Stock Scorer

Innovate Corp. (VATE)

Every figure this model derived for VATE, 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 500,000 PaymentsToAcquireProductiveAssets 2026-06-30
cash 91,425,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 479,300,000 AssetsCurrent 2026-06-30
current liabilities 1,083,400,000 LiabilitiesCurrent 2026-06-30
equity -243,200,000 StockholdersEquity 2026-06-30
interest expense 99,500,000 InterestExpenseNonoperating 2026-06-30
ocf 141,200,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 1,516,200,000 Revenues 2026-06-30
sbc 2,200,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin6.37
current ratio0.53
current ratio reported0.44
deferred revenue growth5.73
dilution pct23.59
ebit cagr57.02
ebit yoy288.62
ev ebit9.53
ev owner earnings4.47
ev sales0.41
fcf margin9.28
growth cv2.03
interest cover0.65
net debt ebitda5.67
operating margin4.28
owner earnings margin9.13
revenue growth52.38
revenue growth per share23.3
roic17.57
rule of 4056.66
sbc pct revenue0.15

Everything else this filing tags

400 more elements from VATE'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
SupplementaryInsuranceInformationLiabilityForFuturePolicyBenefitsLossesClaimsAndLossExpenseReserves4,807,300,0002018-12-31 9USD
LiabilityForClaimsAndClaimsAdjustmentExpense4,627,500,0002020-12-31 44USD
AvailableForSaleSecuritiesDebtSecurities4,456,100,0002020-12-31 44USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis3,929,900,0002020-12-31 22USD
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesCost3,907,500,0002018-12-31 4USD
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesCarryingAmount3,821,400,0002018-12-31 4USD
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesFairValue3,821,400,0002018-12-31 4USD
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDateAmortizedCostBasis2,749,400,0002018-12-31 1USD
AvailableForSaleSecuritiesDebtMaturitiesSingleMaturityDate2,691,800,0002018-12-31 1USD
AvailableForSaleSecuritiesDebtMaturitiesAfterTenYearsAmortizedCost2,227,500,0002018-12-31 1USD
AvailableForSaleSecuritiesDebtMaturitiesAfterTenYearsFairValue2,171,000,0002018-12-31 1USD
BusinessAcquisitionsProFormaRevenue2,106,400,0002018-12-31 32USD
SalesRevenueNet1,482,546,0002017-12-31 11USD
OperatingExpenses1,423,600,0002019-09-30 130USD
LongTermInvestments1,354,370,0002015-12-31 21USD
Liabilities1,226,700,0002026-06-30 136USD
CostsAndExpenses1,009,900,0002020-12-31 16USD
Assets1,006,700,0002026-06-30 138USD
LiabilitiesAndStockholdersEquity1,006,700,0002026-06-30 136USD
ReinsuranceRecoverables957,500,0002020-12-31 44USD
RevenueFromContractWithCustomerExcludingAssessedTax870,500,0002024-09-30 91USD
BilledContractReceivables816,622,0002016-12-31 33USD
LifeInsuranceInForceGross720,192,0002017-12-31 6USD
RevenueRemainingPerformanceObligation718,287,0002018-03-31 1USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue687,300,0002020-12-31 86USD
CostOfRevenue653,400,0002026-06-30 195USD
SalesRevenueServicesNet643,596,0002017-09-30 83USD
LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities626,400,0002026-06-30 83USD
DebtLongtermAndShorttermCombinedAmount626,300,0002026-06-30 30USD
DebtSecuritiesAvailableForSaleUnrealizedLossPosition608,000,0002020-12-31 14USD
CostOfServices606,079,0002017-09-30 82USD
RetainedEarningsAccumulatedDeficit-588,600,0002026-06-30 136USD
PaymentsForProceedsFromInvestments-565,000,0002019-09-30 32USD
LongTermDebtCurrent553,900,0002026-06-30 88USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearThree553,000,0002018-12-31 5USD
DisposalGroupIncludingDiscontinuedOperationRevenue519,600,0002020-12-31 64USD
LongTermDebtNoncurrent496,592,0002017-09-30 36USD
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold492,400,0002020-12-31 14USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths491,400,0002026-06-30 33USD
LifeInsuranceInForceCeded467,660,0002017-12-31 6USD
EquityMethodInvestmentSummarizedFinancialInformationRevenue462,000,0002019-12-31 28USD
SharesIssued443,600,0002019-12-31 1shares
SalesRevenueGoodsNet420,001,0002017-09-30 72USD
LongTermDebt388,702,0002016-12-31 25USD
EquityMethodInvestmentSummarizedFinancialInformationCurrentAssets373,300,0002019-12-31 26USD
DeferredTaxLiabilitiesInvestments373,100,0002020-12-31 15USD
PurchaseObligation362,300,0002025-12-31 19USD
PurchaseObligationDueInNextTwelveMonths362,000,0002025-12-31 17USD
PurchaseCommitmentRemainingMinimumAmountCommitted357,000,0002014-12-31 6USD
AdditionalPaidInCapitalCommonStock352,900,0002026-06-30 136USD
CostOfGoodsSold341,672,0002017-09-30 71USD
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPositionLessThan12Months331,000,0002020-12-31 14USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersIntoLevel3322,300,0002020-12-31 54USD
LineOfCreditFacilityCurrentBorrowingCapacity312,800,0002014-09-30 4USD
PropertyPlantAndEquipmentGross307,600,0002020-09-30 52USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsFairValue293,800,0002018-12-31 1USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsAmortizedCost293,500,0002018-12-31 1USD
LifeInsuranceInForceNet286,868,0002017-12-31 6USD
AccountsReceivableNetCurrent284,400,0002026-06-30 147USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetBeforeAccumulatedDepreciationAndAmortization280,800,0002026-06-30 46USD
AccountsReceivableGrossCurrent280,700,0002026-06-30 22USD
ConstructionInProgressGross279,800,0002026-06-30 98USD
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLonger277,000,0002020-12-31 14USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersOutOfLevel3270,800,0002020-12-31 54USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsDisposalGroupIncludingDiscontinuedOperations253,700,0002021-06-30 11USD
CommonStockSharesAuthorized250,000,0002026-06-30 143shares
EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities246,900,0002019-12-31 26USD
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax234,300,0002018-12-31 32USD
DirectPremiumsEarned229,100,0002018-12-31 9USD
LiabilityForFuturePolicyBenefits228,800,0002020-12-31 44USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest-228,600,0002026-06-30 262USD
DebtInstrumentFaceAmount214,000,0002014-09-22 4USD
PropertyPlantAndEquipmentNet213,800,0002020-09-30 92USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsAmortizedCost206,600,0002018-12-31 1USD
DefinedBenefitPlanBenefitObligation205,900,0002019-12-31 19USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue204,700,0002018-12-31 1USD
BusinessAcquisitionsProFormaNetIncomeLoss203,100,0002018-12-31 32USD
DeferredTaxAssetsGross202,400,0002025-12-31 32USD
GrossInvestmentIncomeOperating190,000,0002020-12-31 59USD
NetInvestmentIncome188,900,0002020-12-31 68USD
ContractWithCustomerReceivableAfterAllowanceForCreditLossCurrent188,200,0002025-01-01 9USD
DefinedBenefitPlanFairValueOfPlanAssets187,400,0002019-12-31 19USD
ContractWithCustomerLiability182,700,0002026-06-30 40USD
ContractWithCustomerLiabilityCurrent182,700,0002026-06-30 40USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsPolicyholderLiabilities176,400,0002020-12-31 14USD
AssetsOfDisposalGroupIncludingDiscontinuedOperation169,500,0002026-06-30 39USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear169,500,0002018-12-31 5USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPurchases161,200,0002020-12-31 54USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization144,500,0002026-06-30 46USD
ProceedsFromDivestitureOfBusinesses144,000,0002020-09-30 9USD
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration141,800,0002025-12-31 10USD
CededPremiumsEarned140,500,0002018-12-31 9USD
DeferredTaxAssetsValuationAllowance138,600,0002025-12-31 32USD
AccountsPayableAndOtherAccruedLiabilities137,200,0002026-06-30 88USD
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization136,300,0002026-06-30 46USD
GrossProfit133,000,0002026-06-30 66USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths131,591,0002013-06-30 5USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFive131,544,0002013-03-31 4USD
OtherCostAndExpenseOperating131,100,0002018-12-31 28USD
DebtInstrumentRepurchaseAmount125,300,0002013-09-30 9USD
DividendsCommonStockCash120,561,0002013-12-31 11USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingAfterYearFive119,585,0002012-09-30 2USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic119,200,0002023-12-31 13USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent118,700,0002026-06-30 8USD
SupplementaryInsuranceInformationNetInvestmentIncome117,100,0002018-12-31 9USD
FiniteLivedIntangibleAssetsGross116,500,0002026-06-30 85USD
PremiumsEarnedNet115,100,0002020-12-31 68USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents112,700,0002025-12-31 124USD
RepaymentsOfOtherLongTermDebt109,000,0002026-06-30 20USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill108,100,0002026-03-31 71USD
Goodwill105,700,0002026-06-30 149USD
ProceedsFromIssuanceOfOtherLongTermDebt105,000,0002026-06-30 16USD
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets95,100,0002019-12-31 26USD
SupplementaryInsuranceInformationPremiumRevenue94,400,0002018-12-31 9USD
DiscontinuedOperationAmountOfAdjustmentToPriorPeriodGainLossOnDisposalNetOfTax94,300,0002012-12-31 7USD
NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest94,089,0002017-12-31 13USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment93,800,0002020-09-30 52USD
OperatingLeasesFutureMinimumPaymentsDue93,000,0002018-12-31 21USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearTwo91,300,0002018-12-31 5USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment89,400,0002020-12-31 7USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations88,400,0002026-06-30 8USD
EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss88,100,0002019-12-31 28USD
SupplementaryInsuranceInformationPremiumsWritten87,000,0002018-12-31 9USD
PurchaseObligationFutureMinimumPaymentsRemainderOfFiscalYear86,300,0002020-09-30 3USD
SecuredDebtOther86,000,0002014-06-30 16USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFive85,400,0002018-12-31 5USD
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable85,000,0002014-05-29 2USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearFour85,000,0002018-12-31 5USD
LesseeOperatingLeaseLiabilityPaymentsDue84,300,0002026-06-30 28USD
DeferredTaxAssetsOperatingLossCarryforwards81,600,0002025-12-31 25USD
SellingGeneralAndAdministrativeExpense80,900,0002026-06-30 212USD
ProceedsFromIssuanceOfSeniorLongTermDebt80,000,0002014-05-29 8USD
AvailableForSaleSecuritiesAmortizedCost78,822,0002015-09-30 4USD
FairValueOfAssetsAcquired77,916,0002012-12-31 7USD
AccruedLiabilitiesCurrent77,900,0002026-06-30 44USD
EquitySecuritiesFvNi77,300,0002020-12-31 24USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetTransfersNet76,700,0002020-09-30 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear74,200,0002026-06-30 31USD
FiniteLivedIntangibleAssetsAccumulatedAmortization72,500,0002026-06-30 85USD
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures71,793,0002015-06-30 8USD
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax71,261,0002016-09-30 10USD
AccountsPayableCurrentAndNoncurrent69,700,0002020-12-31 38USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations68,100,0002022-12-31 26USD
OtherAssetsNoncurrent67,700,0002026-06-30 136USD
UnapprovedChangeOrdersAmount66,900,0002015-03-31 8USD
DeferredIncomeTaxLiabilities66,500,0002025-12-31 49USD
OperatingLeaseLiability66,300,0002026-06-30 29USD
AccountsPayableCurrent65,573,0002015-09-30 46USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax-64,800,0002020-12-31 64USD
OperatingLeaseRightOfUseAsset64,000,0002026-06-30 48USD
UndistributedEarningsLossAvailableToCommonShareholdersBasic-64,000,0002025-12-31 26USD
UndistributedEarningsLossAvailableToCommonShareholdersDiluted-64,000,0002025-12-31 81USD
DeferredTaxAssetsLiabilitiesNet63,800,0002025-12-31 25USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive63,600,0002025-12-31 27USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-63,300,0002025-12-31 40USD
DebtAndCapitalLeaseObligations62,100,0002026-06-30 110USD
LongTermDebtAndCapitalLeaseObligations62,100,0002026-06-30 82USD
IncreaseDecreaseInInsuranceLiabilities60,300,0002020-12-31 48USD
PaymentsOfStockIssuanceCosts59,600,0002020-11-20 2USD
ProceedsFromSaleMaturityAndCollectionsOfInvestments59,200,0002023-12-31 45USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease58,700,0002024-06-30 18USD
MortgageLoansOnRealEstate57,200,0002020-12-31 43USD
OtherInvestments57,200,0002020-12-31 44USD
OtherLiabilitiesNoncurrent57,200,0002026-06-30 136USD
PaymentsToAcquireBusinessesNetOfCashAcquired56,900,0002019-09-30 71USD
OperatingLeaseLiabilityNoncurrent55,800,0002026-06-30 44USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill55,700,0002013-12-31 2USD
InterestExpenseOperating54,900,0002024-09-30 8USD
CapitalLeaseObligations52,782,0002016-09-30 30USD
AvailableForSaleDebtSecuritiesAccumulatedGrossUnrealizedLossBeforeTax52,700,0002020-12-31 24USD
DebtSecuritiesAvailableForSaleUnrealizedLossPositionAccumulatedLoss52,700,0002020-12-31 14USD
ContractWithCustomerAssetNet52,600,0002026-06-30 40USD
ContractWithCustomerAssetNetCurrent52,600,0002026-06-30 68USD
AccountsPayableTradeCurrent52,064,0002014-09-30 8USD
GoodwillImpairmentLoss51,800,0002019-12-31 17USD
BusinessCombinationConsiderationTransferred50,609,0002011-12-31 4USD
BusinessCombinationConsiderationTransferred150,609,0002011-12-31 1USD
BusinessAcquisitionEquityInterestIssuedOrIssuableValueAssigned50,600,0002011-02-28 3USD
BusinessAcquisitionCostOfAcquiredEntityEquityInterestsIssuedAndIssuable50,432,0002011-02-28 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour48,500,0002026-06-30 43USD
CapitalLeasesFutureMinimumPaymentsDue48,400,0002018-12-31 19USD
OtherAccruedLiabilitiesCurrent48,338,0002015-09-30 48USD
DeferredTaxAssetsLiabilitiesNetNoncurrent48,230,0002015-12-31 21USD
AvailableForSaleSecuritiesEquitySecurities47,500,0002017-12-31 18USD
ValueOfBusinessAcquiredVOBA-46,509,0002017-03-31 8USD
OperatingLossCarryforwards46,100,0002016-12-31 31USD
IncreaseDecreaseInAccountsReceivable45,300,0002026-06-30 142USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted44,800,0002019-03-31 13shares
OperatingIncomeLoss44,500,0002026-06-30 274USD
FiniteLivedIntangibleAssetsNet44,000,0002026-06-30 117USD
IntangibleAssetsNetExcludingGoodwill44,000,0002026-06-30 88USD
IncreaseDecreaseInAccruedLiabilities43,700,0002026-06-30 92USD
BillingsInExcessOfCost43,221,0002016-12-31 33USD
BillingsInExcessOfCostCurrent43,221,0002016-12-31 31USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter43,000,0002019-12-31 7USD
CapitalLeaseObligations42,227,0002014-09-30 2GBP
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest-42,000,0002022-12-31 155USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments41,400,0002018-12-31 18USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic-40,800,0002022-12-31 38USD
UndistributedEarningsLossFromContinuingOperationsAvailableToCommonShareholdersBasic-40,800,0002022-12-31 38USD
UndistributedEarningsLossFromContinuingOperationsAvailableToCommonShareholdersDiluted-40,800,0002022-12-31 38USD
OtherSalesRevenueNet39,545,0002017-12-31 20USD
ProceedsFromSaleOfIntangibleAssets39,200,0002012-06-30 3USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability38,900,0002026-06-30 70USD
RepaymentsOfLongTermDebt37,100,0002023-12-31 121USD
IncomeLossFromContinuingOperations-35,900,0002022-12-31 123USD
ProceedsFromIssuanceOfCommonStock35,000,0002024-06-30 60USD
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration34,500,0002025-12-31 14USD
EmployeeRelatedLiabilitiesCurrentAndNoncurrent34,400,0002026-06-30 82USD
LifeInsuranceInForceAssumed34,336,0002017-12-31 6USD
OtherAssetsCurrent34,200,0002026-06-30 44USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets32,700,0002025-12-31 21USD
IncreaseDecreaseInOtherOperatingLiabilities-32,200,0002020-12-31 60USD
DefinedBenefitPlanExpectedFutureEmployerContributionsCurrentFiscalYear32,000,0002019-12-31 9USD
DefinedBenefitPlanForeignCurrencyExchangeRateChangesPlanAssets-31,905,0002016-12-31 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive31,600,0002025-12-31 19USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities31,300,0002024-12-31 38USD
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLongerAccumulatedLoss30,600,0002020-12-31 14USD
PrepaidExpenseAndOtherAssetsCurrent27,835,0002015-09-30 48USD
LiabilitiesAssumed127,307,0002012-12-31 1USD
IndefiniteLivedTradeNames27,000,0002013-03-31 12USD
SupplementaryInsuranceInformationOtherOperatingExpense27,000,0002018-12-31 9USD
IncreaseDecreaseInOtherOperatingAssets-26,725,0002016-09-30 56USD
OtherIntangibleAssetsNet26,674,0002015-09-30 41USD
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense26,200,0002020-12-31 14USD
TemporaryEquityStockIssuedDuringPeriodValueNewIssues25,000,0002024-03-31 13USD
PrepaidExpenseCurrent24,900,0002026-06-30 22USD
LeaseCost24,700,0002026-06-30 70USD
IncreaseDecreaseInCostInExcessOfBillingOnUncompletedContract-24,529,0002016-12-31 34USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments-24,089,0002015-09-30 61USD
NetCashProvidedByUsedInFinancingActivities-22,600,0002026-06-30 142USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-22,500,0002022-12-31 26USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue22,300,0002018-12-31 1USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent22,252,0002016-12-31 28USD
EmployeeRelatedLiabilitiesCurrent22,127,0002015-09-30 24USD
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPositionLessThan12MonthsAccumulatedLoss22,100,0002020-12-31 14USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation22,100,0002026-06-30 22USD
OperatingLeasesFutureMinimumPaymentsDueCurrent22,000,0002018-12-31 21USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearAmortizedCost21,800,0002018-12-31 1USD
IncreaseDecreaseInBillingInExcessOfCostOfEarnings21,643,0002016-12-31 34USD
ExtinguishmentOfDebtGainLossNetOfTax21,100,0002012-09-30 3USD
NetCashProvidedByUsedInInvestingActivities-20,600,0002026-06-30 142USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-20,400,0002026-06-30 71USD
OperatingLeasesFutureMinimumPaymentsDueThereafter20,300,0002018-12-31 23USD
GoodwillPeriodIncreaseDecrease-20,221,0002013-06-30 6USD
DefinedBenefitPlanActuarialGainLoss-20,200,0002019-12-31 12USD
PreferredStockSharesAuthorized20,000,0002026-06-30 97shares
TemporaryEquitySharesAuthorized20,000,0002016-12-31 34shares
SegmentExpenditureAdditionToLongLivedAssets19,900,0002026-06-30 20USD
AssetsHeldForSaleLongLived19,389,0002013-03-31 3USD
PaymentsToAcquireAvailableForSaleSecuritiesDebt19,347,0002015-09-30 19USD
InterestPayableCurrentAndNoncurrent19,300,0002026-06-30 84USD
LeaseAndRentalExpense19,100,0002018-12-31 56USD
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentLiabilities18,900,0002019-12-31 26USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesCurrentAndNoncurrent18,800,0002019-12-31 10USD
RedeemableNoncontrollingInterestEquityPreferredFairValue18,800,0002021-12-31 1USD
DefinedBenefitPlanActualReturnOnPlanAssets18,700,0002019-12-31 12USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears18,700,0002018-12-31 23USD
IncrementalCommonSharesAttributableToCallOptionsAndWarrants18,600,0002014-03-31 8shares
DefinedBenefitPlanFundedStatusOfPlan-18,500,0002019-12-31 4USD
DefinedBenefitPlanAmountsRecognizedInBalanceSheet-18,400,0002019-12-31 10USD
GainsLossesOnExtinguishmentOfDebt18,400,0002026-06-30 108USD
SupplementaryInsuranceInformationBenefitsClaimsLossesAndSettlementExpense18,200,0002018-12-31 9USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount18,000,0002026-06-30 28USD
LineOfCreditFacilityMaximumMonthendOutstandingAmount17,912,5162014-09-30 2USD
PolicyLoansReceivable17,800,0002020-12-31 43USD
DebtSecuritiesAvailableForSaleRealizedLoss17,700,0002020-12-31 37USD
RedeemableNoncontrollingInterestEquityPreferredCarryingAmount17,600,0002022-12-31 28USD
UnrecognizedTaxBenefits17,600,0002025-12-31 46USD
CashAndCashEquivalentsPeriodIncreaseDecrease-17,486,0002017-12-31 71USD
DebtSecuritiesAvailableForSaleRealizedGain17,200,0002020-12-31 37USD
InterestExpense17,200,0002024-03-31 175USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive17,200,0002025-12-31 9USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment17,000,0002025-12-31 20USD
GoodwillAcquiredDuringPeriod16,700,0002021-12-31 25USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears16,400,0002018-12-31 23USD
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalAfterYearFive16,100,0002018-12-31 5USD
IncomeTaxExpenseBenefit16,000,0002026-06-30 212USD
AccruedInvestmentIncomeReceivable15,948,0002016-12-31 10USD
RepaymentsOfAnnuitiesAndInvestmentCertificates15,600,0002020-12-31 45USD
DeferredTaxLiabilitiesNoncurrent15,550,0002017-03-31 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearFour15,244,0002013-03-31 4USD
AmortizationOfFinancingCostsAndDiscounts15,200,0002026-06-30 23USD
CostsInExcessOfBillingsOnUncompletedContractsOrProgramsExpectedToBeCollectedWithinOneYear15,188,0002016-12-31 32USD
DebtAndEquitySecuritiesGainLoss-15,100,0002020-12-31 37USD
RealizedInvestmentGainsLosses-15,100,0002020-12-31 64USD
StockRepurchaseProgramAuthorizedAmount15,000,0002011-08-31 4USD
RepaymentsOfLinesOfCredit15,000,0002026-06-30 32USD
BusinessAcquisitionContingentConsiderationAtFairValueNoncurrent14,904,0002012-12-31 14USD
DerivativeLiabilities14,904,0002012-12-31 3USD
InventoryNet14,800,0002026-06-30 82USD
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure14,792,0002013-03-31 6USD
DerivativeLiabilitiesNoncurrent14,792,0002013-03-31 5USD
DeferredTaxLiabilitiesLeasingArrangements14,700,0002025-12-31 8USD
MinorityInterest14,600,0002026-06-30 121USD
ShortTermLeaseCost14,600,0002026-06-30 26USD
DepreciationDepletionAndAmortization14,400,0002026-06-30 142USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetGainLossIncludedInEarnings1-14,200,0002020-12-31 54USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths13,900,0002026-06-30 27USD
CommonStockSharesIssued13,818,9042026-06-30 136shares
DividendsCommonStock13,800,0002012-09-30 2USD
CommonStockSharesOutstanding13,641,8662026-06-30 150shares
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet13,600,0002020-12-31 12USD
WeightedAverageNumberOfDilutedSharesOutstanding13,360,3332026-06-30 250shares
WeightedAverageNumberOfSharesOutstandingBasic13,360,3332026-06-30 259shares
GainsLossesOnSalesOfAssets13,100,0002011-12-31 2USD
BusinessCombinationSeparatelyRecognizedTransactionsNetGainsAndLosses13,000,0002014-02-28 2USD
DiscontinuedOperationGainLossFromDisposalOfDiscontinuedOperationBeforeIncomeTax13,000,0002014-09-30 5USD
InventoryRawMaterials13,000,0002026-06-30 81USD
OtherLiabilitiesCurrent13,000,0002026-06-30 44USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate-12,900,0002025-12-31 40USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearTwo12,870,0002013-03-31 4USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingYearThree12,846,0002013-03-31 4USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance12,700,0002025-12-31 37USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-12,625,0002016-09-30 6USD
DisposalGroupIncludingDiscontinuedOperationDepreciationAndAmortization12,600,0002020-12-31 14USD
IncreaseDecreaseInDeferredIncomeTaxes-12,600,0002020-09-30 6USD
AccruedIncomeTaxes12,500,0002026-06-30 82USD
IncreaseDecreaseInOtherCurrentAssets12,300,0002026-06-30 44USD
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss-11,900,0002020-12-31 14USD
InterestPayableCurrent11,567,0002015-09-30 41USD
PaymentsToAcquireAvailableForSaleSecuritiesEquity11,506,0002015-09-30 16USD
IncreaseDecreaseInContractWithCustomerAsset-11,500,0002026-06-30 40USD
OtherAccruedLiabilitiesCurrentAndNoncurrent11,500,0002026-06-30 82USD
IncreaseDecreaseInOtherNoncurrentAssets-11,400,0002026-06-30 32USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest11,300,0002026-06-30 157USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo11,100,0002026-06-30 28USD
LineOfCreditFacilityMaximumMonthendOutstandingAmount11,028,7362014-09-30 2GBP
Depreciation11,000,0002026-06-30 138USD
RedeemableNoncontrollingInterestEquityCarryingAmount11,000,0002019-09-30 42USD
PaymentsToAcquireAvailableForSaleSecurities10,857,0002015-09-30 16USD
IncreaseDecreaseInContractWithCustomerLiability10,800,0002026-06-30 40USD
ShortTermLeaseCommitmentAmount10,800,0002022-12-31 2USD
CapitalLeasesFutureMinimumPaymentsRemainderOfFiscalYear10,500,0002018-12-31 13USD
OperatingLeaseLiabilityCurrent10,500,0002026-06-30 44USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet-10,400,0002026-06-30 76USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayableAndAccruedLiabilities10,300,0002020-12-31 7USD
GoodwillImpairmentLossNetOfTax10,300,0002012-06-30 1USD
ImpairmentOfLongLivedAssetsToBeDisposedOf10,300,0002012-06-30 5USD
LongLivedAssetsHeldForSaleImpairmentCharge10,300,0002012-06-30 2USD
PreferredStockValue10,300,0002019-09-30 46USD
CapitalLeasesFutureMinimumPaymentsDueInTwoYears10,200,0002018-12-31 19USD
CapitalLeasesFutureMinimumPaymentsDueInThreeYears10,000,0002018-12-31 18USD
IndefiniteLivedIntangibleAssetsImpairmentLosses10,000,0002012-12-31 3USD
LineOfCreditFacilityRemainingBorrowingCapacity10,000,0002014-09-30 4USD
CapitalLeasesFutureMinimumPaymentsDueInFourYears9,800,0002018-12-31 16USD
EquityMethodInvestmentDividendsOrDistributions9,800,0002019-12-31 44USD
OperatingLeaseCost9,700,0002026-06-30 70USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations-9,500,0002022-12-31 26USD
OperatingLeasePayments9,400,0002026-06-30 70USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxLiabilities9,300,0002020-12-31 4USD
AssetsHeldForSaleCurrent9,251,0002014-06-30 15USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssets9,200,0002020-12-31 12USD
ConversionOfStockAmountConverted19,100,0002025-12-31 44USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-9,000,0002022-06-30 104USD
DisposalGroupIncludingDiscontinuedOperationOtherCurrentAssets8,873,0002012-09-30 2USD
DefinedBenefitPlanExpectedContributionsInCurrentFiscalYear8,800,0002016-12-31 4USD
DefinedBenefitPlanExpectedFutureEmployerContributionsNextFiscalYear8,800,0002016-12-31 2USD
DefinedBenefitPlansEstimatedFutureEmployerContributionsInNextFiscalYear8,800,0002016-12-31 1USD
EquitySecuritiesFvNiUnrealizedGainLoss-8,800,0002020-12-31 37USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears8,800,0002018-12-31 23USD
WarrantsAndRightsOutstanding8,800,0002019-10-24 5USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxAssets8,600,0002020-12-31 3USD
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests8,600,0002026-06-30 121USD
StockIssuedDuringPeriodSharesNewIssues8,500,0002015-11-04 7shares
IncreaseDecreaseInInterestPayableNet8,442,0002015-09-30 49USD
IncreaseDecreaseInOtherNoncurrentLiabilities-8,400,0002026-06-30 44USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree8,400,0002026-06-30 28USD
DeferredTaxAssetsOther8,100,0002025-12-31 16USD
DisposalGroupIncludingDiscontinuedOperationOtherLiabilities8,100,0002020-12-31 7USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive8,000,0002019-12-31 7USD
ProceedsFromMinorityShareholders8,000,0002016-12-31 14USD
AmountRecognizedInNetPeriodicBenefitCostAndOtherComprehensiveIncomeLossBeforeTax7,900,0002019-12-31 10USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossNetOfTax-7,900,0002019-12-31 12USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax7,900,0002019-12-31 12USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour7,800,0002019-12-31 7USD
DepreciationAndAmortization7,700,0002026-06-30 214USD
DisposalGroupIncludingDiscontinuedOperationInterestExpense7,700,0002020-12-31 62USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits7,600,0002025-12-31 24USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree7,600,0002019-12-31 7USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo7,400,0002019-12-31 7USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths7,200,0002019-12-31 7USD
DefinedBenefitPlansEstimatedFutureEmployerContributionsInCurrentFiscalYear7,200,0002015-12-31 2USD
GoodwillPurchaseAccountingAdjustments7,200,0002019-12-31 13USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour7,200,0002026-06-30 28USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable7,163,0002013-03-31 5USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation7,127,0002014-12-31 3USD
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments7,000,0002018-12-31 18USD
DefinedBenefitPlanPlanAssetsContributionsByPlanParticipant7,000,0002019-12-31 6USD
AvailableForSaleSecuritiesAccumulatedGrossUnrealizedLossBeforeTax6,960,0002018-03-31 24USD
CapitalLeasesFutureMinimumPaymentsDueCurrent6,946,0002014-12-31 6USD
DebtInstrumentFeeAmount6,900,0002011-09-30 1USD
IndefiniteLivedIntangibleAssetsPeriodIncreaseDecrease-6,900,0002020-09-30 6USD
OtherThanTemporaryImpairmentLossDebtSecuritiesAvailableForSaleRecognizedInEarnings6,900,0002020-12-31 16USD
DefinedBenefitPlanBenefitObligationBenefitsPaid6,800,0002019-12-31 6USD
DefinedBenefitPlanPlanAssetsBenefitsPaid6,800,0002019-12-31 6USD
NetIncomeLossAvailableToCommonStockholdersBasic-6,800,0002026-06-30 264USD
NetIncomeLossAvailableToCommonStockholdersDiluted-6,800,0002026-06-30 159USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears6,800,0002018-12-31 23USD
CostOfGoodsAndServicesSoldDepreciation6,700,0002026-06-30 96USD

What to be careful about

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