Stock Scorer

Everforth, Inc. (EFOR)

Every figure this model derived for EFOR, 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 35,800,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 152,900,000 CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents 2026-06-30
current assets 987,600,000 AssetsCurrent 2026-06-30
current liabilities 464,400,000 LiabilitiesCurrent 2026-06-30
equity 1,805,100,000 StockholdersEquity 2026-06-30
interest expense 71,600,000 InterestExpense 2026-06-30
ocf 256,900,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 3,966,800,000 Revenues 2026-06-30
sbc 51,900,000 ShareBasedCompensation 2026-06-30

The ratios

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

RatioValue
cash operating margin9.16
current ratio2.34
current ratio reported2.13
deferred revenue growth9.76
dilution pct-4.6
ebit cagr-19.37
ebit yoy-25.61
ev ebit14.8
ev owner earnings16.87
ev sales0.72
fcf margin5.57
growth cv3.13
interest cover2.69
net debt ebitda4.13
operating margin4.86
owner earnings margin4.27
revenue growth-0.95
revenue growth per share3.82
roic4.93
rule of 403.91
sbc pct revenue1.31

Everything else this filing tags

400 more elements from EFOR'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
Assets4,023,500,0002026-06-30 131USD
LiabilitiesAndStockholdersEquity4,023,500,0002026-06-30 128USD
BusinessAcquisitionsProFormaRevenue2,619,170,0002018-09-30 41USD
Goodwill2,280,400,0002026-06-30 144USD
GoodwillGross2,280,400,0002026-06-30 175USD
Liabilities2,218,400,0002026-06-30 128USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToEntitysCountryOfDomicile1,552,322,0002013-12-31 27USD
DebtInstrumentCarryingAmount1,451,800,0002026-06-30 54USD
LongTermDebt1,438,100,0002026-06-30 104USD
CostOfGoodsAndServicesSold1,424,100,0002026-06-30 108USD
LongTermDebtFairValue1,400,000,0002026-06-30 11USD
LongTermDebtNoncurrent1,169,400,0002025-12-31 92USD
RetainedEarningsAccumulatedDeficit1,082,200,0002026-06-30 128USD
SecuredDebt1,005,000,0002019-09-30 64USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1972,000,0002025-12-31 8USD
IntangibleAssetsGrossExcludingGoodwill952,000,0002026-06-30 86USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets871,201,0002018-04-02 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInRollingAfterYearFive837,625,0002015-06-30 7USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet772,917,0002018-04-02 2USD
AccountsReceivableNetCurrent766,300,0002026-06-30 120USD
AdditionalPaidInCapitalCommonStock725,600,0002026-06-30 128USD
ReceivablesNetCurrent697,700,0002021-09-30 8USD
SalesRevenueServicesNet685,173,0002018-03-31 165USD
OtherFiniteLivedIntangibleAssetsGross646,800,0002026-06-30 22USD
IntangibleAssetsNetExcludingGoodwill595,600,0002026-06-30 128USD
GrossProfit551,200,0002026-06-30 297USD
SeniorNotes550,000,0002026-06-30 72USD
LineOfCreditFacilityMaximumBorrowingCapacity500,000,0002023-08-31 4USD
StockRepurchaseProgramAuthorizedAmount1500,000,0002023-04-24 18USD
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations495,200,0002021-09-30 24USD
BusinessCombinationConsiderationTransferred1483,000,0002022-12-31 8USD
FiniteLivedIntangibleAssetsGross473,200,0002025-12-31 96USD
CostOfServices467,436,0002018-03-31 101USD
SellingGeneralAndAdministrativeExpense450,600,0002026-06-30 209USD
ProceedsFromIssuanceOfLongTermDebt421,000,0002025-12-31 120USD
ProceedsFromIssuanceOfDebt370,000,0002026-06-30 6USD
FiniteLivedIntangibleAssetsAccumulatedAmortization356,400,0002026-06-30 118USD
IntangibleAssetsNetIncludingGoodwill352,766,0002017-12-31 32USD
BusinessCombinationPriceOfAcquisitionExpected350,000,0002022-07-06 3USD
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual319,100,0002018-09-30 3USD
LineOfCredit318,000,0002026-06-30 32USD
IndefiniteLivedTrademarks305,200,0002026-06-30 118USD
DeferredIncomeTaxLiabilities302,800,0002025-12-31 32USD
NetCashProvidedByUsedInInvestingActivities-298,900,0002026-06-30 145USD
FiniteLivedIntangibleAssetsNet290,400,0002026-06-30 118USD
PaymentsToAcquireBusinessesNetOfCashAcquired283,600,0002026-06-30 117USD
RepaymentsOfLongTermDebt282,300,0002025-12-31 133USD
PropertyPlantAndEquipmentGross281,400,0002025-12-31 32USD
DeferredIncomeTaxesAndOtherTaxLiabilitiesNoncurrent275,100,0002026-06-30 30USD
EmployeeRelatedLiabilitiesCurrent251,100,0002026-06-30 128USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets250,300,0002025-12-31 12USD
GoodwillAcquiredDuringPeriod247,900,0002025-09-30 25USD
AccountsReceivableGrossCurrent246,973,0002012-12-31 6USD
DeferredIncomeTaxLiabilitiesNet237,300,0002025-12-31 12USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments227,200,0002021-09-30 148USD
PaymentsToAcquireBusinessesGross221,300,0002021-09-30 10USD
NetCashProvidedByUsedInFinancingActivities220,300,0002026-06-30 145USD
PurchaseObligation217,200,0002025-12-31 10USD
PropertyPlantAndEquipmentOtherAccumulatedDepreciation196,900,0002025-12-31 28USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive180,312,0002014-12-31 5USD
CashAndCashEquivalentsAtCarryingValue161,200,0002025-12-31 186USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic146,500,0002025-12-31 48USD
OtherLiabilitiesCurrent143,800,0002026-06-30 128USD
ContractualObligation142,971,0002018-12-31 12USD
BusinessAcquisitionsProFormaIncomeLossFromContinuingOperationsBeforeChangesInAccountingAndExtraordinaryItemsNetOfTax122,937,0002018-09-30 41USD
BusinessAcquisitionsProFormaNetIncomeLoss122,704,0002018-09-30 41USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit121,717,0002013-12-31 8USD
IncomeLossFromContinuingOperations113,500,0002025-12-31 201USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets112,700,0002019-12-31 20USD
TaxesPayableCurrentAndNoncurrent111,700,0002021-09-30 1USD
DeferredTaxLiabilitiesNoncurrent108,500,0002021-06-30 86USD
DeferredTaxLiabilities108,200,0002020-12-31 22USD
OperatingLeasesFutureMinimumPaymentsDue102,935,0002018-12-31 15USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles102,800,0002022-07-06 3USD
RepaymentsOfDebt100,800,0002026-06-30 6USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedLiabilities98,284,0002018-04-02 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables97,683,0002018-04-02 2USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities94,184,0002018-04-02 2USD
PurchaseObligationDueInNextTwelveMonths81,300,0002025-12-31 10USD
OtherAssetsNoncurrent80,900,0002026-06-30 128USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToForeignCountries79,675,0002013-12-31 27USD
PropertyPlantAndEquipmentNet79,000,0002026-06-30 128USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill78,900,0002025-03-04 4USD
CommonStockSharesAuthorized75,000,0002026-06-30 128shares
OtherSundryLiabilitiesCurrent74,100,0002026-06-30 12USD
NoncurrentAssets73,700,0002019-12-31 25USD
IncreaseDecreaseInAccountsReceivable72,300,0002026-06-30 145USD
AdjustmentForAmortization71,700,0002023-12-31 9USD
AccountsPayableCurrent69,500,0002026-06-30 128USD
LesseeOperatingLeaseLiabilityPaymentsDue69,000,0002025-12-31 11USD
DeferredTaxAssetsGross68,800,0002025-12-31 32USD
OperatingIncomeLoss68,800,0002026-06-30 209USD
OtherAssetsCurrent68,400,0002026-06-30 128USD
DeferredTaxLiabilitiesGrossNoncurrent66,795,0002014-12-31 10USD
OperatingLeaseLiability62,500,0002025-12-31 16USD
DepreciationDepletionAndAmortization59,200,0002026-06-30 130USD
DisposalGroupIncludingDiscontinuedOperationGoodwill1-58,637,0002014-12-31 6USD
OperatingLeaseRightOfUseAsset54,600,0002026-06-30 65USD
ContractualObligationDueInNextTwelveMonths54,111,0002018-12-31 12USD
CashAndCashEquivalentsPeriodIncreaseDecrease53,400,0002019-12-31 84USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths53,300,0002026-06-30 29USD
ProFormaWeightedAverageSharesOutstandingDiluted53,085,0002018-09-30 41shares
CommonStockSharesIssued52,500,0002020-06-30 80shares
WeightedAverageBasicSharesOutstandingProForma52,298,0002018-09-30 41shares
PurchaseObligationDueInSecondYear52,000,0002025-12-31 10USD
BusinessAcquisitionPurchasePriceAllocationGoodwillExpectedTaxDeductibleAmount51,300,0002021-06-30 5USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquired50,515,0002011-12-31 4USD
PaymentsForRepurchaseOfCommonStock50,500,0002026-06-30 121USD
StockRepurchasedAndRetiredDuringPeriodValue49,900,0002026-06-30 106USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo48,800,0002024-03-31 10USD
PrepaidExpenseCurrent48,600,0002026-06-30 128USD
DeferredCompensationArrangementWithIndividualAllocatedShareBasedCompensationExpense47,900,0002025-12-31 6USD
DeferredFederalStateAndLocalTaxExpenseBenefit45,500,0002025-12-31 15USD
EntityWideDisclosureOnGeographicAreasLongLivedAssetsInEntitysCountryOfDomicile45,061,0002013-12-31 9USD
DeferredIncomeTaxesAndTaxCredits44,400,0002025-12-31 52USD
DeferredIncomeTaxExpenseBenefit44,100,0002025-12-31 49USD
PurchaseObligationDueInThirdYear44,100,0002025-12-31 10USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths43,000,0002024-03-31 10USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquiredLiabilitiesAssumedNet42,808,0002011-12-31 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree41,800,0002024-03-31 10USD
ContractWithCustomerLiabilityCurrent41,600,0002026-06-30 12USD
WeightedAverageNumberOfDilutedSharesOutstanding41,200,0002026-06-30 217shares
WeightedAverageNumberOfSharesOutstandingBasic41,200,0002026-06-30 217shares
CommonStockSharesOutstanding40,900,0002026-06-30 121shares
Cash40,888,0002018-09-30 28USD
OtherLiabilitiesNoncurrent40,800,0002026-06-30 128USD
HostingArrangementServiceContractImplementationCostCapitalizedBeforeAccumulatedAmortization40,600,0002025-12-31 6USD
IncomeTaxExpenseBenefitContinuingOperations38,792,0002013-12-31 9USD
Depreciation38,000,0002025-12-31 101USD
OperatingLeaseLiabilityNoncurrent37,600,0002026-06-30 60USD
RestrictedCashAndCashEquivalentsAtCarryingValue36,667,0002017-12-31 2USD
InterestPaidNet36,400,0002026-06-30 145USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo36,100,0002026-06-30 49USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment35,172,0002012-12-31 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear34,600,0002026-06-30 27USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate34,100,0002025-12-31 48USD
AssetAcquisitionConsiderationTransferredContingentConsideration34,000,0002021-09-30 1USD
TaxesPayableCurrent33,900,0002023-09-30 16USD
LeaseCost33,600,0002025-12-31 25USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets32,400,0002025-03-04 9USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount32,309,0002011-12-31 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour32,000,0002024-03-31 10USD
AmortizationOfIntangibleAssets31,800,0002026-06-30 203USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest31,300,0002026-06-30 61USD
ContractualObligationDueInSecondYear30,844,0002018-12-31 12USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree30,700,0002026-06-30 49USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue29,700,0002026-06-30 126USD
OperatingLeasesFutureMinimumPaymentsDueCurrent29,664,0002018-12-31 12USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment28,977,0002018-04-02 2USD
StockIssuedDuringPeriodValueAcquisitions28,700,0002026-06-30 17USD
OtherDepreciationAndAmortization28,600,0002023-12-31 3USD
OtherAssetsMiscellaneousNoncurrent26,300,0002026-06-30 12USD
DeferredRevenue26,200,0002025-12-31 30USD
DefinedContributionPlanEmployerDiscretionaryContributionAmount26,200,0002025-12-31 48USD
PurchaseObligationDueInFourthYear26,000,0002025-12-31 8USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour25,000,0002026-06-30 49USD
NotionalAmountOfInterestRateCashFlowHedgeDerivatives25,000,0002012-12-31 7USD
ContractualObligationDueInThirdYear24,727,0002018-12-31 12USD
OperatingLeasePayments24,300,0002025-12-31 22USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears24,103,0002018-12-31 12USD
AllocatedShareBasedCompensationExpense24,044,0002017-12-31 62USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths23,800,0002025-12-31 7USD
OperatingLeaseCost23,400,0002025-12-31 25USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingAfterYearFive23,200,0002024-03-31 10USD
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions22,800,0002012-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear22,700,0002020-03-31 4USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet-21,615,0002014-12-31 6USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment21,600,0002025-12-31 32USD
HostingArrangementServiceContractImplementationCostCapitalizedAfterAccumulatedAmortization21,600,0002025-12-31 4USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements21,594,0002016-09-30 4USD
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFive21,200,0002024-03-31 10USD
OperatingLeaseLiabilityCurrent20,900,0002026-06-30 60USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears19,762,0002018-12-31 12USD
NetIncomeLoss19,700,0002026-06-30 302USD
DeferredTaxAssetsLiabilitiesNetCurrent19,067,0002014-12-31 10USD
HostingArrangementServiceContractImplementationCostCapitalizedAccumulatedAmortization19,000,0002025-12-31 4USD
IncreaseDecreaseInAccountsPayable18,900,0002026-06-30 145USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths18,250,0002014-12-31 7USD
ComprehensiveIncomeNetOfTax18,200,0002026-06-30 209USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo18,200,0002025-12-31 11USD
DeferredCompensationLiabilityCurrentAndNoncurrent17,800,0002024-12-31 13USD
OtherDeferredCompensationArrangementsLiabilityCurrentAndNoncurrent17,800,0002024-12-31 2USD
PriorPeriodReclassificationAdjustment16,400,0002012-12-31 1USD
PrepaidTaxes16,300,0002022-12-31 15USD
WorkersCompensationLiabilityCurrent16,200,0002019-12-31 58USD
DeferredCompensationLiabilityClassifiedNoncurrent16,100,0002024-12-31 18USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign16,100,0002025-12-31 48USD
BusinessAcquisitionContingentConsiderationPotentialCashPayment16,000,0002013-12-31 8USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation15,700,0002025-12-31 12USD
LiabilitiesAssumed115,700,0002018-09-30 2USD
ContractualObligationDueInFourthYear15,645,0002018-12-31 12USD
AssetAcquisitionContingentConsiderationLiability15,300,0002021-09-30 1USD
DeferredTaxAssetsNetCurrent15,298,0002015-09-30 42USD
DiscontinuedOperationTaxEffectOfIncomeLossFromDisposalOfDiscontinuedOperation14,400,0002015-09-30 9USD
IncreaseDecreaseInAccruedSalaries14,300,0002026-06-30 145USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears14,262,0002018-12-31 12USD
ContractWithCustomerLiability14,000,0002021-03-31 4USD
PaymentsForOtherTaxes13,900,0002021-09-30 99USD
PurchaseObligationDueInFifthYear13,800,0002025-12-31 5USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree13,100,0002025-12-31 11USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability12,700,0002026-06-30 61USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents12,400,0002018-04-02 2USD
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts12,040,0002018-09-30 2USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities12,000,0002019-12-31 20USD
DisposalGroupIncludingDiscontinuedOperationIntangibleAssets-11,960,0002014-12-31 6USD
IncreaseDecreaseInPrepaidExpense11,861,0002017-12-31 35USD
DeferredCompensationShareBasedArrangementsLiabilityCurrent11,800,0002019-12-31 3USD
IncomeTaxExpenseBenefit11,600,0002026-06-30 209USD
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination11,580,0002018-12-31 3USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive11,000,0002025-12-31 42USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost10,900,0002025-12-31 32USD
HostingArrangementServiceContractImplementationCostExpenseAmortization10,800,0002025-12-31 5USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardAcceleratedCompensationCost10,500,0002021-12-31 1USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssets10,282,0002011-12-31 4USD
ContractualObligationDueInFifthYear10,277,0002018-12-31 10USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextRollingTwelveMonths10,000,0002026-06-30 20USD
BusinessCombinationAcquisitionRelatedCosts9,800,0002018-03-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets9,648,0002018-04-02 2USD
EstimatedInsuranceRecoveries9,500,0002025-12-31 38USD
IncreaseDecreaseInOperatingLeaseLiability-9,500,0002021-03-31 2USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour9,500,0002025-12-31 11USD
DeferredFinanceCostsGross9,100,0002019-11-22 1USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears8,859,0002018-12-31 10USD
ContractWithCustomerLiabilityRevenueRecognized8,800,0002019-03-31 5USD
UnamortizedLoanCommitmentAndOriginationFeesAndUnamortizedDiscountsOrPremiums8,600,0002019-12-31 6USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-8,300,0002026-06-30 61USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive8,250,0002015-06-30 12USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-8,172,0002015-03-31 2USD
PaymentForContingentConsiderationLiabilityFinancingActivities8,100,0002022-09-30 3USD
BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual8,010,0002018-09-30 3USD
OtherCommitment7,835,0002018-12-31 12USD
BusinessAcquisitionPurchasePriceAllocationLiabilitiesAssumed7,707,0002011-12-31 4USD
BusinessAcquisitionPurchasePriceAllocationIntangibleAssetsOtherThanGoodwill7,463,0002011-12-31 4USD
ContractualObligationDueAfterFifthYear7,367,0002018-12-31 10USD
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease7,047,0002014-12-31 6USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes7,000,0002025-12-31 48USD
LeaseAndRentalExpense6,900,0002019-03-31 34USD
ProceedsFromIssuanceOrSaleOfEquity6,900,0002026-06-30 145USD
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan6,900,0002026-06-30 111USD
DeferredTaxAssetsOperatingLossCarryforwardsDomestic6,800,0002025-12-31 5USD
IncomeTaxesPaid6,600,0002025-09-30 30USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount6,500,0002025-12-31 11USD
CurrentForeignTaxExpenseBenefit6,300,0002025-12-31 48USD
OperatingLeasesFutureMinimumPaymentsDueThereafter6,285,0002018-12-31 10USD
InterestExpenseDebt6,160,0002018-12-31 3USD
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue6,000,0002020-09-30 30USD
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilities5,844,0002011-12-31 4USD
ShortTermLeaseCost5,800,0002025-12-31 25USD
IncreaseDecreaseInOtherOperatingCapitalNet-5,700,0002019-12-31 65USD
DeferredRentCreditNoncurrent5,600,0002018-12-31 22USD
AdvertisingExpense5,000,0002016-12-31 21USD
CurrentIncomeTaxExpenseBenefit5,000,0002025-12-31 48USD
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures-4,800,0002021-03-31 58USD
AmortizationOfFinancingCosts4,776,0002015-06-30 23USD
AllowanceForDoubtfulAccountsReceivableCurrent4,700,0002020-12-31 80USD
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilities-4,626,0002014-12-31 6USD
IncreaseDecreaseInOtherOperatingAssets4,400,0002026-06-30 80USD
VariableLeaseCost4,400,0002025-12-31 25USD
OtherNoncashIncome-4,308,0002016-03-31 32USD
AccruedIncomeTaxesCurrent4,300,0002026-06-30 71USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour4,125,0002015-06-30 14USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilities4,100,0002018-04-02 2USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxLiabilitiesNoncurrent-4,088,0002014-12-31 6USD
IncreaseDecreaseInIncomeTaxesReceivable-4,047,0002012-12-31 13USD
CapitalExpenditureDiscontinuedOperations3,900,0002021-09-30 3USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation3,800,0002026-06-30 69USD
OtherNoncashIncomeExpense-3,800,0002026-06-30 104USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation3,800,0002026-06-30 28USD
DeferredTaxAssetsTaxCreditCarryforwards3,800,0002025-12-31 2USD
LettersOfCreditOutstandingAmount3,700,0002025-12-31 69USD
ProvisionForDoubtfulAccounts3,700,0002019-12-31 58USD
UnamortizedDebtIssuanceExpense3,700,0002026-06-30 90USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue3,642,0002018-12-31 18USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue3,642,0002018-12-31 9USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue13,642,0002018-12-31 9USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear3,489,0002012-09-30 2USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense3,400,0002025-12-31 52USD
IncomeTaxReconciliationNondeductibleExpenseOther3,400,0002025-12-31 48USD
CapitalExpendituresIncurredButNotYetPaid3,200,0002020-09-30 93USD
IncreaseDecreaseInWorkersCompensationLiabilities-3,200,0002019-12-31 74USD
OtherSundryLiabilitiesNoncurrent3,200,0002026-06-30 12USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-3,100,0002026-06-30 136USD
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities3,081,0002016-12-31 60USD
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities3,081,0002016-12-31 65USD
DeferredCompensationLiabilityCurrent2,900,0002026-06-30 38USD
DeferredCompensationArrangementWithIndividualDistributionPaid2,900,0002026-06-30 1USD
EntityWideDisclosureOnGeographicAreasLongLivedAssetsInForeignCountries2,856,0002013-12-31 9USD
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents-2,854,0002014-12-31 6USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation2,739,0002016-12-31 21USD
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount2,700,0002025-12-31 21USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive2,600,0002025-12-31 42USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment-2,508,0002014-12-31 6USD
DeferredCompensationArrangementWithIndividualRecordedLiability2,500,0002012-09-30 2USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign2,500,0002025-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive2,400,0002025-12-31 11USD
AccountsPayableAndAccruedLiabilitiesCurrent2,259,0002013-09-30 24USD
BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentFinancialAssets2,200,0002013-06-30 5USD
SelfInsuranceReserve2,200,0002025-12-31 72USD
ProceedsAndExcessTaxBenefitFromSharebasedCompensation-2,193,0002018-12-31 6USD
CashSurrenderValueOfLifeInsurance2,100,0002011-12-31 2USD
IncreaseDecreaseInAccruedIncomeTaxesPayable2,100,0002026-06-30 110USD
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities-2,009,0002011-12-31 9USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive2,000,0002025-12-31 11USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentLiabilities1,863,0002011-12-31 4USD
OtherComprehensiveIncomeLossNetOfTax-1,861,0002016-12-31 13USD
DeferredFederalIncomeTaxExpenseBenefit1,800,0002020-12-31 33USD
SeveranceCosts11,800,0002019-06-30 1USD
RepaymentsOfOtherLongTermDebt1,731,0002011-12-31 9USD
CurrentFederalTaxExpenseBenefit-1,700,0002025-12-31 48USD
IncomeTaxReconciliationTaxCredits1,700,0002025-12-31 24USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-1,662,0002011-12-31 3USD
PaymentsForRepurchaseOfEquity1,600,0002015-12-31 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber1,600,0002025-12-31 12shares
ContractWithCustomerRefundLiability1,500,0002018-01-01 5USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-1,500,0002026-06-30 188USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-1,500,0002026-06-30 122USD
ProceedsFromPaymentsForOtherFinancingActivities-1,500,0002026-06-30 92USD
ProceedsFromSaleOfInsuranceInvestments1,500,0002012-12-31 5USD
OtherCommitmentDueInFifthYear1,418,0002018-12-31 10USD
OtherNoncashExpense-1,408,0002012-09-30 4USD
DeferredForeignIncomeTaxExpenseBenefit-1,400,0002025-12-31 42USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts1,400,0002024-12-31 30USD
PaymentsOfFinancingCosts1,400,0002021-12-31 39USD
OtherCommitmentDueInFourthYear1,383,0002018-12-31 12USD
OtherCommitmentDueInThirdYear1,350,0002018-12-31 12USD
OtherCommitmentDueInSecondYear1,317,0002018-12-31 12USD
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction1,300,0002019-12-31 3USD
DeferredRentCreditCurrent1,300,0002018-12-31 19USD
OtherCommitmentDueInNextTwelveMonths1,285,0002018-12-31 12USD
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssets-1,205,0002014-12-31 6USD
DeferredCompensationArrangementWithIndividualDistributionsPaid1,200,0002012-12-31 5USD
GoodwillPurchaseAccountingAdjustments1,100,0002023-12-31 47USD
OtherCommitmentDueAfterFifthYear1,082,0002018-12-31 10USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets1,078,0002018-04-02 3USD
DisposalGroupIncludingDiscontinuedOperationOtherCurrentLiabilities-1,047,0002014-12-31 6USD
AccountsPayableAndAccruedLiabilitiesNoncurrent1,014,0002012-12-31 18USD
PreferredStockSharesAuthorized1,000,0002026-06-30 128shares
StockIssuedDuringPeriodValueStockOptionsExercised1,000,0002020-12-31 48USD
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment1,000,0002025-12-31 15USD
NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired-991,0002012-03-31 2USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable-951,0002014-12-31 6USD
LiabilityForUncertainTaxPositionsNoncurrent900,0002015-12-31 24USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions900,0002019-12-31 31USD
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss875,0002015-12-31 35USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxAssetCurrent800,0002015-12-31 6USD
OperatingLossCarryforwardsValuationAllowance800,0002019-12-31 20USD
StockRepurchasedAndRetiredDuringPeriodShares800,0002020-06-30 23shares
StockIssuedDuringPeriodSharesAcquisitions794,7002015-12-31 6shares
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsLossReserves757,0002016-12-31 14USD
GoodwillTranslationAdjustments751,0002016-03-31 36USD
EffectOfExchangeRateOnCashAndCashEquivalents-700,0002021-09-30 99USD
IncomeTaxCreditsAndAdjustments700,0002016-09-30 1USD
IncomeTaxReconciliationOtherReconcilingItems-700,0002025-12-31 48USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-700,0002019-12-31 21USD
DeferredTaxLiabilitiesPrepaidExpenses631,0002012-12-31 4USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings613,0002016-09-30 18USD
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentAssets-568,0002014-12-31 6USD
DeferredStateAndLocalIncomeTaxExpenseBenefit565,0002012-12-31 6USD
DebtIssuanceCostsLineOfCreditArrangementsGross500,0002019-11-22 1USD
DeferredFinanceCostsOwnShareLendingArrangementIssuanceCostsAmortizationExpense1500,0002019-12-31 1USD
DeferredTaxAssetsValuationAllowance500,0002020-12-31 22USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod500,0002020-12-31 7shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod500,0002020-12-31 1shares
UnrecognizedTaxBenefits500,0002025-12-31 56USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal473,0002014-12-31 10USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate430,0002017-12-31 16USD
BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment422,0002011-12-31 4USD
CommonStockValue400,0002026-06-30 128USD
CostsAndExpensesRelatedParty400,0002020-12-31 62USD
CurrentStateAndLocalTaxExpenseBenefit400,0002025-12-31 48USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-400,0002026-06-30 46USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber356,3862015-12-31 3shares
DerivativeFairValueOfDerivativeNet-348,0002012-12-31 4USD
StockIssuedDuringPeriodSharesStockOptionsExercised329,5022015-12-31 3shares
StockIssuedDuringPeriodSharesNewIssues305,3482018-09-30 14shares
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets300,0002026-06-30 86USD
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet-300,0002013-03-31 5USD
IncomeTaxReconciliationTaxContingencies276,0002012-12-31 6USD
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability246,0002012-12-31 6USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance246,0002012-12-31 6USD
DepositsAssetsCurrent218,0002011-12-31 8USD
GoodwillForeignCurrencyTranslationGainLoss-200,0002026-06-30 78USD
IncreaseDecreaseInLifeInsuranceLiabilities-167,0002012-03-31 11USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax-113,0002014-12-31 38USD
ProceedsFromStockOptionsExercised100,0002021-03-31 10USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant100,0002022-12-31 10shares
UnrecognizedTaxBenefitsPeriodIncreaseDecrease100,0002017-12-31 1USD
IncreaseDecreaseInDeferredIncomeTaxes-92,0002011-06-30 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber87,8622018-12-31 9shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber87,8622018-12-31 12shares
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax85,0002016-03-31 23USD
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense85,0002016-03-31 23USD
GainLossOnSaleOfPropertyPlantEquipment-61,0002011-12-31 9USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentAssets39,0002011-12-31 4USD
InvestmentIncomeInterest39,0002012-09-30 25USD
DiscontinuedOperationTaxEffectOfDiscontinuedOperation32,0002016-03-31 58USD
PaymentsForProceedsFromPreviousAcquisition22,0002011-06-30 4USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential14,0002012-12-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod8,9932015-12-31 3shares
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations5,0002016-12-31 22USD

What to be careful about

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