Stock Scorer

Bright Horizons Family Solutions Inc. (BFAM)

Every figure this model derived for BFAM, 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 97,215,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 179,090,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 465,050,000 AssetsCurrent 2026-06-30
current liabilities 971,672,000 LiabilitiesCurrent 2026-06-30
equity 943,519,000 StockholdersEquity 2026-06-30
interest expense 49,897,000 InterestExpenseNonoperating 2026-06-30
ocf 333,144,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 3,027,910,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 30,084,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin14.46
current ratio0.68
current ratio reported0.48
deferred revenue growth1.81
dilution pct-1.8
ebit cagr21.48
ebit yoy8.8
ev ebit13.59
ev owner earnings20.55
ev sales1.4
fcf margin7.79
growth cv0.26
interest cover6.23
net debt ebitda2.21
operating margin10.27
owner earnings margin6.8
revenue growth8.51
revenue growth per share10.5
roic13.31
rule of 4018.79
sbc pct revenue0.99

Everything else this filing tags

400 more elements from BFAM'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
Assets3,790,050,0002026-06-30 110USD
LiabilitiesAndStockholdersEquity3,790,050,0002026-06-30 110USD
Liabilities2,846,531,0002026-06-30 110USD
BusinessAcquisitionsProFormaRevenue2,089,404,0002022-12-31 10USD
Goodwill1,818,900,0002026-06-30 136USD
RevenueFromContractWithCustomerIncludingAssessedTax1,541,402,0002019-09-30 23USD
Revenues1,541,402,0002019-09-30 147USD
PropertyPlantAndEquipmentGross1,281,010,0002025-12-31 28USD
RepaymentsOfLinesOfCredit1,272,534,0002026-06-30 103USD
ProceedsFromLinesOfCredit1,241,463,0002026-06-30 102USD
CostOfRevenue1,138,947,0002026-06-30 178USD
LongTermDebtNoncurrent1,072,058,0002026-06-30 110USD
LesseeOperatingLeaseLiabilityPaymentsDue1,050,484,0002026-06-30 30USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive1,013,188,0002017-12-31 5USD
OperatingLeasesFutureMinimumPaymentsDue996,610,0002018-12-31 10USD
RetainedEarningsAccumulatedDeficit987,643,0002026-06-30 110USD
LongTermDebtFairValue973,000,0002012-12-31 2USD
LongTermDebt970,200,0002023-06-30 48USD
DebtLongtermAndShorttermCombinedAmount927,000,0002012-12-31 2USD
RepaymentsOfDebt922,500,0002017-09-30 5USD
DebtInstrumentFaceAmount890,000,0002013-01-30 1USD
StockIssuedDuringPeriodValueConversionOfUnits854,101,0002013-12-31 6USD
TemporaryEquityValueExcludingAdditionalPaidInCapital854,101,0002012-12-31 6USD
DebtInstrumentCarryingAmount825,000,0002026-06-30 22USD
OperatingLeaseLiability767,401,0002026-06-30 30USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment706,810,0002025-12-31 28USD
OperatingLeaseLiabilityNoncurrent656,996,0002026-06-30 60USD
OperatingLeaseRightOfUseAsset636,188,0002026-06-30 60USD
NoncurrentAssets636,153,0002019-12-31 21USD
IntangibleAssetsGrossExcludingGoodwill584,037,0002026-06-30 104USD
PropertyPlantAndEquipmentNet559,728,0002026-06-30 115USD
TreasuryStockValueAcquiredCostMethod477,831,0002026-06-30 83USD
OperatingLeasesFutureMinimumPaymentsDueThereafter476,861,0002018-12-31 11USD
CommonStockSharesAuthorized475,000,0002026-06-30 115shares
PaymentsForRepurchaseOfCommonStock471,531,0002026-06-30 113USD
LineOfCreditFacilityMaximumBorrowingCapacity440,000,0002013-12-31 2USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive431,553,0002025-12-31 11USD
FiniteLivedIntangibleAssetsGross403,177,0002026-06-30 108USD
StockRepurchaseProgramAuthorizedAmount1400,000,0002021-12-16 47USD
FiniteLivedIntangibleAssetsAccumulatedAmortization392,671,0002026-06-30 108USD
ProceedsFromIssuanceOfLongTermDebt373,748,0002026-06-30 22USD
GrossProfit352,453,0002026-06-30 250USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1328,700,0002026-06-30 58USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour328,125,0002026-06-30 7USD
AccountsPayableAndAccruedLiabilitiesCurrent310,318,0002026-06-30 110USD
ContractWithCustomerLiabilityCurrent287,695,0002026-06-30 66USD
SegmentReportingOtherItemAmount286,166,0002025-09-30 4USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount283,083,0002026-06-30 30USD
DeferredTaxAssetsGross279,761,0002025-12-31 22USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic274,374,0002025-12-31 42USD
LeaseholdImprovementsGross271,757,0002014-12-31 6USD
DeferredIncomeTaxLiabilities271,455,0002025-12-31 22USD
ContractWithCustomerLiabilityRevenueRecognized258,800,0002026-06-30 68USD
DeferredTaxAssetsNet256,582,0002025-12-31 24USD
SaleOfStockConsiderationReceivedOnTransaction249,800,0002020-09-30 11USD
StockIssuedDuringPeriodValueNewIssues249,790,0002020-12-31 15USD
StockRepurchaseProgramAuthorizedAmount225,000,0002014-03-28 3USD
ReceivablesNetCurrent208,829,0002026-06-30 110USD
OtherNonoperatingExpense207,687,0002026-06-30 18USD
LinesOfCreditCurrent205,953,0002026-06-30 59USD
SellingGeneralAndAdministrativeExpense205,355,0002026-06-30 178USD
NetIncomeLossAvailableToCommonStockholdersBasic193,116,0002025-12-31 158USD
UndistributedEarnings193,116,0002025-12-31 86USD
UndistributedEarningsDiluted193,116,0002025-12-31 86USD
IntangibleAssetsNetExcludingGoodwill191,366,0002026-06-30 110USD
IndefiniteLivedTradeNames183,800,0002012-12-31 2USD
DeferredRevenueCurrent181,414,0002018-03-31 42USD
DeferredTaxLiabilitiesLeasingArrangements181,303,0002025-12-31 14USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill180,881,0002020-09-30 4USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents167,797,0002026-06-30 128USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths156,113,0002026-06-30 26USD
EmployeeRelatedLiabilitiesCurrent150,310,0002025-12-31 28USD
OperatingIncomeLoss144,766,0002026-06-30 250USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo143,386,0002026-06-30 30USD
NetCashProvidedByUsedInFinancingActivities-137,005,0002026-06-30 124USD
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased132,500,0002015-09-30 3shares
BuildingsAndImprovementsGross131,767,0002014-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree127,674,0002026-06-30 30USD
LeaseAndRentalExpense127,400,0002018-12-31 24USD
OperatingLeasesFutureMinimumPaymentsDueCurrent120,352,0002018-12-31 11USD
OtherAssetsNoncurrent118,818,0002026-06-30 110USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest118,721,0002026-06-30 65USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears114,628,0002018-12-31 11USD
NetIncomeLossAvailableToCommonStockholdersDiluted111,068,0002024-09-30 141USD
OperatingLeaseLiabilityCurrent110,405,0002026-06-30 60USD
OtherLiabilitiesNoncurrent108,483,0002026-06-30 110USD
LeaseCost107,316,0002026-06-30 89USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour106,177,0002026-06-30 30USD
StockRepurchasedDuringPeriodValue106,000,0002025-09-30 23USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive105,496,0002025-12-31 11USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears101,710,0002018-12-31 11USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears95,529,0002018-12-31 11USD
OperatingLeaseExpense94,800,0002019-09-30 5USD
PrepaidExpenseAndOtherAssetsCurrent92,530,0002026-06-30 110USD
InterestPayableCurrentAndNoncurrent87,800,0002012-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears87,530,0002018-12-31 11USD
Depreciation87,300,0002025-12-31 42USD
OperatingLeasePayments85,741,0002026-06-30 61USD
OperatingLeaseCost85,133,0002026-06-30 89USD
IncreaseDecreaseInReceivables-84,938,0002026-06-30 124USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets79,933,0002025-12-31 28USD
CurrentIncomeTaxExpenseBenefit79,072,0002025-12-31 42USD
ComprehensiveIncomeNetOfTax75,420,0002026-06-30 93USD
NetIncomeLoss74,743,0002026-06-30 215USD
DeferredTaxLiabilitiesGrossNoncurrent73,831,0002019-09-30 56USD
IncomeTaxesPaid72,590,0002025-12-31 122USD
DeferredRentCreditNoncurrent71,817,0002018-12-31 42USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear70,345,0002026-06-30 23USD
ExtinguishmentOfDebtGainLossNetOfTax63,700,0002013-09-30 3USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-60,700,0002019-03-31 1USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate56,681,0002025-12-31 42USD
WeightedAverageNumberOfDilutedSharesOutstanding53,230,6222026-06-30 156shares
WeightedAverageNumberOfSharesOutstandingBasic52,938,3522026-06-30 106shares
Land50,604,0002014-12-31 6USD
IncomeTaxesPaidNet50,323,0002026-06-30 3USD
CommonStockSharesIssued49,244,2962026-06-30 110shares
CommonStockSharesOutstanding49,244,2962026-06-30 110shares
CurrentFederalTaxExpenseBenefit48,195,0002025-12-31 42USD
OtherLiabilitiesCurrent47,926,0002026-06-30 110USD
DepreciationDepletionAndAmortization47,802,0002026-06-30 130USD
AssetImpairmentCharges47,500,0002025-12-31 49USD
OtherAccruedLiabilitiesCurrent46,996,0002025-12-31 28USD
InterestPaid46,122,0002018-12-31 57USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-44,173,0002026-06-30 110USD
IncomeTaxExpenseBenefit43,978,0002026-06-30 178USD
IncreaseDecreaseInDeferredRevenue-42,978,0002026-06-30 116USD
IncomeTaxPaidFederalAfterRefundReceived42,900,0002025-12-31 1USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis39,600,0002026-06-30 53USD
AvailableForSaleSecuritiesDebtSecurities39,500,0002026-06-30 53USD
NetCashProvidedByUsedInInvestingActivities-39,404,0002026-06-30 124USD
ImpairmentOfLongLivedAssetsHeldForUse35,900,0002023-12-31 7USD
AccruedRentNoncurrent35,255,0002013-09-30 8USD
InterestExpense34,626,0002019-09-30 91USD
UndistributedEarningsOfForeignSubsidiaries33,900,0002022-12-31 10USD
ProfitLoss31,091,0002020-06-30 154USD
AccruedInsuranceCurrent30,782,0002025-12-31 28USD
AllocatedShareBasedCompensationExpense30,600,0002025-12-31 43USD
DeferredCompensationPlanAssets30,200,0002025-12-31 11USD
LineOfCreditFacilityFairValueOfAmountOutstanding30,000,0002016-09-30 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments29,124,0002021-06-30 113USD
DeferredCompensationLiabilityClassifiedNoncurrent28,800,0002025-12-31 12USD
InterestPaidNet28,197,0002026-06-30 67USD
PaymentsToAcquireOtherInvestments28,015,0002019-12-31 3USD
AccountsPayableCurrent27,908,0002025-12-31 28USD
PreferredStockSharesAuthorized25,000,0002026-06-30 116shares
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect24,639,0002026-06-30 66USD
TangibleAssetImpairmentCharges24,300,0002025-12-31 13USD
AvailableForSaleSecuritiesDebtSecuritiesNoncurrent24,145,0002025-12-31 8USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax-23,975,0002019-09-30 10USD
DeferredIncomeTaxLiabilitiesNet23,682,0002026-06-30 54USD
DeferredTaxAssetsValuationAllowance23,179,0002025-12-31 21USD
VariableLeaseCost22,183,0002026-06-30 89USD
PrepaidExpenseCurrent21,903,0002025-12-31 16USD
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts20,600,0002014-12-31 3USD
LettersOfCreditOutstandingAmount20,200,0002026-06-30 22USD
PaymentsToAcquireAvailableForSaleSecurities20,090,0002019-09-30 6USD
DepositContractsAssets20,000,0002018-12-31 2USD
AvailableForSaleSecuritiesAmortizedCost19,900,0002019-09-30 2USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost18,757,0002025-12-31 22USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree18,750,0002026-06-30 7USD
ProceedsFromRepaymentsOfLinesOfCredit-18,500,0002011-12-31 2USD
CurrentStateAndLocalTaxExpenseBenefit17,922,0002025-12-31 42USD
ConstructionInProgressGross17,800,0002025-12-31 22USD
IncomeTaxPaidStateAndLocalAfterRefundReceived17,451,0002025-12-31 1USD
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions17,400,0002014-12-31 9USD
OtherAssetsMiscellaneousCurrent17,393,0002021-12-31 20USD
AccruedProfessionalFeesCurrent17,157,0002025-12-31 16USD
NoncontrollingInterestIncreaseFromBusinessCombination17,063,0002011-12-31 1USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual16,700,0002015-09-30 1USD
OtherComprehensiveIncomeLossNetOfTax-16,529,0002020-09-30 91USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities16,517,0002025-12-31 22USD
CustomerDepositsNoncurrent16,450,0002017-12-31 12USD
RestrictedCashAndCashEquivalentsAtCarryingValue16,154,0002023-09-30 2USD
AccruedInsuranceNoncurrent15,812,0002017-12-31 6USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions15,800,0002016-12-31 15USD
IncreaseDecreaseInOtherOperatingLiabilities15,778,0002026-06-30 124USD
CustomerDepositsCurrent15,651,0002018-12-31 14USD
AvailableForSaleSecuritiesDebtSecuritiesCurrent15,399,0002025-12-31 14USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized15,300,0002015-09-30 11USD
DeferredTaxLiabilities14,873,0002025-12-31 28USD
IncreaseDecreaseInIncomeTaxes-14,523,0002026-06-30 82USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue14,456,0002026-06-30 121USD
DepreciationAndAmortization14,350,0002013-06-30 6USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo14,062,0002026-06-30 7USD
InterestIncomeExpenseNet-13,681,0002024-03-31 57USD
ContractWithCustomerLiabilityNoncurrent13,640,0002026-06-30 66USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-13,319,0002020-09-30 94USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes13,248,0002025-12-31 42USD
CurrentForeignTaxExpenseBenefit12,955,0002025-12-31 42USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue112,900,0002022-12-31 32USD
IncomeTaxPaidForeignAfterRefundReceived12,239,0002025-12-31 1USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability11,916,0002026-06-30 61USD
ProceedsFromIssuanceOrSaleOfEquity11,679,0002016-12-31 21USD
StockIssuedDuringPeriodSharesNewIssues11,600,0002013-02-21 24shares
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax-11,332,0002019-09-30 19USD
OperatingLeaseImpairmentLoss11,100,0002026-06-30 23USD
TaxCutsAndJobsActOf2017IncompleteAccountingChangeInTaxRateDeferredTaxLiabilityProvisionalIncomeTaxBenefit11,000,0002017-12-31 1USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive10,750,0002017-12-31 6USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities10,519,0002026-06-30 124USD
FiniteLivedIntangibleAssetsNet10,506,0002026-06-30 108USD
PrepaidInsurance10,488,0002025-12-31 24USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment10,219,0002025-12-31 28USD
ProceedsFromStockOptionsExercised10,100,0002022-12-31 54USD
OtherAssetsMiscellaneousNoncurrent9,706,0002025-12-31 8USD
IncreaseDecreaseInRestrictedCashForOperatingActivities9,700,0002018-12-31 5USD
ValuationAllowanceDeferredTaxAssetChangeInAmount9,700,0002022-12-31 2USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodBeforeTax-9,409,0002019-09-30 19USD
DebtIssuanceCosts9,400,0002016-12-31 3USD
LongTermDebtCurrent9,375,0002026-06-30 108USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths9,375,0002026-06-30 7USD
PaymentsToAcquireAvailableForSaleSecuritiesDebt9,219,0002026-06-30 52USD
ProceedsFromSaleAndMaturityOfTradingSecuritiesHeldforinvestment8,896,0002026-06-30 58USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities8,600,0002020-06-30 12USD
MinorityInterestChangeInRedemptionValue-8,204,0002013-12-31 4USD
DeferredIncomeTaxExpenseBenefit8,083,0002026-06-30 124USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest7,908,0002020-09-30 104USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation7,817,0002026-06-30 87USD
OtherDeferredCompensationArrangementsLiabilityClassifiedNoncurrent7,757,0002017-12-31 4USD
PaymentsForRepurchaseOfRedeemableNoncontrollingInterest7,747,0002016-12-31 10USD
DeferredFinanceCostsGross7,700,0002022-12-31 3USD
DeferredTaxAssetsOther7,696,0002025-12-31 22USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect-7,286,0002019-12-31 6USD
IncomeLossFromSubsidiariesTaxExpenseBenefit-7,000,0002017-09-30 4USD
OtherInvestments6,900,0002025-12-31 14USD
EquitySecuritiesFVNINoncurrent6,899,0002025-12-31 8USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax-6,878,0002019-09-30 19USD
DebtIssuanceCostsLineOfCreditArrangementsGross6,700,0002018-12-31 1USD
TreasuryStockSharesAcquired6,600,0002026-06-30 41shares
GoodwillImpairmentLoss6,302,0002026-06-30 35USD
RestrictedCashAndCashEquivalents6,252,0002022-06-30 16USD
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts6,200,0002013-12-31 2USD
PaymentsToAcquireInvestments6,106,0002020-09-30 16USD
EquitySecuritiesFvNiCost6,087,0002024-12-31 4USD
EquityMethodInvestments6,046,0002025-12-31 4USD
DeferredRevenueNoncurrent5,751,0002018-03-31 44USD
PrepaidRent5,734,0002025-12-31 28USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense5,600,0002025-12-31 42USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation5,374,0002017-12-31 21USD
DeferredCompensationSharebasedArrangementsLiabilityClassifiedNoncurrent5,299,0002017-12-31 8USD
Deposits5,200,0002017-12-31 4USD
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired15,100,0002018-09-30 30USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential5,075,0002025-12-31 42USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationBeforeTax5,032,0002021-09-30 21USD
StockOptionPlanExpense5,000,0002013-12-31 14USD
GoodwillAcquiredDuringPeriod4,857,0002025-12-31 73USD
OtherSundryLiabilitiesCurrent4,828,0002024-12-31 26USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance4,721,0002024-12-31 41USD
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear4,688,0002026-06-30 1USD
ShareRepurchaseProgramExciseTax4,600,0002026-06-30 8USD
OtherAccruedLiabilitiesCurrentAndNoncurrent4,554,0002019-12-31 4USD
GoodwillTranslationAdjustments4,518,0002017-03-31 25USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign-4,467,0002025-12-31 42USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationBeforeTax-4,414,0002021-09-30 21USD
ProceedsFromSaleOfPropertyPlantAndEquipment4,331,0002019-09-30 6USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax-4,270,0002020-03-31 30USD
BusinessAcquisitionsProFormaNetIncomeLoss4,100,0002012-03-31 1USD
MinorityInterestDecreaseFromRedemptions-4,066,0002013-12-31 4USD
MinorityInterestPeriodIncreaseDecrease4,066,0002013-12-31 4USD
IncreaseDecreaseInContractWithCustomerLiability4,046,0002019-09-30 8USD
AssetRetirementObligation4,045,0002017-12-31 4USD
PrepaidTaxes3,946,0002025-12-31 32USD
DeferredTaxAssetsDeferredIncome3,884,0002025-12-31 22USD
ProceedsFromOtherEquity3,864,0002015-12-31 6USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets3,821,0002026-06-30 124USD
IncomeTaxReconciliationOtherReconcilingItems-3,700,0002018-12-31 2USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax3,688,0002021-09-30 25USD
AllowanceForDoubtfulAccountsReceivable3,667,0002025-12-31 62USD
DebtInstrumentUnamortizedDiscount3,567,0002026-06-30 54USD
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationRestrictedStockUnitsRequisiteServicePeriodRecognition3,487,0002018-12-31 2USD
IncreaseDecreaseInOtherOperatingAssets3,446,0002026-06-30 124USD
AllowanceForDoubtfulAccountsReceivableCurrent3,406,0002026-06-30 52USD
IncomeTaxReconciliationPriorYearIncomeTaxes-3,400,0002020-12-31 3USD
OtherSundryLiabilitiesNoncurrent3,257,0002017-12-31 12USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax-3,235,0002021-09-30 35USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths3,156,0002026-06-30 30USD
AccruedIncomeTaxesCurrent3,120,0002024-12-31 19USD
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesTax-3,048,0002019-09-30 19USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount-3,000,0002026-06-30 82USD
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities3,000,0002020-03-31 1USD
ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities3,000,0002019-12-31 3USD
PaymentForContingentConsiderationLiabilityInvestingActivities2,965,0002018-09-30 10USD
CostMethodInvestments2,900,0002018-12-31 2USD
EmployeeServiceShareBasedCompensationTaxBenefitFromExerciseOfStockOptions2,900,0002023-12-31 21USD
TaxCutsAndJobsActOf2017IncompleteAccountingProvisionalIncomeTaxExpenseBenefit2,900,0002018-12-31 2USD
DebtRelatedCommitmentFeesAndDebtIssuanceCosts2,800,0002017-12-31 1USD
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction2,700,0002018-12-31 1USD
DeferredTaxLiabilitiesDeferredExpense2,700,0002018-12-31 1USD
AmortizationOfFinancingCostsAndDiscounts2,617,0002021-12-31 62USD
IncreaseDecreaseInOtherNoncurrentLiabilities2,592,0002018-09-30 39USD
RestrictedCashNoncurrent2,569,0002026-06-30 26USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax-2,531,0002019-09-30 19USD
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax2,500,0002019-03-31 1USD
PledgedFinancialInstrumentsNotSeparatelyReportedSecuritiesForLetterOfCreditFacilities2,500,0002021-12-31 7USD
RelatedPartyTransactionAmountsOfTransaction2,500,0002012-12-31 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear2,409,0002026-06-30 37USD
AmortizationOfFinancingCosts2,400,0002020-12-31 82USD
GuaranteeObligationsMaximumExposure2,400,0002023-12-31 2USD
OtherNoncashIncomeExpense-2,355,0002026-03-31 56USD
AmortizationOfIntangibleAssets2,332,0002026-06-30 178USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber2,259,4752020-12-31 8shares
IncomeTaxReconciliationNondeductibleExpense2,248,0002025-12-31 1USD
DeferredFinanceCostsCurrentNet2,189,0002012-12-31 2USD
SaleOfStockNumberOfSharesIssuedInTransaction2,138,5802020-04-21 6shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber2,127,7622020-12-31 4shares
RestrictedCashAndInvestmentsNoncurrent2,127,0002023-12-31 23USD
GainLossOnSaleOfPropertyPlantEquipment2,110,0002020-12-31 63USD
DeferredFinanceCostsNet2,100,0002021-05-26 10USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount2,100,0002013-12-31 6USD
EquityMethodInvestmentOtherThanTemporaryImpairment2,100,0002020-12-31 2USD
OtherLongTermInvestments2,100,0002016-12-31 4USD
AccruedRentCurrent2,085,0002012-12-31 2USD
RestrictedCashAndCashEquivalentsNoncurrent2,038,0002023-09-30 2USD
DeferredRevenueRevenueRecognized12,000,0002022-03-31 2USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesBeforeTax1,923,0002019-09-30 19USD
DeferredIncomeTaxesAndOtherLiabilitiesNoncurrent1,903,0002017-12-31 12USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-1,799,0002010-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo1,776,0002026-06-30 51USD
DerivativeAssetsCurrent1,763,0002025-12-31 8USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive1,746,0002025-12-31 5USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-1,744,0002026-06-30 69USD
CumulativeTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease1,700,0002017-12-31 3USD
RestrictedCashCurrent1,537,0002026-06-30 22USD
DeferredCompensationLiabilityCurrent1,500,0002025-12-31 11USD
TemporaryEquitySharesAuthorized1,500,0002013-12-31 10shares
DeferredFederalIncomeTaxExpenseBenefit-1,455,0002025-12-31 42USD
ProvisionForDoubtfulAccounts1,414,0002025-12-31 45USD
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax1,406,0002019-09-30 19USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax-1,344,0002021-09-30 25USD
AllowanceForDoubtfulAccountsReceivableWriteOffs1,318,0002025-12-31 45USD
TaxCutsAndJobsActOf2017IncomeTaxExpenseBenefit1,300,0002019-12-31 1USD
CapitalExpendituresIncurredButNotYetPaid1,257,0002026-06-30 82USD
GoodwillForeignCurrencyTranslationGainLoss1,244,0002026-06-30 55USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationTax1,179,0002021-09-30 25USD
UnrecognizedTaxBenefits1,100,0002026-06-30 108USD
BankOverdrafts1,000,0002025-12-31 25USD
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet1,000,0002026-06-30 35USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate1,000,0002025-12-31 14USD
OciBeforeReclassificationsNetOfTaxAttributableToParent984,0002026-06-30 52USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions983,0002025-12-31 28USD
IncomeTaxReconciliationOtherAdjustments-912,0002025-12-31 42USD
IncomeTaxReconciliationTaxContingencies903,0002025-12-31 42USD
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries900,0002020-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardPlanModificationIncrementalCompensationCost900,0002015-12-31 3USD
ProceedsFromSaleOfProductiveAssets860,0002025-12-31 67USD
GoodwillOtherChanges822,0002013-12-31 6USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost812,0002024-12-31 26USD
StockRepurchasedDuringPeriodShares800,0002024-12-31 34shares
DebtInstrumentFeeAmount800,0002024-12-31 1USD
OffMarketLeaseUnfavorable776,0002015-12-31 8USD
DeferredForeignIncomeTaxExpenseBenefit-764,0002025-12-31 42USD
PaymentsForPreviousAcquisition750,0002016-09-30 4USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-725,0002026-06-30 117USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree720,0002026-06-30 51USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive699,0002025-12-31 35USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour699,0002026-06-30 51USD
BusinessCombinationContingentConsiderationLiability696,0002024-12-31 33USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves687,0002025-12-31 22USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent677,0002026-06-30 114USD
IncomeTaxReconciliationTaxCredits625,0002025-12-31 12USD
StockIssuedDuringPeriodSharesStockOptionsExercised621,1952020-12-31 4shares
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax618,0002021-09-30 21USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross527,2892020-12-31 4shares
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesTax517,0002019-09-30 19USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign500,0002021-12-31 9USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber495,8752020-12-31 4shares
RestrictedCashAndInvestmentsCurrent493,0002025-12-31 30USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax453,0002021-09-30 25USD
DerivativeAssetsNoncurrent423,0002025-12-31 8USD
WriteOffOfDeferredDebtIssuanceCost400,0002020-12-31 20USD
InterestPayableCurrent370,0002017-12-31 12USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest357,0002013-12-31 11USD
DeferredTaxAssetsOperatingLossCarryforwards338,0002019-12-31 11USD
PaymentsOfDebtIssuanceCosts334,0002026-06-30 74USD
CashAndCashEquivalentsPeriodIncreaseDecrease-315,0002018-06-30 52USD
ReclassificationFromAociCurrentPeriodNetOfTaxAttributableToParent307,0002026-06-30 52USD
AmortizationOfDebtDiscountPremium300,0002019-09-30 60USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease-300,0002022-09-30 2USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment292,2702026-06-30 58shares
GoodwillPurchaseAccountingAdjustments-217,0002026-06-30 56USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToNoncontrollingInterest-179,0002013-09-30 3USD
IncomeTaxReconciliationChangeInEnactedTaxRate173,0002025-12-31 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod169,2932020-12-31 4shares
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationTax-165,0002021-09-30 25USD
TreasuryStockValue125,0002011-12-31 1USD
EffectOfExchangeRateOnCashAndCashEquivalents-103,0002018-12-31 55USD
DeferredTaxAssetsLiabilitiesNet100,0002019-12-31 9USD
DeferredTaxAssetsNetNoncurrent100,0002017-12-31 27USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal100,0002015-12-31 3USD
ImpairmentOfLongLivedAssetsToBeDisposedOf100,0002017-12-31 18USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleAmountOfUnrecordedBenefit100,0002024-12-31 8USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued100,0002025-12-31 55USD
PaymentsForProceedsFromPreviousAcquisition99,0002017-03-31 12USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations69,0002025-12-31 33USD
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities66,0002019-09-30 6USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-62,0002025-12-31 42USD
CommonStockValue49,0002026-06-30 110USD
UnrecognizedTaxBenefitsIncreasesResultingFromForeignCurrencyTranslation33,0002019-12-31 15USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense30,0002014-12-31 9USD
InvestmentIncomeInterest17,0002017-03-31 57USD
ProceedsFromPreviousAcquisition10,0002016-12-31 9USD

What to be careful about

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