Stock Scorer

Vistance Networks, Inc. (VISN)

Every figure this model derived for VISN, 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 2025-12-31.

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 46,400,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 113,600,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 1,915,400,000 AssetsCurrent 2026-06-30
current liabilities 745,800,000 LiabilitiesCurrent 2026-06-30
equity 2,505,800,000 StockholdersEquity 2026-06-30
interest expense 399,600,000 InterestPaidNet 2026-06-30
ocf 133,300,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 1,931,600,000 RevenueFromContractWithCustomerIncludingAssessedTax 2025-12-31
sbc 42,200,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin28.02
current ratio2.71
current ratio reported2.57
deferred revenue growth-67.41
dilution pct7.28
ebit cagr12.31
ebit yoy578.52
ev ebit4.09
ev owner earnings28.62
ev sales0.66
fcf margin4.5
interest cover0.78
operating margin16.19
owner earnings margin2.31
revenue growth39.71
revenue growth per share30.23
roic10.33
rule of 4055.9
sbc pct revenue2.18

Everything else this filing tags

400 more elements from VISN'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
NetCashProvidedByUsedInFinancingActivities-11,011,500,0002026-06-30 76USD
ProceedsFromDivestitureOfBusinesses10,541,700,0002026-06-30 13USD
NetCashProvidedByUsedInInvestingActivities10,537,500,0002026-06-30 76USD
LongTermDebt10,300,000,0002019-09-30 9USD
RepaymentsOfLongTermDebt7,370,800,0002026-06-30 110USD
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax7,009,300,0002026-06-30 14USD
ComprehensiveIncomeNetOfTax5,922,600,0002026-06-30 169USD
NetIncomeLoss5,803,100,0002026-06-30 240USD
ProfitLoss5,803,100,0002026-06-30 73USD
NetIncomeLossAvailableToCommonStockholdersBasic5,789,500,0002026-06-30 129USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity5,760,400,0002026-06-30 38USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive4,400,000,0002024-12-31 17USD
CostsAndExpenses4,118,539,0002018-12-31 69USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour4,101,000,0002025-09-30 22USD
Assets3,496,800,0002026-06-30 102USD
LiabilitiesAndStockholdersEquity3,496,800,0002026-06-30 102USD
GoodwillAcquiredDuringPeriod2,991,100,0002019-12-31 10USD
GoodwillGross2,539,800,0002025-12-31 116USD
AdditionalPaidInCapitalCommonStock2,503,900,0002026-06-30 88USD
FiniteLivedIntangibleAssetsGross2,493,100,0002025-12-31 26USD
DividendsCommonStock2,373,700,0002026-06-30 1USD
PaymentsOfCapitalDistribution2,316,300,0002026-06-30 2USD
AdditionalPaidInCapital2,184,156,0002015-06-30 14USD
ProceedsFromSaleOfProductiveAssets2,100,000,0002024-09-30 3USD
DeferredTaxAssetsGross1,977,000,0002025-12-31 24USD
DeferredTaxAssetsNet1,880,000,0002025-12-31 24USD
GoodwillImpairedAccumulatedImpairmentLoss1,775,200,0002025-12-31 103USD
DeferredTaxAssetsLiabilitiesNet1,698,700,0002025-12-31 11USD
FiniteLivedIntangibleAssetsAccumulatedAmortization1,654,000,0002025-12-31 26USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo1,616,900,0002025-09-30 19USD
DeferredTaxAssetsInvestmentInSubsidiaries1,337,900,0002025-12-31 2USD
CommonStockSharesAuthorized1,300,000,0002026-06-30 102shares
StockRedeemedOrCalledDuringPeriodValue1,300,000,0002026-01-09 2USD
PaymentsForRepurchaseOfConvertiblePreferredStock1,278,700,0002026-06-30 4USD
DeferredIncomeTaxExpenseBenefit1,236,000,0002026-06-30 118USD
DiscontinuedOperationTaxEffectOfDiscontinuedOperation-1,173,800,0002026-06-30 35USD
IntangibleAssetsNetExcludingGoodwill1,171,496,0002015-06-30 14USD
SalesRevenueNet1,120,517,0002018-03-31 90USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive1,000,000,0002024-12-31 20USD
ProceedsFromIssuanceOfConvertiblePreferredStock1,000,000,0002019-12-31 7USD
Liabilities991,000,0002026-06-30 105USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent977,100,0002026-06-30 22USD
BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual863,600,0002019-12-31 1USD
FiniteLivedIntangibleAssetsNet839,100,0002025-12-31 26USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-771,200,0002026-06-30 54USD
UndistributedEarningsOfForeignSubsidiaries732,400,0002017-12-31 5USD
OtherIntangibleAssetsNet678,300,0002026-06-30 88USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree641,600,0002025-09-30 21USD
RevenueFromContractWithCustomerExcludingAssessedTax618,000,0002026-06-30 125USD
DisposalGroupIncludingDiscontinuedOperationGoodwill1617,800,0002024-12-31 5USD
PaymentsOfDividendsCommonStock538,705,0002013-12-31 20USD
ProceedsFromIssuanceOfSeniorLongTermDebt500,000,0002015-06-30 3USD
DeferredIncomeTaxAssetsNet460,200,0002026-06-30 28USD
ProceedsFromIssuanceOfCommonStock433,958,0002013-12-31 2USD
GoodwillAndIntangibleAssetImpairment425,900,0002023-09-30 1USD
CostOfRevenue388,900,0002026-06-30 169USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive381,300,0002025-12-31 6USD
TreasuryStockValue378,100,0002026-06-30 102USD
RetainedEarningsAccumulatedDeficit376,700,0002026-06-30 105USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent340,300,0002026-06-30 22USD
DeferredTaxLiabilities333,300,0002022-12-31 15USD
InventoryNet313,800,0002026-06-30 102USD
AccruedLiabilitiesCurrent291,385,0002018-12-31 42USD
DefinedBenefitPlanAccumulatedBenefitObligation283,053,0002014-12-31 4USD
AccountsReceivableNetCurrent280,500,0002026-06-30 102USD
Goodwill268,700,0002026-06-30 108USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-259,800,0002025-12-31 37USD
LineOfCredit250,000,0002020-06-30 1USD
OperatingExpenses239,100,0002026-06-30 97USD
WeightedAverageNumberOfDilutedSharesOutstanding233,600,0002026-06-30 166shares
PropertyPlantAndEquipmentGross233,100,0002025-12-31 24USD
PrepaidExpenseAndOtherAssetsCurrent230,400,0002026-06-30 102USD
CommonStockSharesIssued230,046,3792026-06-30 102shares
GrossProfit229,100,0002026-06-30 171USD
WeightedAverageNumberOfSharesOutstandingBasic226,200,0002026-06-30 166shares
CashAndCashEquivalentsPeriodIncreaseDecrease225,200,0002020-06-30 60USD
CommonStockSharesOutstanding223,260,3162026-06-30 102shares
AccruedLiabilitiesAndOtherLiabilities222,200,0002026-06-30 60USD
DebtInstrumentRepurchaseAmount216,900,0002023-12-31 4USD
DeferredTaxLiabilitiesNoncurrent206,900,0002020-03-31 52USD
PreferredStockSharesAuthorized200,000,0002026-06-30 100shares
BusinessCombinationIntegrationRelatedCosts195,300,0002019-12-31 1USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets184,600,0002026-06-30 114USD
AccountsPayableCurrent183,300,0002026-06-30 102USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-183,000,0002026-06-30 114USD
DeferredIncomeTaxLiabilities181,300,0002025-12-31 24USD
InventoryRawMaterialsNetOfReserves181,300,0002026-06-30 102USD
OtherLiabilitiesNoncurrent179,000,0002026-06-30 105USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets176,300,0002025-12-31 24USD
PaymentsForRepurchaseOfCommonStock175,000,0002017-12-31 9USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateAccumulatedBenefitObligation171,348,0002014-12-31 2USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateProjectedBenefitObligation171,348,0002014-12-31 2USD
UnrecognizedTaxBenefitsIncreasesResultingFromAcquisition169,100,0002019-12-31 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue161,618,0002014-12-31 2USD
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets160,325,0002014-12-31 2USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents151,600,0002026-06-30 52USD
RepaymentsOfDebt142,600,0002023-12-31 4USD
IncomeTaxesPaidNet142,200,0002026-06-30 114USD
UnrecognizedTaxBenefits140,100,0002025-12-31 48USD
CurrentFederalTaxExpenseBenefit-130,500,0002025-12-31 36USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate130,100,0002025-12-31 13USD
OtherAssetsNoncurrent127,300,0002026-06-30 102USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment126,700,0002026-06-30 102USD
CurrentIncomeTaxExpenseBenefit-121,700,0002025-12-31 36USD
OperatingLeasesFutureMinimumPaymentsDue119,700,0002018-12-31 6USD
SellingGeneralAndAdministrativeExpense119,700,0002026-06-30 166USD
OtherComprehensiveIncomeLossNetOfTax119,500,0002026-06-30 152USD
IncreaseDecreaseInInventories116,000,0002026-06-30 114USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1112,832,0002014-12-31 2USD
IncomeTaxPaidFederalAfterRefundReceived107,400,0002025-12-31 1USD
DeferredFederalIncomeTaxExpenseBenefit-106,700,0002025-12-31 35USD
InventoryWorkInProcessAndRawMaterialsNetOfReserves105,739,0002014-12-31 10USD
DeferredTaxAssetsGrossNoncurrent103,100,0002019-12-31 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths102,000,0002025-12-31 13USD
WriteOffOfDeferredDebtIssuanceCost101,300,0002026-06-30 11USD
OtherSundryLiabilitiesCurrent101,200,0002026-06-30 102USD
RestructuringCosts100,200,0002021-09-30 20USD
TreasuryStockValueAcquiredCostMethod100,000,0002017-06-30 4USD
DisposalGroupIncludingDiscontinuedOperationForeignCurrencyTranslationGainsLosses97,900,0002025-12-31 6USD
DeferredTaxAssetsValuationAllowance97,000,0002025-12-31 25USD
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination90,100,0002019-12-31 6USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo90,000,0002025-12-31 13USD
RestructuringAndRelatedCostCostIncurredToDate188,800,0002015-12-31 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive88,500,0002025-12-31 13USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour88,500,0002025-12-31 13USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree88,500,0002025-12-31 13USD
LesseeOperatingLeaseLiabilityPaymentsDue87,600,0002025-12-31 13USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax81,600,0002026-06-30 152USD
InventoryFinishedGoodsNetOfReserves80,200,0002026-06-30 102USD
PaymentsOfFinancingCosts74,319,0002015-12-31 19USD
DeferredIncomeTaxesAndOtherAssetsCurrent72,726,0002015-09-30 17USD
ContractWithCustomerLiabilityCumulativeCatchUpAdjustmentToRevenueChangeInEstimateOfTransactionPrice71,200,0002021-09-30 4USD
RestructuringAndRelatedCostCostIncurredToDate68,100,0002014-06-30 4USD
ValuationAllowanceDeferredTaxAssetChangeInAmount67,800,0002024-06-30 3USD
DeferredIncomeTaxLiabilitiesNet66,200,0002026-06-30 50USD
ResearchAndDevelopmentExpense63,700,0002026-06-30 166USD
DepreciationAmortizationAndAccretionNet62,500,0002026-06-30 114USD
AmortizationOfFinancingCostsAndDiscounts59,400,0002024-12-17 1USD
RestrictedCash56,500,0002026-06-30 2USD
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction54,700,0002019-03-31 4USD
DeferredTaxAssetsOther52,900,0002025-12-31 24USD
InventoryWorkInProcessNetOfReserves52,300,0002026-06-30 92USD
OperatingLeasePayments51,500,0002025-12-31 27USD
DividendsPreferredStockPaidinkind51,300,0002025-12-31 35USD
DeferredTaxAssetsLiabilitiesNetCurrent51,230,0002014-12-31 3USD
IncreaseDecreaseInOtherNoncurrentAssets49,000,0002025-12-31 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue48,742,0002014-12-31 2USD
PropertyPlantAndEquipmentNet46,900,0002026-06-30 102USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation43,200,0002026-06-30 90USD
IncomeLossFromContinuingOperations42,700,0002026-06-30 61USD
OperatingLeasesRentExpenseNet42,300,0002018-12-31 15USD
ValuationAllowancesAndReservesDeductions41,400,0002016-12-31 1USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes-41,200,0002025-12-31 36USD
UnamortizedDebtIssuanceExpense40,700,0002015-03-31 2USD
AmortizationOfIntangibleAssets40,600,0002026-06-30 166USD
IncreaseDecreaseInAccountsReceivable40,000,0002026-06-30 117USD
LossContingencyAccrualProductLiabilityNet39,800,0002020-06-30 2USD
ContractWithCustomerLiability39,600,0002026-06-30 65USD
OperatingLeaseLiability39,400,0002026-06-30 56USD
ProductWarrantyAccrualWarrantiesIssued38,500,0002021-12-31 78USD
ContractWithCustomerLiabilityCurrent37,800,0002026-06-30 62USD
IncreaseDecreaseInOtherNoncurrentLiabilities-37,800,0002025-12-31 36USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign37,000,0002025-12-31 36USD
OtherAssets36,300,0002025-12-31 3USD
OperatingLeasesFutureMinimumPaymentsDueCurrent35,700,0002018-12-31 6USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal35,600,0002025-12-31 13USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations35,260,0002018-03-31 38USD
EmployeeRelatedLiabilitiesCurrent34,400,0002026-06-30 102USD
GoodwillForeignCurrencyTranslationGainLoss-34,300,0002018-12-31 19USD
DividendsPayableCurrent33,600,0002026-06-30 2USD
CurrentForeignTaxExpenseBenefit33,400,0002025-12-31 47USD
IntangibleAssetsNetIncludingGoodwill32,000,0002025-12-31 1USD
InterestPaid31,907,0002018-03-31 40USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized31,600,0002024-12-31 38USD
GoodwillTranslationAdjustments31,600,0002016-03-31 14USD
OperatingLeaseRightOfUseAsset31,600,0002026-06-30 56USD
GoodwillOtherIncreaseDecrease31,300,0002020-12-31 2USD
OperatingLeaseLiabilityNoncurrent30,600,0002026-06-30 56USD
AllocatedShareBasedCompensationExpense30,400,0002025-12-31 115USD
AllowanceForUncollectibleCustomersLiabilityForAcceptances30,300,0002021-12-31 1USD
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts30,000,0002013-12-31 1USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-29,548,0002014-09-30 14USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears29,100,0002018-12-31 6USD
TaxCreditCarryforwardValuationAllowance28,871,0002015-12-31 1USD
OtherOperatingIncomeExpenseNet28,800,0002026-06-30 22USD
AccrualForTaxesOtherThanIncomeTaxesCurrent27,800,0002021-03-31 46USD
InvestmentIncomeInterest26,200,0002026-06-30 166USD
OperatingLeaseCost25,600,0002025-12-31 33USD
LossContingencyAccrualAtCarryingValue25,400,0002023-09-30 20USD
AccumulatedDepreciationDepletionAndAmortizationSaleOfPropertyPlantAndEquipment125,400,0002025-12-31 1USD
CurrentStateAndLocalTaxExpenseBenefit-24,600,0002025-12-31 42USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears24,300,0002018-12-31 6USD
PaymentsForLoans24,000,0002024-12-31 1USD
DebtIssuanceCosts23,300,0002014-12-31 1USD
AccruedRoyaltiesCurrent23,200,0002021-03-31 16USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability23,200,0002025-12-31 27USD
IncomeTaxPaidStateAndLocalAfterRefundReceived22,600,0002025-12-31 1USD
IncomeTaxExpenseBenefit-22,300,0002026-06-30 169USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive21,900,0002025-12-31 12USD
TreasuryStockCommonShares21,614,3172026-06-30 26shares
DeferredStateAndLocalIncomeTaxExpenseBenefit-21,400,0002025-12-31 35USD
ForeignCurrencyContractsLiabilityFairValueDisclosure21,100,0002020-12-31 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest20,400,0002026-06-30 169USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear20,100,0002020-09-30 6USD
DefinedBenefitPlanNetPeriodicBenefitCost19,800,0002018-12-31 6USD
DeferredForeignIncomeTaxExpenseBenefit-19,600,0002025-12-31 35USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths19,500,0002025-12-31 8USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax-19,500,0002026-06-30 102USD
LitigationSettlementAmountAwardedToOtherParty19,000,0002020-06-30 1USD
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal18,700,0002013-12-31 1USD
AvailableForSaleSecuritiesGrossRealizedGains18,694,0002014-06-30 2USD
TaxesPayableCurrent18,600,0002021-03-31 56USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-18,381,0002014-09-30 14USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount18,200,0002025-12-31 13USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic17,900,0002025-12-31 36USD
RedemptionPremium17,700,0002016-09-30 4USD
LongTermPurchaseCommitmentAmount17,000,0002014-09-30 4USD
RealizedInvestmentGainsLosses17,000,0002024-06-30 3USD
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent16,843,0002018-12-31 42USD
ContractualObligation16,200,0002013-12-31 1USD
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent15,820,0002014-09-30 2USD
RestructuringCharges15,100,0002026-06-30 120USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions15,000,0002014-12-31 6USD
PaymentsToAcquireLongtermInvestments15,000,0002014-12-31 6USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities14,993,0002016-12-31 29USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities14,993,0002016-12-31 29USD
IncomeTaxReconciliationTaxCredits14,900,0002024-12-31 34USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo14,600,0002025-12-31 13USD
IncreaseDecreaseInOtherOperatingCapitalNet-14,516,0002013-09-30 2USD
OtherNoncashIncomeExpense-14,500,0002026-06-30 115USD
AccruedProfessionalFeesCurrent14,000,0002020-06-30 44USD
ContractWithCustomerLiabilityRevenueRecognized14,000,0002026-06-30 36USD
ForeignCurrencyTransactionGainLossRealized-14,000,0002018-12-31 2USD
AdvertisingExpense13,700,0002025-12-31 36USD
TreasuryStockShares13,427,3612023-03-31 76shares
DeferredTaxLiabilitiesPropertyPlantAndEquipment12,600,0002024-12-31 22USD
LongTermDebtAndCapitalLeaseObligationsCurrent12,500,0002016-12-31 30USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost12,223,0002017-12-31 8USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations12,200,0002025-12-31 36USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability112,000,0002014-06-30 3USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears11,900,0002018-12-31 6USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount11,600,0002022-09-30 38shares
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate11,500,0002025-12-31 36USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree11,500,0002025-12-31 13USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-11,477,0002018-03-31 38USD
OperatingLeasesFutureMinimumPaymentsDueThereafter11,300,0002018-12-31 6USD
GainsLossesOnExtinguishmentOfDebt-11,300,0002026-06-30 8USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber11,268,0002014-03-31 5shares
DeferredTaxAssetsTaxCreditCarryforwardsResearch11,100,0002013-12-31 1USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions11,037,0002013-09-30 1shares
LossContingencyAccrualCarryingValueCurrent11,000,0002023-09-30 25USD
PaymentsForPreviousAcquisition11,000,0002019-06-30 1USD
PaymentsForProceedsFromPreviousAcquisition11,000,0002019-03-31 18USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour10,700,0002025-12-31 13USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-10,592,0002018-03-31 38USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits10,400,0002025-12-31 24USD
DefinedBenefitPlanAmountToBeAmortizedFromAccumulatedOtherComprehensiveIncomeLossNextFiscalYear-10,277,0002014-12-31 2USD
RestructuringReserveCurrent9,900,0002024-06-30 89USD
DefinedBenefitPlanFutureAmortizationOfPriorServiceCostCredit-9,829,0002014-12-31 2USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive9,400,0002025-12-31 12USD
ProceedsFromSaleOfLongtermInvestments9,300,0002019-12-31 6USD
OperatingLeaseLiabilityCurrent8,800,0002026-06-30 56USD
DeferredRevenueCurrent8,417,0002018-09-30 40USD
OperatingIncomeLoss-8,400,0002026-06-30 240USD
IncomeTaxReconciliationDeductions8,300,0002023-03-31 1USD
DeferredTaxAssetsPropertyPlantAndEquipment8,300,0002025-12-31 2USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax8,200,0002021-09-30 49USD
EffectiveIncomeTaxRateReconciliationBeatAmount8,200,0002024-12-31 8USD
ForeignCurrencyTransactionGainLossBeforeTax-8,000,0002025-12-31 36USD
IncomeTaxReconciliationTaxCreditsResearch8,000,0002025-12-31 1USD
ProductWarrantyAccrual7,900,0002026-06-30 134USD
BusinessCombinationConsiderationTransferred17,700,0002019-04-04 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber7,669,0002014-03-31 2shares
RestructuringReserve7,500,0002026-06-30 96USD
PaymentsForRestructuring7,487,0002015-09-30 15USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements7,400,0002026-06-30 114shares
OperatingLeasesFutureMinimumPaymentsDueInFiveYears7,400,0002018-12-31 6USD
IncomeTaxExaminationPenaltiesAndInterestAccrued7,100,0002025-12-31 24USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsRestructuringCharges6,922,0002017-12-31 8USD
DeferredTaxLiabilitiesOther6,900,0002024-12-31 22USD
Depreciation6,300,0002026-06-30 166USD
ProductWarrantyAccrualClassifiedCurrent6,300,0002026-06-30 176USD
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions6,132,0002013-09-30 1shares
DeferredFinanceCostsGross5,700,0002025-09-30 3USD
ImpairmentOfIntangibleAssetsFinitelived5,500,0002015-12-31 6USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost-5,500,0002025-12-31 27USD
IncomeTaxReconciliationOtherReconcilingItems5,500,0002024-12-31 35USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax5,500,0002024-09-30 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost5,300,0002015-12-31 3USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign5,100,0002025-12-31 15USD
DeferredTaxLiabilitiesUndistributedForeignEarnings5,000,0002025-12-31 25USD
OtherNonoperatingExpense4,900,0002025-06-30 6USD
EmployeeServiceShareBasedCompensationCashFlowEffectCashUsedToSettleAwards4,700,0002014-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsTotalShareBasedLiabilitiesPaid4,700,0002014-03-31 1USD
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueVested4,700,0002014-03-31 1USD
ShortTermLeaseCost4,600,0002025-12-31 33USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual4,000,0002019-12-31 1USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-3,800,0002024-12-31 35USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPostretirementBenefits3,726,0002017-12-31 6USD
OperatingLossCarryforwardsValuationAllowance3,700,0002025-12-31 5USD
CurrentFederalStateAndLocalTaxExpenseBenefit3,700,0002022-09-30 2USD
ImpairmentOfLongLivedAssetsToBeDisposedOf3,600,0002013-09-30 1USD
SharebasedCompensationArrangementBySharebasedPaymentAwardCompensationCost13,600,0002015-12-31 14USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities3,500,0002025-12-31 28USD
LossContingencyReceivable3,500,0002023-09-30 1USD
OtherNonoperatingIncomeExpense3,400,0002026-06-30 162USD
IncomeTaxExaminationPenaltiesAndInterestExpense3,100,0002025-12-31 36USD
IncomeTaxReconciliationPriorYearIncomeTaxes-3,000,0002024-12-31 35USD
ProceedsFromSalesOfBusinessAffiliateAndProductiveAssets2,900,0002013-12-31 2USD
SegmentExpenditureAdditionToLongLivedAssets2,800,0002026-06-30 35USD
OtherComprehensiveIncomeDefinedBenefitPlanNetPriorServiceCostsCreditArisingDuringPeriodNetOfTax2,700,0002025-12-31 35USD
PaymentsForProceedsFromHedgeInvestingActivities-2,700,0002019-12-31 6USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions2,700,0002025-12-31 27USD
PaymentsOfDebtIssuanceCosts2,600,0002026-06-30 41USD
ProductWarrantyAccrualPayments2,600,0002026-06-30 166USD
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax-2,508,0002017-12-31 46USD
CommonStockValue2,500,0002026-06-30 102USD
EquityMethodInvestments2,500,0002014-03-31 6USD
OperatingLeaseImpairmentLoss2,500,0002021-03-31 2USD
TreasuryStockSharesAcquired2,500,0002017-06-30 4shares
DefinedBenefitPlanRecognizedNetGainLossDueToCurtailments-2,500,0002021-12-31 1USD
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax2,400,0002025-12-31 36USD
IncreaseDecreaseInFairValueOfHedgedItemInInterestRateFairValueHedge12,300,0002025-12-31 1USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic2,200,0002025-12-31 17USD
EffectiveIncomeTaxRateReconciliationTaxCutsAndJobsActOf2017Amount2,200,0002020-12-31 6USD
EffectOfExchangeRateOnCashAndCashEquivalents2,200,0002022-03-31 76USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations2,200,0002026-06-30 38USD
ProductWarrantyExpense2,100,0002013-12-31 3USD
LossContingencyAccrualPayments2,000,0002023-09-30 27USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions1,800,0002026-06-30 88USD
PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities1,761,0002014-12-31 2USD
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax1,700,0002013-12-31 1USD
PaymentsOfDividendsPreferredStockAndPreferenceStock1,700,0002026-06-30 37USD
TemporaryEquityDividendsAdjustment1,700,0002026-06-30 87USD
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesTax-1,605,0002017-12-31 12USD
OtherComprehensiveIncomeLossTax1,600,0002025-12-31 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardPlanModificationIncrementalCompensationCost1,600,0002016-06-30 5USD
AllowanceForDoubtfulAccountsReceivableRecoveries1,500,0002020-09-30 9USD
IncomeTaxReconciliationOtherAdjustments1,449,0002016-12-31 9USD
DeferredTaxLiabilitiesGrossCurrent1,404,0002014-12-31 3USD
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent1,403,0002014-12-31 2USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign1,400,0002025-12-31 11USD
ProceedsFromHedgeInvestingActivities1,331,0002018-09-30 2USD
RestructuringReserveTranslationAndOtherAdjustment1,303,0002015-09-30 15USD
BusinessCombinationAcquisitionRelatedCosts1,300,0002023-12-31 3USD
TemporaryEquitySharesOutstanding1,278,6532026-06-30 55shares
RestructuringCostsAndAssetImpairmentCharges1,237,0002014-12-31 3USD
FiniteLivedIntangibleAssetsFairValueDisclosure1,086,5002016-12-31 3USD
GainLossRelatedToLitigationSettlement1,000,0002024-12-31 8USD
IncomeTaxReconciliationTaxCreditsForeign1,000,0002025-12-31 1USD
UnrecognizedTaxBenefitsDecreasesResultingFromAcquisition900,0002020-03-31 3USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions900,0002025-12-31 36USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax800,0002026-06-30 110USD
InterestExpense800,0002026-06-30 161USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax800,0002025-12-31 36USD
IncomeTaxReconciliationNondeductibleExpenseOther800,0002025-12-31 1USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansNetOfTax-731,0002016-03-31 26USD
ProvisionForDoubtfulAccounts-700,0002026-06-30 121USD
AllowanceForDoubtfulAccountsReceivable500,0002026-06-30 186USD
AllowanceForDoubtfulAccountsReceivableCurrent500,0002026-06-30 102USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax-500,0002025-12-31 36USD
DefinedBenefitPlanFutureAmortizationOfGainLoss448,0002014-12-31 2USD
OtherDerivativesNotDesignatedAsHedgingInstrumentsAtFairValueNet-344,0002014-03-31 4USD
StockIssuedDuringPeriodSharesStockOptionsExercised337,0002014-03-31 2shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod314,0002013-09-30 2shares
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax300,0002022-03-31 2USD
ConversionOfStockAmountConverted1279,0002013-12-31 4USD
IncomeTaxReconciliationChangeInEnactedTaxRate200,0002024-12-31 29USD
InterestPayableCurrent100,0002026-06-30 100USD
PensionAndOtherPostretirementBenefitExpense-100,0002025-12-31 30USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions100,0002025-12-31 36USD
CapitalLeasesFutureMinimumPaymentsDue40,0002014-12-31 2USD
CapitalLeasesFutureMinimumPaymentsDueCurrent40,0002014-12-31 2USD
CapitalLeasesFutureMinimumPaymentsPresentValueOfNetMinimumPayments38,0002014-12-31 2USD
OtherLongTermDebt19,0002015-12-31 16USD
CapitalLeasesFutureMinimumPaymentsInterestIncludedInPayments2,0002014-12-31 2USD
TreasuryStockAcquiredAverageCostPerShare402017-06-30 4USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue382017-12-31 9USD/shares
EarningsPerShareBasic262026-06-30 217USD/shares
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare252026-06-30 38USD/shares
EarningsPerShareDiluted252026-06-30 217USD/shares
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare252026-06-30 38USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice232014-03-31 4USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice232014-03-31 2USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice92014-03-31 1USD/shares
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeUpperRangeLimit92013-09-30 1USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice72014-03-31 5USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice72014-03-31 2USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice62014-03-31 2USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice62013-09-30 2USD/shares
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance162013-09-30 1USD/shares
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice162013-09-30 1USD/shares
EffectiveIncomeTaxRateContinuingOperations-52025-12-31 78pure
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance-52025-12-31 1pure
NumberOfReportableSegments42021-12-31 1Customer
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedWeightedAverageGrantDateFairValue42013-09-30 2USD/shares
StockholdersEquityNoteStockSplitConversionRatio132013-10-04 6pure
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeLowerRangeLimit32013-09-30 1USD/shares
NumberOfOperatingSegments22016-03-31 1Segment
CommonStockDividendsPerShareDeclared12013-06-28 11USD/shares

What to be careful about

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