Stock Scorer

Watsco, Inc. (WSO)

Every figure this model derived for WSO, 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 36,122,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 464,189,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 3,454,097,000 AssetsCurrent 2026-06-30
current liabilities 1,079,774,000 LiabilitiesCurrent 2026-06-30
equity 2,994,413,000 StockholdersEquity 2026-06-30
interest expense 697,000 InterestPaidNet 2025-12-31
ocf 733,263,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 7,283,631,000 Revenues 2026-06-30
sbc 34,443,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin10.48
current ratio3.2
current ratio reported3.2
dilution pct1.04
ebit cagr-5.4
ebit yoy-11.12
ev ebit16.28
ev owner earnings16.82
ev sales1.53
fcf margin9.57
growth cv1.34
interest cover982.56
net debt ebitda0.03
operating margin9.4
owner earnings margin9.1
revenue growth-2.98
revenue growth per share-3.98
roic17.92
rule of 406.42
sbc pct revenue0.47

Everything else this filing tags

393 more elements from WSO'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
Assets5,084,717,0002026-06-30 130USD
LiabilitiesAndStockholdersEquity5,084,717,0002026-06-30 130USD
BusinessAcquisitionsProFormaRevenue3,526,621,0002012-12-31 29USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest3,473,210,0002026-06-30 252USD
CostOfGoodsAndServicesSold2,631,385,0002026-06-30 212USD
InventoryNet1,890,473,0002026-06-30 130USD
AdditionalPaidInCapitalCommonStock1,796,411,0002026-06-30 92USD
RetainedEarningsAccumulatedDeficit1,305,691,0002026-06-30 130USD
AccountsReceivableNetCurrent1,060,767,0002026-06-30 130USD
GrossProfit1,006,484,0002026-06-30 292USD
SalesRevenueNet926,577,0002018-03-31 2USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments737,676,0002025-12-31 56USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic682,062,0002025-12-31 6USD
SellingGeneralAndAdministrativeExpense671,837,0002026-06-30 212USD
AccountsPayableCurrent660,299,0002026-06-30 130USD
AdditionalPaidInCapital580,564,0002014-12-31 38USD
LineOfCreditFacilityMaximumBorrowingCapacity560,000,0002022-12-31 20USD
Goodwill559,693,0002026-06-30 146USD
OperatingLeaseRightOfUseAsset509,300,0002026-06-30 56USD
MinorityInterest478,797,0002026-06-30 130USD
OperatingLeaseLiability462,876,0002025-12-31 12USD
IncreaseDecreaseInInventories443,966,0002026-06-30 146USD
PropertyPlantAndEquipmentGross409,964,0002025-12-31 30USD
OperatingLeaseLiabilityNoncurrent406,478,0002026-06-30 18USD
LongTermDebtAndCapitalLeaseObligations368,513,0002026-03-31 92USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents364,189,0002026-06-30 60USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest358,512,0002026-06-30 162USD
OperatingIncomeLoss348,556,0002026-06-30 212USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities339,169,0002026-06-30 40USD
MinorityInterestInJointVentures317,768,0002013-09-30 2USD
ProceedsFromSaleOfShortTermInvestments300,000,0002026-06-30 9USD
AccruedLiabilitiesCurrent299,752,0002026-06-30 130USD
ProfitLoss284,243,0002026-06-30 256USD
StockIssuedDuringPeriodValueTreasuryStockReissued281,751,0002024-12-31 18USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment273,952,0002025-12-31 30USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest273,718,0002026-06-30 202USD
PaymentsOfDividendsCommonStock255,920,0002026-06-30 146USD
PaymentsForProceedsFromShortTermInvestments-255,669,0002025-06-30 4USD
OperatingLeasesFutureMinimumPaymentsDue246,478,0002019-09-30 11USD
IncreaseDecreaseInAccountsReceivable244,560,0002026-06-30 146USD
NetIncomeLoss242,410,0002026-06-30 297USD
NetCashProvidedByUsedInFinancingActivities-237,360,0002026-06-30 110USD
ComprehensiveIncomeNetOfTax235,606,0002026-06-30 199USD
NetIncomeLossAvailableToCommonStockholdersBasic225,555,0002026-06-30 150USD
NetIncomeLossAvailableToCommonStockholdersDiluted225,555,0002026-06-30 150USD
LongTermDebtNoncurrent219,792,0002016-09-30 46USD
IntangibleAssetsNetExcludingGoodwill205,252,0002026-06-30 130USD
EquityMethodInvestments193,899,0002026-06-30 54USD
NetCashProvidedByUsedInInvestingActivities191,765,0002026-06-30 110USD
StockIssuedDuringPeriodValueAcquisitions186,164,0002026-06-30 30USD
IncreaseDecreaseInAccountsPayable182,819,0002021-12-31 106USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill171,950,0002025-12-31 30USD
IncomeTaxesPaidNet164,733,0002025-12-31 45USD
UndistributedEarningsOfForeignSubsidiaries163,000,0002025-12-31 12USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate154,912,0002025-12-31 1USD
LeaseCost149,723,0002025-12-31 23USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability147,623,0002025-12-31 21USD
PropertyPlantAndEquipmentNet146,892,0002026-06-30 130USD
DeferredIncomeTaxLiabilities146,118,0002025-12-31 18USD
OperatingLeaseCost137,668,0002025-12-31 23USD
DividendsCommonStockCash134,145,0002026-06-30 138USD
CurrentIncomeTaxExpenseBenefit131,651,0002025-12-31 45USD
RelatedPartyTransactionDueFromToRelatedParty126,000,0002013-03-31 16USD
LongTermDebtAndCapitalLeaseObligationsCurrent119,723,0002026-06-30 88USD
IncomeTaxPaidFederalAfterRefundReceived118,131,0002025-12-31 1USD
DeferredIncomeTaxesAndOtherLiabilitiesNoncurrent116,187,0002026-06-30 78USD
TreasuryStockRetiredCostMethodAmount114,425,0002023-12-31 17USD
OperatingLeaseLiabilityCurrent112,260,0002025-12-31 12USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill110,331,0002025-12-31 30USD
ProceedsFromLinesOfCredit105,600,0002023-09-30 7USD
DeferredTaxLiabilities105,203,0002025-12-31 30USD
NoncontrollingInterestIncreaseFromBusinessCombination104,244,0002012-12-31 3USD
BusinessAcquisitionsProFormaNetIncomeLoss102,575,0002012-12-31 29USD
PaymentsToAcquireShortTermInvestments100,000,0002026-06-30 18USD
ShortTermInvestments100,000,0002026-06-30 20USD
DeferredTaxLiabilitiesGrossNoncurrent95,624,0002016-12-31 4USD
CurrentFederalTaxExpenseBenefit95,007,0002025-12-31 30USD
StockIssued193,250,0002012-09-30 4USD
OperatingLeasesRentExpenseNet84,537,0002018-12-31 24USD
FiniteLivedIntangibleAssetsAccumulatedAmortization-77,342,0002025-12-31 30USD
IncomeTaxExpenseBenefit74,269,0002026-06-30 212USD
DeferredTaxAndOtherLiabilitiesNoncurrent73,344,0002016-09-30 44USD
TreasuryStockValue73,229,0002026-06-30 130USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears72,188,0002019-09-30 11USD
LineOfCreditFacilityDecreaseRepayments72,000,0002012-04-27 4USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-69,094,0002026-06-30 63USD
DeferredTaxLiabilitiesNoncurrent68,727,0002016-12-31 1USD
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders62,965,0002025-12-31 66USD
CommonStockSharesAuthorized60,000,0002011-12-31 2shares
OperatingLeasesFutureMinimumPaymentsDueInThreeYears59,390,0002019-09-30 11USD
DeferredTaxAssetsLiabilitiesNet-57,576,0002014-12-31 8USD
MachineryAndEquipmentGross57,130,0002012-12-31 4USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-57,109,0002026-06-30 172USD
ProceedsFromLongTermLinesOfCredit-56,400,0002023-12-31 9USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign55,614,0002025-12-31 6USD
DeferredTaxAssetsGross55,093,0002025-12-31 18USD
FederalIncomeTaxExpenseBenefitContinuingOperations54,345,0002018-12-31 15USD
PaymentsToAcquireInterestInSubsidiariesAndAffiliates51,881,0002012-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueCurrent49,782,0002019-03-31 9USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice49,229,0002011-04-29 2USD
BuildingsAndImprovementsGross48,457,0002012-12-31 4USD
ShippingHandlingAndTransportationCosts47,670,0002017-12-31 15USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears43,563,0002019-09-30 11USD
PaymentsForProceedsFromBusinessesAndInterestInAffiliates43,455,0002011-12-31 13USD
PaymentsToMinorityShareholders42,688,0002017-06-30 10USD
NetIncomeLossAttributableToNoncontrollingInterest41,833,0002026-06-30 209USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations-41,614,0002018-03-31 36USD
DeferredTaxAssetsNet40,915,0002025-12-31 18USD
OtherAssetsCurrent38,668,0002026-06-30 130USD
FiniteLivedIntangibleAssetsNet38,477,0002025-12-31 30USD
DepreciationAndAmortization38,407,0002025-12-31 45USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest38,112,0002026-06-30 199USD
WeightedAverageNumberOfDilutedSharesOutstanding38,079,2662026-06-30 142shares
WeightedAverageNumberOfSharesOutstandingBasic38,048,1852026-06-30 150shares
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost37,771,0002025-12-31 30USD
AllocatedShareBasedCompensationExpense35,344,0002025-12-31 39USD
CommonStockSharesIssued34,676,3592011-12-31 2shares
MinorityInterestDecreaseFromRedemptions32,400,0002019-12-31 19USD
PaymentsToAcquireAdditionalInterestInSubsidiaries32,400,0002019-06-30 17USD
PaymentsOfDistributionsToAffiliates31,489,0002013-06-30 11USD
RevenueFromRelatedParties29,181,0002014-09-30 34USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears28,167,0002019-09-30 11USD
CashAndCashEquivalentsPeriodIncreaseDecrease-26,979,0002019-06-30 83USD
DeferredTaxAssetsGrossNoncurrent26,897,0002016-12-31 12USD
DeferredTaxAssetsNetNoncurrent26,897,0002016-12-31 12USD
CurrentStateAndLocalTaxExpenseBenefit25,263,0002025-12-31 30USD
IncomeTaxPaidStateAndLocalAfterRefundReceived25,011,0002025-12-31 1USD
AdvertisingExpense24,677,0002017-12-31 21USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes24,653,0002025-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueThereafter23,617,0002019-09-30 11USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations23,339,0002018-03-31 36USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment23,306,0002025-12-31 30USD
DepreciationDepletionAndAmortization21,943,0002026-06-30 146USD
IncomeTaxPaidForeignAfterRefundReceived21,591,0002025-12-31 1USD
IncomeTaxReconciliationMinorityInterestIncomeExpense19,643,0002025-12-31 1USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear19,553,0002019-09-30 2USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-18,575,0002014-09-30 25USD
DeferredIncomeTaxExpenseBenefit18,437,0002025-12-31 96USD
CommonStockValue18,350,0002017-09-30 24USD
FurnitureAndFixturesGross18,251,0002012-12-31 4USD
PurchaseCommitmentRemainingMinimumAmountCommitted18,100,0002025-12-31 10USD
MinorityInterestPeriodIncreaseDecrease-17,463,0002017-09-30 4USD
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossBasic16,855,0002026-06-30 111USD
ParticipatingSecuritiesDistributedAndUndistributedEarningsLossDiluted16,855,0002026-06-30 111USD
FinanceLeaseLiability15,912,0002025-12-31 16USD
OtherAssetsNoncurrent15,584,0002026-06-30 130USD
ProceedsFromRepaymentsOfLinesOfCredit-15,400,0002024-09-30 77USD
FinanceLeaseRightOfUseAsset15,267,0002025-12-31 16USD
BusinessAcquisitionCostOfAcquiredEntityOtherNoncashConsideration14,769,0002011-09-30 4USD
AllowanceForDoubtfulAccountsReceivableCurrent14,560,0002025-12-31 30USD
DeferredFederalIncomeTaxExpenseBenefit14,268,0002025-12-31 21USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans14,254,0002026-06-30 29USD
DeferredTaxAssetsValuationAllowance14,178,0002025-12-31 18USD
OperatingLeasePayments14,000,0002019-03-31 1USD
IncomeLossFromEquityMethodInvestments13,909,0002026-06-30 109USD
FiniteLivedIntangibleAssetsFutureAmortizationExpense12,396,0002011-12-31 1USD
TaxCutsAndJobsActOf2017ChangeInTaxRateIncomeTaxExpenseBenefit11,774,0002018-12-31 2USD
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations11,631,0002018-12-31 15USD
ContractWithCustomerLiabilityCurrent11,600,0002018-06-30 4USD
CurrentForeignTaxExpenseBenefit11,381,0002025-12-31 27USD
ShortTermLeaseCost10,944,0002025-12-31 23USD
MunicipalDebtSecuritiesAtCarryingValue10,600,0002010-12-31 1USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-10,525,0002026-06-30 178USD
PreferredStockSharesAuthorized10,000,0002025-12-31 32shares
InterestIncomeExpenseNet9,956,0002026-06-30 122USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-9,876,0002025-12-31 1USD
StockIssuedDuringPeriodValueEmployeeBenefitPlan9,267,0002026-03-31 101USD
FinanceLeaseLiabilityNoncurrent9,068,0002026-06-30 52USD
GoodwillTranslationAdjustments-9,001,0002015-12-31 4USD
VariableInterestEntityEntityMaximumLossExposureAmount8,800,0002025-12-31 11USD
ProceedsFromIssuanceOfCommonStock8,747,0002023-03-31 117USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue8,634,0002026-06-30 133USD
UnrecognizedTaxBenefits8,328,0002025-12-31 58USD
IncreaseDecreaseInDeferredIncomeTaxes-8,310,0002011-12-31 7USD
ProceedsFromIssuanceOfCommonStockDividendReinvestmentPlan8,107,0002026-06-30 20USD
GoodwillAcquiredDuringPeriod7,554,0002025-12-31 20USD
StockRepurchaseProgramNumberOfSharesAuthorizedToBeRepurchased7,500,0001999-09-30 10shares
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-7,394,0002014-09-30 16USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal7,117,0002013-12-31 3USD
ForeignIncomeTaxExpenseBenefitContinuingOperations6,837,0002018-12-31 15USD
RelatedPartyTransactionRevenuesFromTransactionsWithRelatedParty6,784,0002012-03-31 13USD
OperatingLossCarryforwards6,771,0002015-12-31 2USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate6,698,0002025-12-31 30USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToNoncontrollingInterest-6,577,0002017-09-30 13USD
TreasuryStockShares6,370,9132010-12-31 2shares
ProceedsFromSaleOfAvailableForSaleSecuritiesEquity5,993,0002021-09-30 5USD
DeferredTaxAssetsGrossCurrent5,958,0002016-12-31 12USD
DeferredTaxAssetsOther5,686,0002025-12-31 30USD
OtherComprehensiveIncomeLossNetOfTax-5,600,0002026-06-30 224USD
DeferredTaxAssetsLiabilitiesNetCurrent5,485,0002016-12-31 1USD
AmortizationOfIntangibleAssets5,345,0002025-12-31 42USD
SelfInsuranceReserve5,252,0002026-06-30 122USD
DeferredTaxAssetsOperatingLossCarryforwards5,141,0002025-12-31 30USD
ProceedsFromStockOptionsExercised5,006,0002018-12-31 20USD
PaymentsForRepurchaseOfCommonStock4,820,0002008-12-31 1USD
TreasuryStockValueAcquiredCostMethod4,820,0002008-12-31 1USD
DeferredTaxLiabilitiesOther4,790,0002025-12-31 30USD
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions4,447,0002016-12-31 18USD
IncreaseDecreaseInOtherOperatingCapitalNet-4,359,0002026-06-30 146USD
StockIssuedDuringPeriodValueDividendReinvestmentPlan4,256,0002026-06-30 21USD
EquitySecuritiesFvNiRealizedGain3,815,0002021-12-31 6USD
IncomeTaxReconciliationTaxCredits3,796,0002025-12-31 1USD
DeferredTaxAssetsInventory3,631,0002025-12-31 30USD
DeferredStateAndLocalIncomeTaxExpenseBenefit3,611,0002025-12-31 21USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue3,500,0002018-12-31 24USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-3,432,0002018-03-31 36USD
GoodwillForeignCurrencyTranslationGainLoss3,097,0002025-12-31 20USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential3,082,0002025-12-31 1USD
OtherNoncashExpense2,861,0002026-06-30 4USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest-2,762,0002018-09-30 3USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance2,594,0002025-12-31 1USD
FutureAmortizationExpenseYearOne2,506,0002011-12-31 1USD
FutureAmortizationExpenseYearTwo2,496,0002011-12-31 1USD
FutureAmortizationExpenseYearThree2,472,0002011-12-31 1USD
FutureAmortizationExpenseYearFive2,461,0002011-12-31 1USD
FutureAmortizationExpenseYearFour2,461,0002011-12-31 1USD
ProvisionForDoubtfulAccounts2,442,0002026-06-30 120USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation2,422,0002015-12-31 18USD
FiniteLivedIntangibleAssetsAmortizationExpense2,361,0002011-12-31 3USD
ProceedsFromShortTermDebt2,340,0002019-03-31 3USD
ShortTermBorrowings2,340,0002019-03-31 7USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts2,199,0002025-12-31 30USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations-2,059,0002026-06-30 38USD
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivitiesOther2,020,0002011-03-31 6USD
OtherLongTermDebtNoncurrent2,009,0002019-12-31 56USD
InterestExpense1,988,0002019-06-30 77USD
InterestPaid1,844,0002020-12-31 30USD
CostsAndExpensesRelatedParty1,798,0002012-12-31 11USD
RelatedPartyTransactionSellingGeneralAndAdministrativeExpensesFromTransactionsWithRelatedParty1,798,0002012-12-31 5USD
DeferredTaxAssetsTaxDeferredExpenseOther1,778,0002016-12-31 12USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount1,759,0002014-06-30 4USD
EquitySecuritiesFvNi1,750,0002021-09-30 6USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions1,557,0002013-12-31 3USD
ProceedsFromRepaymentsOfShortTermDebt1,510,0002018-06-30 11USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions1,464,0002025-12-31 43USD
ProceedsFromRepaymentsOfOtherLongTermDebt-1,441,0002020-12-31 77USD
VariableLeaseCost1,423,0002025-12-31 23USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation1,403,0002026-06-30 87USD
IncomeTaxReconciliationNondeductibleExpense-1,352,0002025-12-31 1USD
ForeignCurrencyContractAssetFairValueDisclosure1,331,0002013-06-30 1USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense1,245,0002012-12-31 6USD
ParticipatingSecuritiesDistributedAndUndistributedEarnings1,242,0002014-03-31 39USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued1,220,0002025-12-31 30USD
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan1,142,0002018-09-30 50USD
Land1,131,0002012-12-31 4USD
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased1,129,0872025-12-31 15shares
EffectiveIncomeTaxRateReconciliationFdiiAmount945,0002025-12-31 1USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations919,0002025-12-31 43USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities854,0002016-03-31 60USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities854,0002016-03-31 60USD
StockRepurchasedAndRetiredDuringPeriodValue813,0002026-06-30 121USD
OtherNoncashIncomeExpense-811,0002025-03-31 68USD
EffectOfExchangeRateOnCashAndCashEquivalents767,0002022-03-31 84USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsSelfInsurance665,0002025-12-31 30USD
DeferredTaxAssetsValuationAllowanceNoncurrent655,0002019-12-31 17USD
DeferredForeignIncomeTaxExpenseBenefit558,0002025-12-31 21USD
DeferredTaxLiabilitiesCurrent536,0002014-12-31 4USD
DeferredTaxLiabilitiesGrossCurrent473,0002016-12-31 4USD
IncomeTaxReconciliationTaxContingencies459,0002025-12-31 1USD
GainLossOnSaleOfPropertyPlantEquipment-407,0002025-12-31 74USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedInPeriodFairValue315,0002012-12-31 3USD
SubleaseIncome312,0002025-12-31 23USD
PaymentsOfStockIssuanceCosts311,0002017-12-31 5USD
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax-306,0002014-09-30 44USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax-305,0002021-09-30 80USD
CumulativeEffectOnRetainedEarningsNetOfTax1301,0002018-12-31 4USD
AvailableForSaleSecurities250,0002013-09-30 4USD
DerivativeInstrumentsLossReclassifiedFromAccumulatedOCIIntoIncomeEffectivePortion244,0002011-12-31 5USD
AvailableForSaleSecuritiesFairValueDisclosure240,0002013-03-31 14USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax-221,0002021-09-30 80USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber207,6992025-12-31 30shares
StockIssuedDuringPeriodValueNewIssues200,0002023-12-31 9USD
OtherLongTermDebtCurrent167,0002014-09-30 28USD
AvailableForSaleSecuritiesNoncurrent163,0002011-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod153,2502015-12-31 5shares
DeferredTaxAssetsDerivativeInstruments152,0002010-12-31 1USD
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty120,0002012-12-31 6USD
StockIssuedDuringPeriodSharesRestrictedStockAwardGross110,1092018-09-30 73shares
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax-109,0002012-09-30 4USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax97,0002021-09-30 91USD
StockIssuedDuringPeriodSharesStockOptionsExercised95,8162025-12-31 25shares
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesTax-84,0002021-09-30 80USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber81,8602025-12-31 15shares
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount80,9572026-06-30 151shares
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax70,0002021-09-30 102USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodTax66,0002017-12-31 81USD
LongTermDebtCurrent61,0002011-03-31 8USD
ProceedsFromSaleOfPropertyPlantAndEquipment52,0002026-06-30 146USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodBeforeTax51,0002017-12-31 86USD
PaymentsForCommissions49,0002017-09-30 1USD
OtherPaymentsToAcquireBusinesses47,0002022-03-31 2USD
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure42,0002011-09-30 5USD
PaymentsOfDebtRestructuringCosts38,0002011-12-31 7USD
StockIssuedDuringPeriodSharesTreasuryStockReissued35,0002017-09-30 1shares
WeightedAverageNumberDilutedSharesOutstandingAdjustment31,0812026-06-30 142shares
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax27,0002021-09-30 98USD
StockIssuedDuringPeriodSharesEmployeeBenefitPlan26,9912012-12-31 6shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross20,4502025-12-31 10shares
SharesPaidForTaxWithholdingForShareBasedCompensation19,5672012-06-30 14shares
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax-17,0002011-09-30 10USD
AvailableForSaleSecuritiesChangeInNetUnrealizedHoldingGainLossNetOfTax16,0002012-03-31 13USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease16,0002012-03-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod15,5962025-12-31 15shares
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax-15,0002017-12-31 84USD
RepaymentsOfOtherLongTermDebt-14,0002012-03-31 18USD
GoodwillTransfers-12,0002024-12-31 4USD
StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans6,7162018-09-30 50shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue6,4512025-12-31 15USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths5,3002025-12-31 14USD
ForeignCurrencyContractsLiabilityFairValueDisclosure5,0002021-09-30 14USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue13,9742025-12-31 15USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo3,5002025-12-31 14USD
AvailableForSaleSecuritiesIncomeTaxExpenseOnChangeInUnrealizedHoldingGainOrLoss3,0002011-12-31 7USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive2,6002025-12-31 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour2,6002025-12-31 14USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree2,6002025-12-31 14USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod1,8342025-12-31 11shares
ProceedsFromRepaymentsOfLongTermDebtAndCapitalSecurities-1,0002013-03-31 2USD
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice4432025-12-31 14USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice3902025-12-31 14USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice3342025-12-31 30USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice2942025-12-31 15USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice2802025-12-31 10USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice2472025-12-31 14USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue912025-12-31 45USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue702012-12-31 6USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice652011-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice632011-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice502011-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice372011-12-31 1USD
EarningsPerShareBasic62026-06-30 292USD/shares
EarningsPerShareDiluted62026-06-30 292USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedTerm42011-12-31 3pure
CommonStockDividendsPerShareCashPaid42018-09-30 81USD/shares
CommonStockDividendsPerShareDeclared32026-06-30 138USD/shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm132011-12-31 1pure
BusinessAcquisitionProFormaEarningsPerShareDiluted32012-12-31 29USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm22011-12-31 1pure
EarningsPerShareBasicAndDiluted12021-03-31 14USD/shares
NumberOfOperatingSegments12026-06-30 4Segment
NumberOfReportableSegments12026-06-30 4Segment
ConcentrationRiskPercentage112013-12-31 6pure
ConcentrationRiskPercentage12011-12-31 3pure
EquityMethodInvestmentOwnershipPercentage12013-06-30 8pure
CommonStockParOrStatedValuePerShare02017-09-30 24USD/shares
PreferredStockParOrStatedValuePerShare02026-06-30 130USD/shares
MinorityInterestOwnershipPercentageByNoncontrollingOwners02013-09-30 9pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate02025-12-31 45pure
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02025-12-31 46pure
EffectiveIncomeTaxRateContinuingOperations02025-12-31 45pure
OperatingLeaseWeightedAverageDiscountRatePercent02025-12-31 16pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardDiscountFromMarketPricePurchaseDate02012-12-31 2pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate02025-12-31 45pure
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes02025-12-31 45pure
EffectiveIncomeTaxRateReconciliationRepatriationOfForeignEarnings02017-12-31 1pure
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense02025-12-31 45pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate02025-12-31 45pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost-02024-12-31 24pure
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent-02025-12-31 3pure
EffectiveIncomeTaxRateReconciliationTaxCredits02025-12-31 1pure
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance02025-12-31 15pure
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate02018-12-31 6pure
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential02025-12-31 42pure
EffectiveIncomeTaxRateReconciliationNondeductibleExpense-02025-12-31 1pure
LineOfCreditFacilityCommitmentFeePercentage02017-12-31 9pure
EffectiveIncomeTaxRateReconciliationFdiiPercent02025-12-31 9pure
EffectiveIncomeTaxRateReconciliationTaxContingencies02025-12-31 1pure
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable02024-09-30 7USD
FairValueDisclosureOffbalanceSheetRisksAmountLiability02020-12-31 8USD
GoodwillAndIntangibleAssetImpairment02025-12-31 35USD
LinesOfCreditCurrent02023-12-31 18USD
LongTermLineOfCredit02024-12-31 110USD
PaymentsOfDebtIssuanceCosts02025-12-31 39USD
PaymentsOfDividendsMinorityInterest02026-06-30 84USD
PaymentsToAcquireBusinessesNetOfCashAcquired02026-03-31 65USD
PaymentsToAcquireEquityMethodInvestments02025-12-31 29USD
PreferredStockSharesIssued02025-12-31 32shares
PreferredStockSharesOutstanding02025-12-31 30shares
PreferredStockValue02026-06-30 58USD
ProceedsFromMinorityShareholders02026-06-30 42USD
ProceedsFromSaleOfTreasuryStock02025-12-31 26USD
RepaymentsOfLongTermLinesOfCredit02025-12-31 23USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue02012-12-31 7USD
StockRepurchasedDuringPeriodShares02011-12-31 3shares
TreasuryStockSharesAcquired02023-12-31 24shares
DerivativeInstrumentsGainLossReclassifiedFromAccumulatedOCIIntoIncomeEffectivePortionNet02023-12-31 19USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax02023-12-31 19USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax02023-12-31 19USD
OtherComprehensiveIncomeLossDerivativeExcludedComponentIncreaseDecreaseAfterAdjustmentsAndTax02023-12-31 19USD
ProceedsFromSaleOfEquitySecuritiesFvNi02023-12-31 13USD
OtherComprehensiveIncomeLossDerivativeExcludedComponentIncreaseDecreaseBeforeAdjustmentsAndTax02023-12-31 10USD
StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures02024-12-31 6USD
StockIssuedDuringPeriodValueRestrictedStockAwardGross02024-12-31 8USD

What to be careful about

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