USD
DerivativeGainLossOnDerivativeNet-5,100,0002026-06-30 55USD
AmortizationOfFinancingCostsAndDiscounts4,900,0002026-06-30 85USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear4,900,0002019-09-30 3USD
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets4,800,0002026-06-30 96USD
BusinessCombinationBargainPurchaseGainRecognizedAmount4,700,0002019-12-31 3USD
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts4,600,0002014-06-17 6USD
DerivativeFairValueOfDerivativeAssetAmountNotOffsetAgainstCollateral4,600,0002024-12-31 48USD
EffectOfExchangeRateOnCashAndCashEquivalents-4,600,0002018-06-30 41USD
GainLossOnDispositionOfAssets14,500,0002025-12-31 85USD
GainLossOnForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments4,435,0002015-09-30 13USD
AccruedIncomeTaxesCurrent4,400,0002026-06-30 100USD
DefinedBenefitPlanContributionsByEmployer4,400,0002026-06-30 62USD
ValuationAllowanceDeferredTaxAssetChangeInAmount4,400,0002022-12-31 3USD
DeferredTaxAssetsEquityMethodInvestments4,383,0002016-12-31 9USD
ExtinguishmentOfDebtGainLossIncomeTax4,300,0002013-06-30 1USD
IncomeTaxReconciliationTaxExemptIncome4,219,0002013-12-31 1USD
FinanceLeaseLiability4,200,0002025-12-31 10USD
GainLossOnSaleOfBusiness4,200,0002013-09-30 2USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions4,200,0002025-12-31 24USD
ShortTermBorrowings4,139,0002015-03-31 8USD
TreasuryStockCommonShares4,100,0002026-06-30 82shares
DueToAffiliateCurrent3,900,0002022-12-31 16USD
DeferredCompensationCashBasedArrangementsLiabilityCurrent3,900,0002025-12-31 2USD
FinanceLeaseRightOfUseAsset3,600,0002025-12-31 16USD
IncomeTaxReconciliationDeductionsQualifiedProductionActivities3,600,0002017-12-31 15USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense-3,600,0002025-12-31 33USD
DeferredIncomeTaxExpenseBenefit3,500,0002026-03-31 112USD
ProceedsFromRepaymentsOfShortTermDebt-3,500,0002020-03-31 57USD
IncomeLossFromEquityMethodInvestments3,300,0002026-06-30 235USD
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions3,300,0002026-06-30 113USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossNetOfTax3,200,0002026-06-30 155USD
TaxCreditCarryforwardAmount3,200,0002016-12-31 2USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTaxNoncontrollingInterest-3,200,0002022-09-30 8USD
RestructuringReserveAccrualAdjustment1-3,100,0002018-12-31 4USD
TaxCutsAndJobsActOf2017ChangeInTaxRateIncomeTaxExpenseBenefit3,100,0002017-12-31 1USD
AssetsFairValueDisclosure3,100,0002024-12-31 5USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations-3,000,0002026-06-30 72USD
RepaymentsOfSecuredDebt3,000,0002026-06-30 58USD
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations-2,900,0002022-12-31 22USD
IncomeLossFromDiscontinuedOperationsNetOfTax-2,900,0002022-12-31 30USD
IncreaseDecreaseInOtherOperatingLiabilities2,900,0002026-06-30 113USD
IncomeTaxReconciliationTaxCreditsForeign2,800,0002018-12-31 18USD
InterestCostsCapitalized2,800,0002025-12-31 39USD
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent2,800,0002018-03-31 33USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes2,700,0002024-12-31 36USD
IncomeTaxReconciliationTaxSettlements-2,700,0002024-12-31 15USD
DeferredIncomeTaxAssetsNet2,600,0002026-06-30 83USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions2,600,0002017-03-31 3USD
IncomeTaxPaidFederalAfterRefundReceived-2,600,0002025-12-31 3USD
FinanceLeaseLiabilityNoncurrent2,500,0002025-12-31 16USD
IncomeTaxReconciliationNondeductibleExpense2,500,0002024-12-31 36USD
AmortizationOfFinancingCosts2,446,0002015-03-31 2USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax-2,425,0002015-09-30 8USD
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased2,332,0672016-12-31 1shares
IncomeTaxReconciliationTaxContingencies2,300,0002025-12-31 33USD
DeferredCompensationArrangementWithIndividualCompensationExpense2,100,0002025-12-31 1USD
AccrualForEnvironmentalLossContingencies2,000,0002026-06-30 96USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities2,000,0002019-10-01 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet-2,000,0002019-10-01 1USD
DerivativeFairValueOfDerivativeLiability2,000,0002025-09-30 69USD
FinanceLeaseLiabilityPaymentsDueYearTwo2,000,0002025-12-31 10USD
GoodwillForeignCurrencyTranslationGainLoss-2,000,0002026-06-30 48USD
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths1,900,0002025-12-31 7USD
LongTermDebtNoncurrent1,900,0002026-06-30 100USD
PaymentsForProceedsFromHedgeInvestingActivities-1,900,0002022-12-31 16USD
ProceedsFromHedgeInvestingActivities1,900,0002022-09-30 7USD
VariableLeaseCost1,900,0002025-12-31 21USD
AssetRetirementObligationAccretionExpense1,900,0002026-06-30 15USD
AssetRetirementObligationLiabilitiesIncurred1,900,0002026-06-30 11USD
EmployeeServiceShareBasedCompensationCashFlowEffectCashUsedToSettleAwards-1,800,0002025-12-31 1USD
DerivativeFairValueOfDerivativeLiabilityAmountNotOffsetAgainstCollateral1,700,0002025-12-31 63USD
DerivativeFairValueOfDerivativeNet-1,700,0002025-12-31 64USD
DerivativeLiabilities1,700,0002025-12-31 61USD
FinanceLeaseLiabilityCurrent1,700,0002025-12-31 16USD
FinanceLeasePrincipalPayments1,700,0002025-12-31 22USD
FinanceLeaseRightOfUseAssetAmortization1,700,0002025-12-31 22USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance1,700,0002025-12-31 48USD
GoodwillPurchaseAccountingAdjustments1,679,0002014-12-31 2USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssets1,624,0002013-12-31 2USD
TreasuryStockShares1,600,0002016-03-31 2shares
OtherComprehensiveIncomeLossFinalizationOfPensionAndNonPensionPostretirementPlanValuationNetOfTax-1,570,0002014-12-31 6USD
TaxAdjustmentsSettlementsAndUnusualProvisions1,500,0002024-12-31 1USD
TimeDeposits1,500,0002025-12-31 3EUR
DefinedBenefitPlanExpectedFutureEmployerContributionsCurrentFiscalYear1,400,0002021-09-30 13USD
IncomeLossFromContinuingOperations1,400,0002021-12-31 8USD
IncomeTaxReconciliationNondeductibleExpenseOther1,300,0002025-12-31 39USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax1,300,0002026-06-30 86USD
ProceedsFromSaleOfPropertyHeldForSale1,300,0002020-01-31 6USD
UnrealizedGainLossOnCommodityContracts-1,300,0002026-06-30 26USD
RestructuringReserve1,200,0002024-12-31 66USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber1,193,7122025-12-31 19shares
GoodwillTranslationAdjustments1,191,0002016-03-31 12USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued1,100,0002025-12-31 26USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions1,100,0002025-12-31 37USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations1,100,0002025-12-31 18USD
DerivativeInstrumentsGainLossRecognizedInOtherComprehensiveIncomeEffectivePortionNet1,035,0002015-03-31 1USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax1,035,0002015-03-31 1USD
FinanceLeaseLiabilityUndiscountedExcessAmount1,000,0002025-12-31 10USD
IncreaseInUnrecognizedTaxBenefitsIsReasonablyPossible1,000,0002015-12-31 1USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax-1,000,0002015-09-30 8USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount900,0002022-06-30 71shares
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets900,0002018-12-31 8USD
DividendsCommonStockCash900,0002025-12-31 123USD
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital900,0002017-12-31 32USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber847,9062025-12-31 9shares
DeferredTaxLiabilitiesCurrent834,0002015-09-30 15USD
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations-800,0002022-12-31 22USD
ProvisionForDoubtfulAccounts800,0002025-12-31 36USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment800,0002022-06-30 96shares
DisposalGroupIncludingDiscontinuedOperationPensionPlanBenefitObligation791,0002013-12-31 2USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation791,0002013-12-31 2USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue700,0002026-06-30 148USD
AllocatedShareBasedCompensationExpense700,0002026-06-30 122USD
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear700,0002019-09-30 2USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost700,0002022-12-31 30USD
PensionExpenseReversalOfExpenseNoncash-700,0002026-06-30 31USD
ProceedsFromContributionInAidOfConstruction700,0002019-03-31 22USD
AssetRetirementObligationForeignCurrencyTranslationGainLoss-700,0002026-06-30 15USD
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold700,0002022-03-31 1USD
FederalIncomeTaxExpenseBenefitContinuingOperations700,0002025-12-31 3USD
DefinedBenefitPlanRecognizedNetGainLossDueToSettlementsAndCurtailments1600,0002023-09-30 25USD
FinanceLeaseLiabilityPaymentsDueAfterYearFive600,0002025-12-31 9USD
GainLossOnSalesOfAssetsAndAssetImpairmentCharges600,0002020-09-30 3USD
IncreaseDecreaseInAccruedIncomeTaxesPayable600,0002026-06-30 113USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTaxParent600,0002025-12-31 98USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTaxParent600,0002025-12-31 42USD

What to be careful about

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